Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 743 - 95,72%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 35 $ - 1 924 - 96,21%
Level 4: 4000 - 20 $ - 3 817 - 95,43%
Luxury : 1000 - 200 $ - 962 - 96,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 877 - 93,86%
Farm Level 2: 1000 - 15 $ - 946 - 94,55%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 236 - 95,76%
Average Income per Game610 888 $
Year to Date Revenue20 770 180 $
Farm
Home Games Left0
Average Attendance - %2 823 - 94,09%
Average Income per Game70 298 $
Year to Date Revenue2 530 717 $

Expense

Pro Players Total Salaries34 502 001 $
Farm Players Total Salaries180 500 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 588 102 $
Farm Year To Date Expenses2 689 255 $
Pro Salary Cap To Date29 452 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 276 214 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days188 899 $
Pro Estimated Expenses4 155 778 $
Farm Remaining Season Days0
Farm Expenses Per Days16 649 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 155 778 $
Season Salary Cap34 502 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 497 999 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 14 502 001 $
Current Bank Account158 064 384 $
Projected Bank Account158 184 820 $

Pro Players Salaries

Tuukka Rask 6 500 000 $ (1)
Ian Cole 3 575 000 $ (1)
Phil Kessel 3 360 000 $ (3)
Marc Staal 2 500 001 $ (1)
Craig Smith 2 500 000 $ (2)
Joel Armia 2 500 000 $ (1)
Jon Merrill 2 500 000 $ (2)
Erik Gustafsson 1 300 000 $ (1)
Brendan Smith 1 220 000 $ (1)
Laurent Dauphin 1 000 000 $ (3)
Martin Frk 1 000 000 $ (1)
Cole Sillinger 900 000 $ (4)
Maxime Lagace 747 000 $ (2)
Jesse Ylonen 500 000 $ (3)
Dillon Dube 500 000 $ (1)
Zack Kassian 500 000 $ (4)
Michael Sgarbossa 500 000 $ (1)
Logan Stanley 500 000 $ (1)
Rasmus Asplund 500 000 $ (1)
Frederik Gauthier 500 000 $ (2)
Cal O'Reilly 500 000 $ (2)
Joel Hofer 300 000 $ (3)
Dennis Gilbert 300 000 $ (1)
Mikhail Maltsev 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 17 : 34 502 001 $
Year 18 : 13 607 000 $
Year 19 : 6 560 000 $
Year 20 : 1 400 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 34 502 001 $
Year 18 : 13 607 000 $
Year 19 : 6 560 000 $
Year 20 : 1 400 000 $

Farm Players Salaries

Paul LaDue 10 000 $ (2)
Jacob Perreault 9 000 $ (4)
Lias Andersson 9 000 $ (1)
Cam York 9 000 $ (3)
Jamie Drysdale 9 000 $ (4)
Jacob Ingham 7 500 $ (1)
Gabriel Carlsson 5 000 $ (1)
Mark Alt 5 000 $ (2)
Dillon Heatherington 5 000 $ (3)
Keaton Middleton 5 000 $ (2)
Joseph LaBate 5 000 $ (3)
Roby Jarventie 5 000 $ (4)
Simon Holmstrom 5 000 $ (3)
Grant Mismash 5 000 $ (4)
Layton Ahac 3 000 $ (3)
Jonathan Gruden 3 000 $ (3)
Mason Geertsen 3 000 $ (2)
Jack Badini 3 000 $ (3)
Hunter Skinner 3 000 $ (3)
Maxim Golod 3 000 $ (1)
Brendan Warren 3 000 $ (1)
Michael Dal Colle 3 000 $ (4)
Blade Jenkins 3 000 $ (3)
Mason Primeau 3 000 $ (1)
Ryan Fanti 3 000 $ (2)
Michael Vukojevic 3 000 $ (3)
Eetu Makiniemi 3 000 $ (4)
Daniil Chechelev 3 000 $ (4)
Dereck Baribeau 3 000 $ (2)
Viktor Lodin 3 000 $ (4)
Ty Emberson 3 000 $ (4)
Travis Barron 3 000 $ (2)
Simon Lundmark 3 000 $ (4)
Simon Benoit 3 000 $ (1)
Samuel Laberge 3 000 $ (1)
Oskar Back 3 000 $ (4)
J.C. Beaudin 3 000 $ (3)
Lauri Pajuniemi 3 000 $ (4)
Tim Schaller 3 000 $ (2)
Jordan Harris 3 000 $ (4)
Drew Helleson 3 000 $ (4)
Frederic Allard 3 000 $ (2)
Aidan Dudas 3 000 $ (3)
Total Farm Players43
Salary Commitment
Year 17 : 180 500 $
Year 18 : 144 000 $
Year 19 : 106 000 $
Year 20 : 58 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 685 - 94,75%
Level 2: 5000 - 60 $ - 4 843 - 96,85%
Level 3: 2000 - 35 $ - 1 885 - 94,23%
Level 4: 4000 - 20 $ - 3 824 - 95,59%
Luxury : 1000 - 200 $ - 944 - 94,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 915 - 95,75%
Farm Level 2: 1000 - 15 $ - 948 - 94,83%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 180 - 95,45%
Average Income per Game607 049 $
Year to Date Revenue20 639 653 $
Farm
Home Games Left0
Average Attendance - %2 863 - 95,44%
Average Income per Game71 498 $
Year to Date Revenue2 573 929 $

Expense

Pro Players Total Salaries49 460 001 $
Farm Players Total Salaries134 500 $
Coaches Total Salaries7 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 100 915 $
Farm Year To Date Expenses6 405 933 $
Pro Salary Cap To Date43 147 530 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 249 340 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days266 984 $
Pro Estimated Expenses5 873 648 $
Farm Remaining Season Days0
Farm Expenses Per Days39 966 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 873 648 $
Season Salary Cap49 460 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $539 999 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 460 001 $
Current Bank Account24 132 863 $
Projected Bank Account22 508 555 $

Pro Players Salaries

Auston Matthews 6 500 000 $ (4)
Patrice Bergeron 5 760 001 $ (4)
Alec Martinez 5 000 000 $ (3)
Mats Zuccarello 3 500 000 $ (1)
Ondrej Palat 3 500 000 $ (3)
Roope Hintz 3 500 000 $ (2)
Jake Muzzin 3 500 000 $ (1)
Christopher Tanev 3 260 000 $ (2)
Adam Henrique 2 500 000 $ (3)
Jakub Vrana 2 500 000 $ (1)
Erik Gudbranson 1 690 000 $ (4)
Petr Mrazek 1 500 000 $ (4)
Dylan DeMelo 1 000 000 $ (1)
Tyler Motte 1 000 000 $ (1)
Andreas Athanasiou 1 000 000 $ (2)
Adrian Kempe 1 000 000 $ (2)
Jay Beagle 750 000 $ (2)
Mikey Anderson 500 000 $ (2)
Elvis Merzlikins 500 000 $ (2)
Dylan Gambrell 500 000 $ (1)
Trevor Lewis 500 000 $ (3)
Total Pro Players21
Salary Commitment
Year 17 : 49 460 001 $
Year 18 : 36 460 001 $
Year 19 : 26 950 001 $
Year 20 : 15 450 001 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 460 001 $
Year 18 : 37 460 001 $
Year 19 : 26 950 001 $
Year 20 : 15 450 001 $

Farm Players Salaries

Chad Ruhwedel 11 500 $ (4)
Andreas Johnsson 10 000 $ (2)
Greg Pateryn 9 000 $ (1)
Alex Limoges 5 000 $ (1)
Antoine Roussel 5 000 $ (4)
Justin Richards 5 000 $ (1)
Alexei Melnichuk 5 000 $ (1)
Cameron Hughes 3 000 $ (4)
Felix Robert 3 000 $ (1)
Cole Reinhardt 3 000 $ (3)
Luke Philp 3 000 $ (2)
Joel Kiviranta 3 000 $ (2)
Curtis McKenzie 3 000 $ (1)
Patrick Khodorenko 3 000 $ (1)
Joel Kellman 3 000 $ (2)
Jimmy Schuldt 3 000 $ (2)
Zach Senyshyn 3 000 $ (2)
Michael Carcone 3 000 $ (1)
Jet Greaves 3 000 $ (2)
Francois Brassard 3 000 $ (2)
Carl Neill 3 000 $ (3)
Cole Clayton 3 000 $ (2)
Dillon Hamaliuk 3 000 $ (4)
Ethan Keppen 3 000 $ (4)
Bokondji Imama 3 000 $ (2)
Matthew Wedman 3 000 $ (4)
Jack Kopacka 3 000 $ (1)
Liam O'Brien 3 000 $ (1)
Robert Trivigno 3 000 $ (2)
Ryan Chyzowski 3 000 $ (2)
Sam Miletic 3 000 $ (1)
Spencer Smallman 3 000 $ (1)
Callum Booth 3 000 $ (1)
Jeremy Brodeur 3 000 $ (2)
Jalen Chatfield 3 000 $ (2)
Total Farm Players35
Salary Commitment
Year 17 : 134 500 $
Year 18 : 83 500 $
Year 19 : 34 500 $
Year 20 : 28 500 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 556 - 92,61%
Level 2: 5000 - 60 $ - 4 782 - 95,64%
Level 3: 2000 - 35 $ - 1 903 - 95,13%
Level 4: 4000 - 20 $ - 3 834 - 95,86%
Luxury : 1000 - 200 $ - 955 - 95,55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 878 - 93,90%
Farm Level 2: 1000 - 15 $ - 935 - 93,49%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 031 - 94,62%
Average Income per Game600 229 $
Year to Date Revenue21 608 250 $
Farm
Home Games Left0
Average Attendance - %2 813 - 93,76%
Average Income per Game70 183 $
Year to Date Revenue2 526 573 $

Expense

Pro Players Total Salaries46 356 663 $
Farm Players Total Salaries96 980 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 023 281 $
Farm Year To Date Expenses1 088 253 $
Pro Salary Cap To Date42 084 130 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 001 146 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days250 564 $
Pro Estimated Expenses5 512 408 $
Farm Remaining Season Days0
Farm Expenses Per Days6 814 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 512 408 $
Season Salary Cap46 356 663 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 643 337 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 356 663 $
Current Bank Account59 021 147 $
Projected Bank Account56 509 885 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (3)
Artemi Panarin 5 000 000 $ (2)
Cam Talbot 5 000 000 $ (3)
Brayden Point 4 950 000 $ (3)
Anders Lee 3 500 000 $ (4)
Torey Krug 3 500 000 $ (1)
Tyler Seguin 3 500 000 $ (3)
Patrik Nemeth 2 916 663 $ (1)
Sean Monahan 2 500 000 $ (4)
Nick Leddy 2 500 000 $ (1)
Alexandar Georgiev (Out of Payroll) 1 997 500 $ (3)
Vince Dunn 1 000 000 $ (3)
Chris Tierney 1 000 000 $ (1)
Adam Lowry 1 000 000 $ (1)
Ryan Donato 990 000 $ (2)
Owen Tippett 900 000 $ (2)
Arthur Kaliyev 900 000 $ (3)
Max Comtois 900 000 $ (1)
Nathan Beaulieu 500 000 $ (1)
Fabian Zetterlund 500 000 $ (2)
Rocco Grimaldi 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 17 : 48 354 163 $
Year 18 : 35 737 500 $
Year 19 : 28 347 500 $
Year 20 : 6 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 354 163 $
Year 18 : 35 737 500 $
Year 19 : 28 347 500 $
Year 20 : 6 000 000 $

Farm Players Salaries

Fredrik Claesson 10 000 $ (1)
Sam Steel 9 000 $ (1)
Victor Rask 8 980 $ (3)
Jack McBain 5 000 $ (4)
Matt Kiersted 5 000 $ (2)
Mathias Laferriere 5 000 $ (4)
Brandon Scanlin 3 000 $ (2)
Brandon Biro 3 000 $ (1)
Adam Gaudette 3 000 $ (1)
Sheldon Dries 3 000 $ (1)
Hugh McGing 3 000 $ (1)
Linus Sandin 3 000 $ (1)
Ryan Lohin 3 000 $ (3)
Blake Siebenaler 3 000 $ (1)
Akira Schmid 3 000 $ (4)
Colin Theisen 3 000 $ (2)
Guillaume Brisebois 3 000 $ (4)
Arturs Silovs 3 000 $ (3)
Nick Swaney 3 000 $ (4)
Owen Sillinger 3 000 $ (2)
Sam Lafferty 3 000 $ (1)
Taylor Ward 3 000 $ (2)
Tim Berni 3 000 $ (4)
Jan Drozg 3 000 $ (2)
Michael Eyssimont 0 $ (1)
Total Farm Players25
Salary Commitment
Year 17 : 96 980 $
Year 18 : 56 980 $
Year 19 : 36 980 $
Year 20 : 22 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 477 - 74,62%
Level 2: 5000 - 65 $ - 3 869 - 77,38%
Level 3: 2000 - 35 $ - 1 882 - 94,08%
Level 4: 4000 - 20 $ - 3 801 - 95,02%
Luxury : 1000 - 200 $ - 948 - 94,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 907 - 95,34%
Farm Level 2: 1000 - 15 $ - 954 - 95,39%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14 976 - 83,20%
Average Income per Game548 471 $
Year to Date Revenue18 648 022 $
Farm
Home Games Left0
Average Attendance - %2 861 - 95,36%
Average Income per Game71 323 $
Year to Date Revenue2 567 610 $

Expense

Pro Players Total Salaries46 919 999 $
Farm Players Total Salaries56 500 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 184 454 $
Farm Year To Date Expenses160 787 $
Pro Salary Cap To Date43 615 673 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 839 299 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days269 418 $
Pro Estimated Expenses5 927 196 $
Farm Remaining Season Days0
Farm Expenses Per Days972 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 927 196 $
Season Salary Cap46 919 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 080 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 919 999 $
Current Bank Account92 268 592 $
Projected Bank Account90 180 695 $

Pro Players Salaries

Aleksander Barkov 7 999 999 $ (2)
Roman Josi 6 500 000 $ (2)
Robin Lehner 6 500 000 $ (2)
Matt Duchene 3 500 000 $ (1)
Ryan Graves 3 500 000 $ (1)
Tyler Toffoli 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (2)
Travis Konecny 2 500 000 $ (2)
David Savard 2 500 000 $ (1)
Trevor van Riemsdyk (Out of Payroll) 2 500 000 $ (1)
Gustav Nyquist 1 820 000 $ (1)
Conor Sheary 1 000 000 $ (2)
Jordan Martinook 1 000 000 $ (1)
Ilya Samsonov 900 000 $ (1)
Josh Brown 500 000 $ (2)
Nicholas Paul 500 000 $ (1)
Kevin Rooney 300 000 $ (1)
Radim Simek 300 000 $ (1)
Andy Andreoff 300 000 $ (1)
Michael Amadio 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 17 : 49 419 999 $
Year 18 : 28 499 999 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 419 999 $
Year 18 : 28 499 999 $
Year 19 : 0 $
Year 20 : 0 $

Farm Players Salaries

Brett Ritchie 5 000 $ (3)
Mike Vecchione 5 000 $ (4)
Matt Bartkowski 4 500 $ (1)
Nate Thompson 4 000 $ (2)
Andy Welinski 4 000 $ (1)
Alan Quine 4 000 $ (2)
Mareks Mitens 3 000 $ (1)
Walker Duehr 3 000 $ (2)
Nick Pastujov 3 000 $ (2)
Nick Cicek 3 000 $ (2)
Declan Carlile 3 000 $ (2)
Adam Raska 3 000 $ (4)
James Hamblin 3 000 $ (2)
Mitchell Stephens 3 000 $ (1)
Cooper Zech 3 000 $ (2)
Reese Johnson 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 17 : 56 500 $
Year 18 : 42 000 $
Year 19 : 13 000 $
Year 20 : 8 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 631 - 93,84%
Level 2: 5000 - 60 $ - 4 711 - 94,22%
Level 3: 2000 - 35 $ - 1 899 - 94,94%
Level 4: 4000 - 20 $ - 3 815 - 95,38%
Luxury : 1000 - 200 $ - 946 - 94,57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 910 - 95,51%
Farm Level 2: 1000 - 15 $ - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 001 - 94,45%
Average Income per Game600 572 $
Year to Date Revenue20 419 463 $
Farm
Home Games Left0
Average Attendance - %2 849 - 94,97%
Average Income per Game71 226 $
Year to Date Revenue2 564 145 $

Expense

Pro Players Total Salaries48 123 025 $
Farm Players Total Salaries154 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 902 800 $
Farm Year To Date Expenses1 158 565 $
Pro Salary Cap To Date42 012 338 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 204 007 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days265 730 $
Pro Estimated Expenses5 846 060 $
Farm Remaining Season Days0
Farm Expenses Per Days7 168 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 846 060 $
Season Salary Cap48 123 025 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 876 975 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 123 025 $
Current Bank Account7 182 750 $
Projected Bank Account5 540 697 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (4)
Sidney Crosby 6 500 000 $ (1)
Morgan Rielly 5 000 000 $ (3)
Alex DeBrincat 3 500 000 $ (2)
Kyle Connor 3 500 000 $ (2)
Blake Wheeler 3 500 000 $ (3)
Matt Dumba 3 500 000 $ (1)
Jordan Staal 2 500 000 $ (4)
Brandon Tanev 2 052 590 $ (2)
Barclay Goodrow 1 970 435 $ (3)
Jack Johnson 1 200 000 $ (3)
Luke Schenn 1 000 000 $ (2)
Radek Faksa 1 000 000 $ (3)
Jeremy Lauzon 1 000 000 $ (2)
Noel Acciari 1 000 000 $ (4)
Kirby Dach 900 000 $ (2)
Devan Dubnyk 900 000 $ (1)
Sean Durzi 500 000 $ (2)
Josh Norris 500 000 $ (2)
Connor Brown 500 000 $ (1)
Jordan Kyrou 500 000 $ (1)
Igor Shesterkin 300 000 $ (2)
Pavel Francouz 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 17 : 48 123 025 $
Year 18 : 35 923 025 $
Year 19 : 22 670 435 $
Year 20 : 10 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 123 025 $
Year 18 : 35 923 025 $
Year 19 : 22 670 435 $
Year 20 : 10 000 000 $

Farm Players Salaries

Madison Bowey 10 000 $ (3)
Jack Quinn 9 000 $ (4)
Cole Caufield 9 000 $ (3)
Akil Thomas 9 000 $ (3)
Nils Hoglander 9 000 $ (3)
Cal Foote 9 000 $ (1)
Justin Barron 9 000 $ (4)
J-F Berube 7 500 $ (1)
Calvin Pickard 7 500 $ (1)
Sven Baertschi 5 000 $ (2)
Colin White 5 000 $ (4)
Kevin Roy 5 000 $ (1)
Kale Clague 5 000 $ (1)
Valtteri Puustinen 5 000 $ (4)
Adam Clendening 5 000 $ (1)
Linus Hogberg 3 000 $ (1)
Oskar Steen 3 000 $ (2)
Blake Speers 3 000 $ (1)
Victor Brattstrom 3 000 $ (4)
Ethan Prow 3 000 $ (2)
Matt Filipe 3 000 $ (3)
Anthony Louis 3 000 $ (2)
Jack LaFontaine 3 000 $ (4)
Gerry Mayhew 3 000 $ (2)
Lucas Johansen 3 000 $ (4)
Lukas Rousek 3 000 $ (4)
Dylan Blujus 3 000 $ (2)
Hunter Jones 3 000 $ (3)
Ilya Konovalov 3 000 $ (4)
Alex Belzile 3 000 $ (1)
Total Farm Players30
Salary Commitment
Year 17 : 154 000 $
Year 18 : 106 000 $
Year 19 : 86 000 $
Year 20 : 43 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 754 - 95,90%
Level 2: 5000 - 60 $ - 4 794 - 95,87%
Level 3: 2000 - 35 $ - 1 908 - 95,42%
Level 4: 4000 - 20 $ - 3 758 - 93,95%
Luxury : 1000 - 200 $ - 933 - 93,31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 864 - 93,21%
Farm Level 2: 1000 - 15 $ - 952 - 95,16%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 147 - 95,26%
Average Income per Game607 712 $
Year to Date Revenue21 269 920 $
Farm
Home Games Left0
Average Attendance - %2 816 - 93,86%
Average Income per Game69 978 $
Year to Date Revenue2 519 206 $

Expense

Pro Players Total Salaries49 800 000 $
Farm Players Total Salaries23 000 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 892 012 $
Farm Year To Date Expenses1 027 529 $
Pro Salary Cap To Date40 409 994 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 646 272 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days271 958 $
Pro Estimated Expenses5 983 076 $
Farm Remaining Season Days0
Farm Expenses Per Days6 354 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 983 076 $
Season Salary Cap49 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 800 000 $
Current Bank Account34 108 659 $
Projected Bank Account31 771 855 $

Pro Players Salaries

Colton Parayko 5 000 000 $ (3)
Sergei Bobrovsky 5 000 000 $ (2)
Brett Pesce 5 000 000 $ (1)
Martin Jones 3 000 000 $ (2)
Conor Garland 2 500 000 $ (3)
Brenden Dillon 2 500 000 $ (1)
Pavel Zacha 2 500 000 $ (2)
Tom Wilson 2 500 000 $ (1)
Ryan Johansen 2 500 000 $ (4)
Anthony Duclair 2 500 000 $ (1)
Adam Pelech 2 500 000 $ (1)
Nikita Zadorov 2 500 000 $ (3)
Alexandre Carrier 2 500 000 $ (4)
Karel Vejmelka 1 500 000 $ (1)
Michael Bunting 1 000 000 $ (3)
Luke Kunin 1 000 000 $ (3)
Lawson Crouse 1 000 000 $ (3)
Jesse Puljujarvi 1 000 000 $ (3)
Anthony Cirelli 1 000 000 $ (2)
Joel Farabee 900 000 $ (2)
Kailer Yamamoto 900 000 $ (1)
Ryan Poehling 500 000 $ (2)
Kurtis MacDermid 500 000 $ (3)
Total Pro Players23
Salary Commitment
Year 17 : 49 800 000 $
Year 18 : 32 400 000 $
Year 19 : 19 500 000 $
Year 20 : 5 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 800 000 $
Year 18 : 32 400 000 $
Year 19 : 19 500 000 $
Year 20 : 5 000 000 $

Farm Players Salaries

Jonny Brodzinski 5 000 $ (3)
Tommy Nappier 3 000 $ (2)
Zachary Hayes 3 000 $ (2)
Tristen Nielsen 3 000 $ (2)
Alexander Peters 3 000 $ (1)
Anders Bjork 3 000 $ (1)
Brayden Pachal 3 000 $ (2)
Total Farm Players7
Salary Commitment
Year 17 : 23 000 $
Year 18 : 17 000 $
Year 19 : 5 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 707 - 95,11%
Level 2: 5000 - 60 $ - 4 740 - 94,79%
Level 3: 2000 - 35 $ - 1 878 - 93,92%
Level 4: 4000 - 20 $ - 3 835 - 95,89%
Luxury : 1000 - 200 $ - 965 - 96,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 884 - 94,20%
Farm Level 2: 1000 - 15 $ - 955 - 95,46%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 125 - 95,14%
Average Income per Game607 109 $
Year to Date Revenue21 855 933 $
Farm
Home Games Left0
Average Attendance - %2 839 - 94,62%
Average Income per Game70 627 $
Year to Date Revenue2 542 581 $

Expense

Pro Players Total Salaries40 724 998 $
Farm Players Total Salaries179 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 470 279 $
Farm Year To Date Expenses1 194 091 $
Pro Salary Cap To Date35 017 819 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 035 546 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days218 122 $
Pro Estimated Expenses4 798 684 $
Farm Remaining Season Days0
Farm Expenses Per Days7 323 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 798 684 $
Season Salary Cap39 724 998 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 275 002 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 19 724 998 $
Current Bank Account131 994 717 $
Projected Bank Account130 231 579 $

Pro Players Salaries

Leon Draisaitl 6 500 000 $ (2)
Teuvo Teravainen 4 199 999 $ (1)
Logan Couture 3 500 000 $ (4)
Chris Kreider 3 400 000 $ (1)
Thatcher Demko 2 800 000 $ (2)
Colton Sissons 2 500 000 $ (4)
Scott Mayfield 2 500 000 $ (2)
Rasmus Ristolainen 2 500 000 $ (3)
Kevin Fiala 2 225 000 $ (2)
Christian Dvorak 1 999 999 $ (1)
Luke Glendening 1 000 000 $ (4)
MacKenzie Weegar 1 000 000 $ (2)
J.T. Compher (Out of Payroll) 1 000 000 $ (2)
Nicolas Roy 1 000 000 $ (3)
Dominik Kubalik 900 000 $ (2)
Bowen Byram 900 000 $ (3)
Ilya Sorokin 500 000 $ (3)
Mario Ferraro 500 000 $ (2)
Kirill Kaprizov 500 000 $ (3)
Ryan Lindgren 500 000 $ (1)
Adam Fox 500 000 $ (2)
Victor Olofsson 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 40 724 998 $
Year 18 : 30 325 000 $
Year 19 : 12 400 000 $
Year 20 : 7 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 40 724 998 $
Year 18 : 30 325 000 $
Year 19 : 12 400 000 $
Year 20 : 7 000 000 $

Farm Players Salaries

Jacob Larsson 10 000 $ (2)
Caleb Jones 10 000 $ (3)
Marcus Pettersson 10 000 $ (3)
Yegor Chinakhov 9 000 $ (4)
Grigori Denisenko 9 000 $ (3)
Nolan Foote 9 000 $ (3)
Michael Rasmussen 9 000 $ (1)
Eeli Tolvanen 9 000 $ (1)
J.J. Peterka 9 000 $ (4)
Dominik Simon 5 000 $ (3)
Trey Fix-Wolansky 5 000 $ (2)
Tanner Kero 5 000 $ (3)
Dan Renouf 5 000 $ (2)
Tyler Madden 5 000 $ (3)
Sam Montembeault 5 000 $ (2)
Hugo Alnefelt 5 000 $ (4)
Brendan Gaunce 5 000 $ (1)
Givani Smith 5 000 $ (1)
Lukas Vejdemo 5 000 $ (1)
Otto Koivula 5 000 $ (1)
Sean Day 5 000 $ (1)
Scott Perunovich 5 000 $ (4)
Louie Belpedio 3 000 $ (2)
Josh Mahura 3 000 $ (1)
Thomas Schemitsch 3 000 $ (4)
Steven Santini 3 000 $ (2)
Jake Christiansen 3 000 $ (1)
Adam Huska 3 000 $ (1)
Riley Barber 3 000 $ (1)
Jeremy Gregoire 3 000 $ (2)
Eric Comrie 3 000 $ (2)
Hudson Fasching 3 000 $ (3)
Total Farm Players32
Salary Commitment
Year 17 : 179 000 $
Year 18 : 124 000 $
Year 19 : 87 000 $
Year 20 : 31 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Columbus Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 590 - 93,16%
Level 2: 5000 - 60 $ - 4 717 - 94,34%
Level 3: 2000 - 35 $ - 1 884 - 94,20%
Level 4: 4000 - 20 $ - 3 842 - 96,04%
Luxury : 1000 - 200 $ - 945 - 94,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 872 - 93,58%
Farm Level 2: 1000 - 15 $ - 943 - 94,28%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 977 - 94,32%
Average Income per Game598 604 $
Year to Date Revenue21 549 758 $
Farm
Home Games Left0
Average Attendance - %2 815 - 93,82%
Average Income per Game70 093 $
Year to Date Revenue2 523 340 $

Expense

Pro Players Total Salaries49 975 660 $
Farm Players Total Salaries68 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 613 286 $
Farm Year To Date Expenses2 300 361 $
Pro Salary Cap To Date43 119 686 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 993 022 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days290 877 $
Pro Estimated Expenses6 399 294 $
Farm Remaining Season Days0
Farm Expenses Per Days6 634 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 399 294 $
Season Salary Cap49 975 660 $
Estimate Under Maximum Salary Cap of 50 000 000 $24 340 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 975 660 $
Current Bank Account75 905 302 $
Projected Bank Account72 499 030 $

Pro Players Salaries

John Tavares 6 500 000 $ (1)
David Pastrnak 5 000 000 $ (3)
Ryan Nugent-Hopkins 4 900 000 $ (2)
Darcy Kuemper 3 882 500 $ (1)
Brayden McNabb 3 500 000 $ (2)
Cam Fowler 3 500 000 $ (1)
Evander Kane 3 500 000 $ (2)
Dougie Hamilton 3 500 000 $ (2)
Blake Coleman 2 500 000 $ (2)
Justin Holl 2 500 000 $ (2)
Tyler Bertuzzi 2 500 000 $ (1)
Dylan Strome 1 999 999 $ (1)
Derek Grant 1 145 000 $ (3)
Dmitry Kulikov 1 000 000 $ (2)
Oliver Bjorkstrand 1 000 000 $ (1)
Robert Bortuzzo 1 000 000 $ (1)
Brian Boyle 848 160 $ (3)
Carter Hart 500 000 $ (1)
Chris Wagner 400 001 $ (3)
Eric Robinson 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 17 : 49 975 660 $
Year 18 : 29 093 161 $
Year 19 : 7 393 161 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 975 660 $
Year 18 : 29 093 161 $
Year 19 : 7 393 161 $
Year 20 : 0 $

Farm Players Salaries

Brad Richardson 10 000 $ (1)
Thomas Bordeleau 9 000 $ (4)
Ty Smith 9 000 $ (3)
Jonah Gadjovich 5 000 $ (1)
Alex Vlasic 5 000 $ (4)
Linden Marshall 3 000 $ (2)
Kasper Bjorkqvist 3 000 $ (4)
Brayden Burke 3 000 $ (1)
Darien Kielb 3 000 $ (2)
Brennan Menell 3 000 $ (4)
Cole Hults 3 000 $ (3)
Josiah Didier 3 000 $ (3)
Carson Focht 3 000 $ (3)
Logan Day 3 000 $ (2)
Jake Leschyshyn 3 000 $ (2)
Total Farm Players15
Salary Commitment
Year 17 : 68 000 $
Year 18 : 50 000 $
Year 19 : 38 000 $
Year 20 : 20 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 857 - 97,62%
Level 2: 5000 - 45 $ - 4 893 - 97,86%
Level 3: 2000 - 30 $ - 1 927 - 96,37%
Level 4: 4000 - 10 $ - 3 999 - 99,98%
Luxury : 1000 - 180 $ - 959 - 95,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 869 - 93,45%
Farm Level 2: 1000 - 15 $ - 946 - 94,61%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 636 - 97,98%
Average Income per Game489 214 $
Year to Date Revenue17 122 500 $
Farm
Home Games Left0
Average Attendance - %2 815 - 93,84%
Average Income per Game70 052 $
Year to Date Revenue2 521 862 $

Expense

Pro Players Total Salaries46 960 000 $
Farm Players Total Salaries114 638 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 920 071 $
Farm Year To Date Expenses1 119 437 $
Pro Salary Cap To Date39 942 559 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 935 286 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days253 757 $
Pro Estimated Expenses5 582 654 $
Farm Remaining Season Days0
Farm Expenses Per Days6 923 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 582 654 $
Season Salary Cap46 960 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 040 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 960 000 $
Current Bank Account2 490 522 $
Projected Bank Account(156 846 $)

Pro Players Salaries

Mika Zibanejad 6 500 000 $ (3)
Victor Hedman 6 500 000 $ (3)
Mike Hoffman 3 500 000 $ (1)
Brian Dumoulin 3 500 000 $ (2)
Nikolaj Ehlers 3 460 000 $ (1)
Jake Allen 3 000 000 $ (2)
Phillip Danault 2 500 000 $ (3)
Mark Pysyk 2 500 000 $ (4)
Jani Hakanpaa 2 500 000 $ (4)
Timo Meier 2 500 000 $ (3)
Jesper Bratt 2 500 000 $ (3)
Jesper Fast 1 750 000 $ (3)
Jonathan Dahlen 1 000 000 $ (1)
Sam Bennett 1 000 000 $ (4)
Isac Lundestrom 900 000 $ (1)
Timothy Liljegren 900 000 $ (1)
Miro Heiskanen 900 000 $ (1)
Anton Forsberg 750 000 $ (1)
Jesper Boqvist 500 000 $ (2)
Nick Merkley 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 17 : 46 960 000 $
Year 18 : 35 250 000 $
Year 19 : 28 250 000 $
Year 20 : 6 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 960 000 $
Year 18 : 35 250 000 $
Year 19 : 28 250 000 $
Year 20 : 6 000 000 $

Farm Players Salaries

Dylan McIlrath 9 638 $ (1)
Ville Heinola 9 000 $ (3)
Ryan Suzuki 9 000 $ (3)
Chad Krys 5 000 $ (2)
Santeri Hatakka 5 000 $ (2)
Lucas Carlsson 5 000 $ (1)
Cam Dineen 5 000 $ (1)
Noah Gregor 5 000 $ (2)
Joe Hicketts 5 000 $ (3)
Kevin Gravel 3 000 $ (1)
Aaron Luchuk 3 000 $ (1)
Nick Lappin 3 000 $ (3)
Niclas Almari 3 000 $ (2)
Paul Cotter 3 000 $ (1)
Devante Smith-Pelly 3 000 $ (1)
Emilio Pettersen 3 000 $ (1)
Keith Petruzzelli 3 000 $ (4)
Mark Kastelic 3 000 $ (3)
Markus Niemelainen 3 000 $ (1)
Michael Houser 3 000 $ (1)
Scott Reedy 3 000 $ (3)
Artyom Serikov 3 000 $ (2)
Filip Kral 3 000 $ (4)
Marc Del Gaizo 3 000 $ (4)
Spencer Martin 3 000 $ (2)
Felix Sandstrom 3 000 $ (1)
Josef Korenar 3 000 $ (1)
Zack MacEwen 3 000 $ (3)
Total Farm Players28
Salary Commitment
Year 17 : 114 638 $
Year 18 : 68 000 $
Year 19 : 44 000 $
Year 20 : 9 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 662 - 94,37%
Level 2: 5000 - 60 $ - 4 779 - 95,58%
Level 3: 2000 - 35 $ - 1 909 - 95,46%
Level 4: 4000 - 20 $ - 3 736 - 93,39%
Luxury : 1000 - 200 $ - 929 - 92,93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 889 - 94,46%
Farm Level 2: 1000 - 15 $ - 956 - 95,64%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 015 - 94,53%
Average Income per Game601 986 $
Year to Date Revenue21 069 495 $
Farm
Home Games Left0
Average Attendance - %2 846 - 94,85%
Average Income per Game70 811 $
Year to Date Revenue2 549 196 $

Expense

Pro Players Total Salaries49 499 999 $
Farm Players Total Salaries125 000 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 695 257 $
Farm Year To Date Expenses223 576 $
Pro Salary Cap To Date42 841 233 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 611 913 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days284 656 $
Pro Estimated Expenses6 262 432 $
Farm Remaining Season Days0
Farm Expenses Per Days1 398 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 262 432 $
Season Salary Cap49 499 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $500 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 499 999 $
Current Bank Account28 220 307 $
Projected Bank Account25 569 788 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (2)
Max Pacioretty 5 000 000 $ (1)
Seth Jones 5 000 000 $ (1)
Jonathan Toews 5 000 000 $ (2)
Ryan McDonagh 5 000 000 $ (1)
Jean-Gabriel Pageau 3 500 000 $ (1)
Thomas Chabot 3 500 000 $ (3)
Tristan Jarry 3 000 000 $ (1)
Charlie Coyle 2 500 000 $ (1)
William Nylander 2 500 000 $ (2)
Rasmus Andersson 1 999 999 $ (1)
Dylan Cozens 900 000 $ (3)
John Marino 900 000 $ (2)
Gabriel Vilardi 900 000 $ (2)
Evan Bouchard 900 000 $ (2)
Andrew Cogliano 500 000 $ (1)
Tanner Jeannot 500 000 $ (1)
Jason Robertson 500 000 $ (2)
Jeremy Swayman 300 000 $ (3)
Andrej Sustr 300 000 $ (1)
Daniel Sprong 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 17 : 49 499 999 $
Year 18 : 21 900 000 $
Year 19 : 4 700 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 499 999 $
Year 18 : 21 900 000 $
Year 19 : 4 700 000 $
Year 20 : 0 $

Farm Players Salaries

Julien Gauthier 10 000 $ (1)
Marco Rossi 9 000 $ (4)
Wayne Simmonds 6 000 $ (2)
Lukas Dostal 5 000 $ (3)
Jonatan Berggren 5 000 $ (4)
Aliaksei Protas 5 000 $ (3)
Brandon Davidson 5 000 $ (2)
Jack Studnicka 5 000 $ (2)
Jaret Anderson-Dolan 5 000 $ (2)
Jett Woo 5 000 $ (3)
Michal Teply 5 000 $ (3)
Raphael Lavoie 5 000 $ (3)
Cole Cassels 5 000 $ (1)
Stelio Mattheos 5 000 $ (1)
Jakub Galvas 3 000 $ (4)
Evan Cormier 3 000 $ (1)
Marc McLaughlin 3 000 $ (2)
Josh Jacobs 3 000 $ (1)
Michael Callahan 3 000 $ (2)
Matt Luff 3 000 $ (1)
Reece Newkirk 3 000 $ (4)
Dominic Turgeon 3 000 $ (2)
Riley Sutter 3 000 $ (2)
Carson Meyer 3 000 $ (1)
Joey Keane 3 000 $ (2)
William Lagesson 3 000 $ (1)
Tobias Geisser 3 000 $ (1)
Xavier Bernard 3 000 $ (4)
Axel Jonsson-Fjallby 3 000 $ (1)
Total Farm Players29
Salary Commitment
Year 17 : 125 000 $
Year 18 : 84 000 $
Year 19 : 48 000 $
Year 20 : 23 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 4 032 - 67,20%
Level 2: 5000 - 65 $ - 3 822 - 76,44%
Level 3: 2000 - 40 $ - 1 432 - 71,60%
Level 4: 4000 - 22 $ - 2 953 - 73,83%
Luxury : 1000 - 300 $ - 554 - 55,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 900 - 95,02%
Farm Level 2: 1000 - 15 $ - 935 - 93,49%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %12 793 - 71,07%
Average Income per Game530 843 $
Year to Date Revenue19 641 197 $
Farm
Home Games Left0
Average Attendance - %2 835 - 94,51%
Average Income per Game70 874 $
Year to Date Revenue2 551 467 $

Expense

Pro Players Total Salaries46 900 000 $
Farm Players Total Salaries53 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 984 629 $
Farm Year To Date Expenses1 052 446 $
Pro Salary Cap To Date43 342 834 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 123 373 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days269 312 $
Pro Estimated Expenses5 924 864 $
Farm Remaining Season Days0
Farm Expenses Per Days6 540 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 924 864 $
Season Salary Cap41 900 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 100 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 21 900 000 $
Current Bank Account8 933 029 $
Projected Bank Account5 131 538 $

Pro Players Salaries

John Carlson 6 500 000 $ (1)
Semyon Varlamov (Out of Payroll) 5 000 000 $ (2)
William Karlsson 5 000 000 $ (3)
Mark Stone 5 000 000 $ (3)
Tyson Barrie 3 500 000 $ (1)
Vladimir Tarasenko 3 500 000 $ (3)
Shayne Gostisbehere 3 500 000 $ (3)
Derek Forbort 2 500 000 $ (1)
Viktor Arvidsson 2 500 000 $ (1)
Jakub Voracek 2 500 000 $ (1)
Jeff Skinner 2 500 000 $ (3)
Mikael Granlund 2 500 000 $ (3)
Garnet Hathaway 1 000 000 $ (3)
Teddy Blueger 1 000 000 $ (1)
Ryan Carpenter 1 000 000 $ (4)
Brett Kulak 1 000 000 $ (1)
Kaapo Kahkonen 500 000 $ (1)
Matthew Phillips 500 000 $ (1)
Brian Pinho 300 000 $ (1)
Joachim Blichfeld 300 000 $ (2)
Wyatt Kalynuk 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 17 : 50 400 000 $
Year 18 : 29 600 000 $
Year 19 : 24 300 000 $
Year 20 : 1 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 50 400 000 $
Year 18 : 29 600 000 $
Year 19 : 24 300 000 $
Year 20 : 1 000 000 $

Farm Players Salaries

Henrik Borgstrom 9 000 $ (1)
Drake Rymsha 5 000 $ (1)
Andrew D'Agostini 3 000 $ (1)
Trevor Carrick 3 000 $ (1)
Hudson Elynuik 3 000 $ (1)
Antti Suomela 3 000 $ (1)
Parker Wotherspoon 3 000 $ (3)
Tarmo Reunanen 3 000 $ (3)
Mitchell Vande Sompel 3 000 $ (2)
Jack Ahcan 3 000 $ (1)
Tye Felhaber 3 000 $ (2)
Nick Caamano 3 000 $ (4)
Cody Franson 3 000 $ (1)
Chris Bigras 3 000 $ (1)
Ben Jones 3 000 $ (2)
Total Farm Players15
Salary Commitment
Year 17 : 53 000 $
Year 18 : 18 000 $
Year 19 : 6 000 $
Year 20 : 3 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 670 - 94,49%
Level 2: 5000 - 60 $ - 4 681 - 93,62%
Level 3: 2000 - 35 $ - 1 915 - 95,76%
Level 4: 4000 - 20 $ - 3 784 - 94,60%
Luxury : 1000 - 200 $ - 954 - 95,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 874 - 93,71%
Farm Level 2: 1000 - 15 $ - 931 - 93,11%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 004 - 94,47%
Average Income per Game602 508 $
Year to Date Revenue21 087 790 $
Farm
Home Games Left0
Average Attendance - %2 805 - 93,51%
Average Income per Game70 016 $
Year to Date Revenue2 520 576 $

Expense

Pro Players Total Salaries36 259 922 $
Farm Players Total Salaries82 000 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 818 503 $
Farm Year To Date Expenses192 223 $
Pro Salary Cap To Date32 528 035 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 615 050 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days216 719 $
Pro Estimated Expenses4 767 818 $
Farm Remaining Season Days0
Farm Expenses Per Days1 130 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 767 818 $
Season Salary Cap36 259 922 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 740 078 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 16 259 922 $
Current Bank Account37 012 517 $
Projected Bank Account35 859 749 $

Pro Players Salaries

Matt Murray 3 000 000 $ (1)
Matt Grzelcyk 2 500 000 $ (2)
Jordie Benn 2 500 000 $ (1)
Jason Zucker 2 500 000 $ (1)
Mike Matheson 2 500 000 $ (1)
Jan Rutta 2 500 000 $ (1)
Tyler Johnson 2 500 000 $ (2)
Travis Hamonic 2 500 000 $ (3)
Robert Hagg 2 500 000 $ (1)
Troy Stecher 2 030 000 $ (2)
Michal Kempny 1 679 922 $ (1)
Ben Hutton 1 250 000 $ (4)
Tucker Poolman 1 000 000 $ (1)
William Carrier 1 000 000 $ (3)
Pat Maroon 1 000 000 $ (2)
Taylor Raddysh 900 000 $ (1)
Nick Cousins 850 000 $ (1)
Keith Kinkaid 750 000 $ (2)
Ryan McLeod 500 000 $ (2)
John Hayden 500 000 $ (2)
Mads Sogaard 500 000 $ (3)
Ryan Reaves 400 000 $ (4)
Joel Teasdale 300 000 $ (1)
Dakota Joshua 300 000 $ (2)
Brett Murray 300 000 $ (2)
Total Pro Players25
Salary Commitment
Year 17 : 36 259 922 $
Year 18 : 16 030 000 $
Year 19 : 5 650 000 $
Year 20 : 1 650 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 36 259 922 $
Year 18 : 16 030 000 $
Year 19 : 5 650 000 $
Year 20 : 1 650 000 $

Farm Players Salaries

Alex Stalock 7 500 $ (3)
Hunter Shepard 7 500 $ (1)
Daniil Miromanov 5 000 $ (2)
Evgeny Svechnikov 5 000 $ (2)
Philippe Desrosiers 5 000 $ (2)
Chris Wideman 5 000 $ (1)
Brian Lashoff 5 000 $ (1)
Dillon Simpson 5 000 $ (1)
Donovan Sebrango 5 000 $ (4)
Gage Goncalves 5 000 $ (4)
Nico Daws 3 000 $ (4)
Curtis Hall 3 000 $ (2)
Tyler Wotherspoon 3 000 $ (1)
Ben Gleason 3 000 $ (1)
John Lethemon 3 000 $ (2)
Nathan Smith 3 000 $ (4)
Taro Hirose 3 000 $ (1)
Joey Daccord 3 000 $ (1)
Alex Nylander 3 000 $ (2)
Total Farm Players19
Salary Commitment
Year 17 : 82 000 $
Year 18 : 47 500 $
Year 19 : 23 500 $
Year 20 : 16 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 668 - 94,47%
Level 2: 5000 - 60 $ - 4 735 - 94,69%
Level 3: 2000 - 35 $ - 1 876 - 93,79%
Level 4: 4000 - 20 $ - 3 810 - 95,24%
Luxury : 1000 - 200 $ - 955 - 95,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 889 - 94,43%
Farm Level 2: 1000 - 15 $ - 936 - 93,64%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 043 - 94,68%
Average Income per Game603 682 $
Year to Date Revenue21 732 553 $
Farm
Home Games Left0
Average Attendance - %2 825 - 94,17%
Average Income per Game70 529 $
Year to Date Revenue2 539 060 $

Expense

Pro Players Total Salaries49 801 999 $
Farm Players Total Salaries70 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 167 140 $
Farm Year To Date Expenses1 066 727 $
Pro Salary Cap To Date41 904 172 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 018 410 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days282 021 $
Pro Estimated Expenses6 204 462 $
Farm Remaining Season Days0
Farm Expenses Per Days6 649 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 204 462 $
Season Salary Cap49 801 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $198 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 801 999 $
Current Bank Account78 601 503 $
Projected Bank Account75 415 451 $

Pro Players Salaries

Alex Ovechkin 6 480 000 $ (1)
Anze Kopitar 5 000 000 $ (1)
Jacob Trouba 5 000 000 $ (3)
Mackenzie Blackwood 3 500 000 $ (2)
Boone Jenner 3 500 000 $ (1)
Jakob Chychrun 3 499 999 $ (3)
Duncan Keith 3 312 000 $ (2)
Mike Smith 2 800 000 $ (2)
Clayton Keller 2 500 000 $ (1)
Brandon Montour 2 500 000 $ (1)
Yanni Gourde 2 500 000 $ (3)
Trevor Moore 1 960 000 $ (2)
Riley Sheahan 1 000 000 $ (1)
Dan Vladar 1 000 000 $ (2)
Scott Laughton 1 000 000 $ (2)
Artem Zub 900 000 $ (1)
Elias Pettersson 900 000 $ (1)
Dante Fabbro 900 000 $ (2)
Ilya Mikheyev 750 000 $ (2)
Yakov Trenin 500 000 $ (4)
Troy Terry 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 17 : 49 801 999 $
Year 18 : 26 721 999 $
Year 19 : 11 499 999 $
Year 20 : 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 801 999 $
Year 18 : 26 721 999 $
Year 19 : 11 499 999 $
Year 20 : 500 000 $

Farm Players Salaries

Vasily Podkolzin 9 000 $ (4)
Philip Broberg 9 000 $ (4)
Victor Soderstrom 9 000 $ (3)
Cole Perfetti 9 000 $ (3)
Jon Gillies 7 500 $ (2)
Maxim Mamin 5 000 $ (2)
Cole Bardreau 5 000 $ (3)
Vladislav Kolyachonok 5 000 $ (3)
Brandon Bussi 3 000 $ (2)
Ken Appleby 3 000 $ (1)
Jan Jenik 3 000 $ (3)
Brady Lyle 3 000 $ (1)
Total Farm Players12
Salary Commitment
Year 17 : 70 500 $
Year 18 : 64 500 $
Year 19 : 49 000 $
Year 20 : 18 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 743 - 95,72%
Level 2: 5000 - 60 $ - 4 715 - 94,29%
Level 3: 2000 - 35 $ - 1 889 - 94,47%
Level 4: 4000 - 20 $ - 3 815 - 95,36%
Luxury : 1000 - 200 $ - 948 - 94,79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 887 - 94,35%
Farm Level 2: 1000 - 15 $ - 938 - 93,76%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 109 - 95,05%
Average Income per Game606 481 $
Year to Date Revenue21 833 302 $
Farm
Home Games Left0
Average Attendance - %2 825 - 94,15%
Average Income per Game70 496 $
Year to Date Revenue2 537 858 $

Expense

Pro Players Total Salaries45 800 000 $
Farm Players Total Salaries122 750 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 563 956 $
Farm Year To Date Expenses1 106 721 $
Pro Salary Cap To Date42 481 944 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 032 403 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days247 619 $
Pro Estimated Expenses5 447 618 $
Farm Remaining Season Days0
Farm Expenses Per Days6 974 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 447 618 $
Season Salary Cap45 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 200 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 25 800 000 $
Current Bank Account2 147 840 $
Projected Bank Account(267 375 $)

Pro Players Salaries

Jacob Markstrom 6 500 000 $ (4)
Darnell Nurse 5 000 000 $ (2)
Gabriel Landeskog 5 000 000 $ (2)
Sebastian Aho 4 950 000 $ (3)
Zdeno Chara 3 000 000 $ (3)
Josh Anderson 2 500 000 $ (2)
Max Domi 2 500 000 $ (2)
Ben Chiarot (Out of Payroll) 2 500 000 $ (1)
Jack Roslovic 2 500 000 $ (2)
Alexander Radulov 2 500 000 $ (1)
Ryan Murray 1 510 000 $ (1)
Braden Holtby 1 500 000 $ (1)
Corey Perry 1 440 000 $ (1)
Noah Hanifin 1 000 000 $ (2)
Ondrej Kase 1 000 000 $ (4)
Valeri Nichushkin 1 000 000 $ (3)
Tyson Jost 1 000 000 $ (1)
Juuso Valimaki 900 000 $ (2)
Alexander Romanov 900 000 $ (3)
Rem Pitlick 500 000 $ (2)
Jake Evans 300 000 $ (1)
Rafael Harvey-Pinard 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 17 : 48 300 000 $
Year 18 : 37 550 000 $
Year 19 : 17 650 000 $
Year 20 : 7 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 300 000 $
Year 18 : 37 550 000 $
Year 19 : 17 650 000 $
Year 20 : 7 500 000 $

Farm Players Salaries

Michael Del Zotto 13 750 $ (3)
Victor Mete 10 000 $ (2)
Aleksi Heponiemi 9 000 $ (2)
Alexander Holtz 9 000 $ (4)
Joe Veleno 9 000 $ (2)
Rasmus Kupari 9 000 $ (2)
Mackenzie MacEachern 5 000 $ (3)
Lassi Thomson 5 000 $ (3)
Samuel Ersson 5 000 $ (4)
Filip Berglund 5 000 $ (1)
Sebastien Aho 5 000 $ (3)
Sasha Chmelevski 5 000 $ (2)
Cory Schneider 5 000 $ (2)
Jakub Skarek 5 000 $ (2)
Tanner Laczynski 5 000 $ (3)
William Lockwood 3 000 $ (3)
Garrett Metcalf 3 000 $ (2)
Gemel Smith 3 000 $ (1)
Adam Brooks 3 000 $ (2)
Jeremy Davies 3 000 $ (2)
Chase Priskie 3 000 $ (2)
Total Farm Players21
Salary Commitment
Year 17 : 122 750 $
Year 18 : 114 750 $
Year 19 : 50 750 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 721 - 95,36%
Level 2: 5000 - 60 $ - 4 761 - 95,22%
Level 3: 2000 - 35 $ - 1 916 - 95,79%
Level 4: 4000 - 20 $ - 3 760 - 94,00%
Luxury : 1000 - 200 $ - 942 - 94,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 867 - 93,37%
Farm Level 2: 1000 - 15 $ - 958 - 95,81%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 100 - 95,00%
Average Income per Game606 142 $
Year to Date Revenue21 214 984 $
Farm
Home Games Left0
Average Attendance - %2 826 - 94,18%
Average Income per Game70 163 $
Year to Date Revenue2 525 885 $

Expense

Pro Players Total Salaries20 829 888 $
Farm Players Total Salaries190 778 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 956 141 $
Farm Year To Date Expenses1 117 591 $
Pro Salary Cap To Date29 995 982 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 636 854 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days115 502 $
Pro Estimated Expenses2 541 044 $
Farm Remaining Season Days0
Farm Expenses Per Days7 396 $
Farm Estimated Expenses0 $
Estimated Season Expenses2 541 044 $
Season Salary Cap20 829 888 $
Estimate Under Maximum Salary Cap of 50 000 000 $29 170 112 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 829 888 $
Current Bank Account62 776 928 $
Projected Bank Account63 872 738 $

Pro Players Salaries

Zach Parise 4 008 888 $ (2)
Jonathan Bernier 3 000 000 $ (2)
Michael Stone 2 500 000 $ (3)
Casey Cizikas (Out of Payroll) 2 500 000 $ (1)
James Neal 2 500 000 $ (2)
Brett Connolly 1 000 000 $ (3)
Will Butcher 970 000 $ (2)
Patrick Brown 801 000 $ (4)
Zach Sawchenko 750 000 $ (2)
Noah Juulsen 500 000 $ (3)
Philippe Myers 500 000 $ (1)
Justin Dowling 500 000 $ (3)
Libor Hajek 500 000 $ (1)
Matthew Peca 500 000 $ (3)
Sammy Blais 500 000 $ (2)
Christopher Gibson 500 000 $ (1)
Tyler Angle 300 000 $ (3)
Josiah Slavin 300 000 $ (3)
Jack Rathbone 300 000 $ (3)
Austin Wagner 300 000 $ (1)
Brett Leason 300 000 $ (2)
Brandon Duhaime 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 17 : 23 329 888 $
Year 18 : 19 029 888 $
Year 19 : 6 701 000 $
Year 20 : 801 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 23 329 888 $
Year 18 : 19 029 888 $
Year 19 : 6 701 000 $
Year 20 : 801 000 $

Farm Players Salaries

Joe Thornton 57 778 $ (1)
Mark Borowiecki 35 000 $ (2)
Kyle Turris 25 000 $ (1)
Christian Wolanin 10 000 $ (4)
Brayden Tracey 5 000 $ (3)
Alexander Petrovic 5 000 $ (2)
Antoine Morand 5 000 $ (2)
Gianni Fairbrother 3 000 $ (4)
David Farrance 3 000 $ (4)
Benjamin Tardif 3 000 $ (2)
Kristians Rubins 3 000 $ (2)
Alex D'Orio 3 000 $ (3)
Dawson Barteaux 3 000 $ (3)
Seth Barton 3 000 $ (4)
Peter Abbandonato 3 000 $ (2)
Cole Moberg 3 000 $ (1)
Jon Lizotte 3 000 $ (2)
Shawn Element 3 000 $ (2)
Adam Werner 3 000 $ (2)
Evan Weinger 3 000 $ (2)
Alex-Olivier Voyer 3 000 $ (1)
Daniel Walcott 3 000 $ (2)
Jiri Patera 3 000 $ (3)
Total Farm Players23
Salary Commitment
Year 17 : 190 778 $
Year 18 : 102 000 $
Year 19 : 33 000 $
Year 20 : 19 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 777 - 96,28%
Level 2: 5000 - 50 $ - 4 842 - 96,84%
Level 3: 2000 - 20 $ - 1 994 - 99,70%
Level 4: 4000 - 15 $ - 3 910 - 97,76%
Luxury : 1000 - 140 $ - 983 - 98,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 896 - 94,81%
Farm Level 2: 1000 - 15 $ - 954 - 95,43%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 506 - 97,26%
Average Income per Game509 080 $
Year to Date Revenue17 308 728 $
Farm
Home Games Left0
Average Attendance - %2 851 - 95,02%
Average Income per Game71 002 $
Year to Date Revenue2 556 063 $

Expense

Pro Players Total Salaries39 542 498 $
Farm Players Total Salaries95 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 334 453 $
Farm Year To Date Expenses1 088 533 $
Pro Salary Cap To Date41 405 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 563 562 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days214 511 $
Pro Estimated Expenses4 719 242 $
Farm Remaining Season Days0
Farm Expenses Per Days6 801 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 719 242 $
Season Salary Cap39 542 498 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 457 502 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 19 542 498 $
Current Bank Account48 863 591 $
Projected Bank Account47 707 911 $

Pro Players Salaries

Joe Pavelski (Out of Payroll) 6 058 000 $ (2)
Sean Couturier 5 000 000 $ (2)
Filip Forsberg 3 500 000 $ (2)
Shea Theodore 3 499 999 $ (1)
Brandon Carlo 2 500 000 $ (3)
Tony DeAngelo 2 500 000 $ (4)
Patric Hornqvist 2 500 000 $ (1)
Jared McCann 2 500 000 $ (3)
Jeff Carter 2 400 000 $ (2)
Anton Stralman 2 400 000 $ (3)
Nick Schmaltz 1 999 999 $ (1)
Marco Scandella 1 650 000 $ (2)
Alex Nedeljkovic 1 500 000 $ (3)
Ethan Bear 1 000 000 $ (4)
Andre Burakovsky 1 000 000 $ (2)
Carl Hagelin 1 000 000 $ (4)
Kaapo Kakko 900 000 $ (2)
Peyton Krebs 900 000 $ (4)
Jake Oettinger 900 000 $ (1)
Sean Kuraly 892 500 $ (1)
Wade Allison 500 000 $ (3)
Eetu Luostarinen 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 17 : 45 600 498 $
Year 18 : 35 808 000 $
Year 19 : 14 800 000 $
Year 20 : 5 400 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 45 600 498 $
Year 18 : 35 808 000 $
Year 19 : 14 800 000 $
Year 20 : 5 400 000 $

Farm Players Salaries

Ty Dellandrea 9 000 $ (3)
David Gustafsson 5 000 $ (2)
Connor Mackey 5 000 $ (1)
Sam Anas 5 000 $ (2)
Brandon Hickey 5 000 $ (1)
Austin Poganski 5 000 $ (1)
Filip Hallander 5 000 $ (4)
Ian Mitchell 5 000 $ (3)
Samuel Asselin 3 000 $ (1)
Austin Rueschhoff 3 000 $ (2)
Gustav Olofsson 3 000 $ (2)
Brandon Gignac 3 000 $ (2)
Jansen Harkins 3 000 $ (4)
Markus Phillips 3 000 $ (3)
Oskari Laaksonen 3 000 $ (3)
Vincent Desharnais 3 000 $ (1)
Daniil Tarasov 3 000 $ (3)
Nick Seeler 3 000 $ (3)
Zachary Gallant 3 000 $ (1)
Josh Lopina 3 000 $ (4)
Joseph Gambardella 3 000 $ (1)
Robin Salo 3 000 $ (4)
Otto Somppi 3 000 $ (1)
Tanner Kaspick 3 000 $ (1)
Simon Ryfors 3 000 $ (2)
Rasmus Korhonen 0 $ (1)
Total Farm Players26
Salary Commitment
Year 17 : 95 000 $
Year 18 : 62 000 $
Year 19 : 40 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 904 - 98,40%
Level 2: 5000 - 40 $ - 4 936 - 98,71%
Level 3: 2000 - 20 $ - 1 996 - 99,82%
Level 4: 4000 - 10 $ - 3 999 - 99,96%
Luxury : 1000 - 140 $ - 987 - 98,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 927 - 96,35%
Farm Level 2: 1000 - 15 $ - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 822 - 99,01%
Average Income per Game437 760 $
Year to Date Revenue15 759 372 $
Farm
Home Games Left0
Average Attendance - %2 866 - 95,53%
Average Income per Game71 747 $
Year to Date Revenue2 582 883 $

Expense

Pro Players Total Salaries49 450 499 $
Farm Players Total Salaries143 500 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 611 875 $
Farm Year To Date Expenses1 160 009 $
Pro Salary Cap To Date41 917 174 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 188 802 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days289 156 $
Pro Estimated Expenses6 361 432 $
Farm Remaining Season Days0
Farm Expenses Per Days7 102 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 361 432 $
Season Salary Cap49 450 499 $
Estimate Under Maximum Salary Cap of 50 000 000 $549 501 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 450 499 $
Current Bank Account991 701 835 $
Projected Bank Account987 529 205 $

Pro Players Salaries

Andrei Vasilevskiy 6 500 000 $ (3)
Brad Marchand 6 500 000 $ (3)
Mark Scheifele 6 500 000 $ (2)
Erik Karlsson 5 000 000 $ (1)
Ryan O'Reilly 5 000 000 $ (1)
Jake Guentzel 4 199 999 $ (2)
Dylan Larkin 3 500 000 $ (4)
Filip Hronek 2 495 000 $ (3)
Antti Raanta 1 437 500 $ (2)
Mathieu Perreault 1 000 000 $ (2)
Johan Larsson 998 000 $ (2)
Michael McLeod 900 000 $ (1)
Nic Dowd 900 000 $ (1)
Quinn Hughes 900 000 $ (2)
Andy Greene 720 000 $ (2)
Jason Spezza 500 000 $ (1)
Drake Batherson 500 000 $ (1)
Andrew Peeke 500 000 $ (2)
Alex Formenton 500 000 $ (2)
Vladislav Gavrikov 300 000 $ (2)
Jacob Middleton 300 000 $ (1)
Yegor Sharangovich 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 49 450 499 $
Year 18 : 36 050 499 $
Year 19 : 18 995 000 $
Year 20 : 3 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 450 499 $
Year 18 : 36 050 499 $
Year 19 : 18 995 000 $
Year 20 : 3 500 000 $

Farm Players Salaries

Alex Turcotte 9 000 $ (3)
Jesperi Kotkaniemi 9 000 $ (1)
Cody Glass 9 000 $ (2)
Klim Kostin 9 000 $ (1)
Lukas Reichel 9 000 $ (4)
German Rubtsov 9 000 $ (1)
Philip Tomasino 9 000 $ (4)
Connor Ingram 7 500 $ (2)
Jacob Bernard-Docker 5 000 $ (4)
Alexander Khovanov 5 000 $ (4)
Beck Warm 5 000 $ (1)
Christian Fischer 5 000 $ (1)
Jean-Luc Foudy 5 000 $ (4)
Tyler Benson 5 000 $ (1)
Josh Leivo 5 000 $ (1)
Evan Barratt 5 000 $ (3)
Remi Elie 3 000 $ (1)
Brogan Rafferty 3 000 $ (2)
Terrance Amorosa 3 000 $ (1)
Alexandre Fortin 3 000 $ (3)
Juuso Riikola 3 000 $ (1)
Noah Cates 3 000 $ (4)
Max Gildon 3 000 $ (2)
Roland McKeown 3 000 $ (2)
Ryan Shea 3 000 $ (3)
Sheldon Rempal 3 000 $ (1)
Jacob Moverare 3 000 $ (1)
Total Farm Players27
Salary Commitment
Year 17 : 143 500 $
Year 18 : 81 500 $
Year 19 : 56 000 $
Year 20 : 36 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 5 678 - 94,63%
Level 2: 5000 - 60 $ - 4 730 - 94,60%
Level 3: 2000 - 35 $ - 1 888 - 94,42%
Level 4: 4000 - 20 $ - 3 822 - 95,55%
Luxury : 1000 - 200 $ - 943 - 94,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 903 - 95,15%
Farm Level 2: 1000 - 15 $ - 942 - 94,21%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 061 - 94,79%
Average Income per Game603 211 $
Year to Date Revenue21 715 597 $
Farm
Home Games Left0
Average Attendance - %2 845 - 94,83%
Average Income per Game71 046 $
Year to Date Revenue2 557 650 $

Expense

Pro Players Total Salaries47 792 933 $
Farm Players Total Salaries155 500 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 083 345 $
Farm Year To Date Expenses1 166 770 $
Pro Salary Cap To Date42 507 738 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 016 055 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days267 952 $
Pro Estimated Expenses5 894 944 $
Farm Remaining Season Days0
Farm Expenses Per Days7 177 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 894 944 $
Season Salary Cap47 792 933 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 207 067 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 792 933 $
Current Bank Account274 451 169 $
Projected Bank Account271 572 280 $

Pro Players Salaries

Marc-Andre Fleury 6 400 000 $ (2)
Evgenii Dadonov 4 500 000 $ (1)
Brock Nelson 3 500 000 $ (3)
Hampus Lindholm 3 500 000 $ (1)
Joel Edmundson 3 500 000 $ (1)
Josh Morrissey 3 500 000 $ (4)
Frederick Gaudreau 2 500 000 $ (1)
Rickard Rakell 2 500 000 $ (1)
Josh Bailey 2 500 000 $ (1)
Erik Haula 2 500 000 $ (1)
Calle Jarnkrok 2 500 000 $ (3)
Alexander Kerfoot 2 500 000 $ (2)
Calvin de Haan 2 300 000 $ (1)
Jake DeBrusk 1 000 000 $ (2)
Casey DeSmith 992 933 $ (1)
Dawson Mercer 900 000 $ (4)
Jake Bean 900 000 $ (1)
Martin Necas 900 000 $ (1)
Dysin Mayo 300 000 $ (1)
Ilya Lyubushkin 300 000 $ (1)
Carter Verhaeghe 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 17 : 47 792 933 $
Year 18 : 20 600 000 $
Year 19 : 10 400 000 $
Year 20 : 4 400 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 47 792 933 $
Year 18 : 20 600 000 $
Year 19 : 10 400 000 $
Year 20 : 4 400 000 $

Farm Players Salaries

Dustin Tokarski 10 000 $ (4)
Casey Mittelstadt 9 000 $ (1)
Harri Sateri 7 500 $ (1)
Garret Sparks 7 500 $ (3)
Corey Schueneman 7 500 $ (2)
Gabriel Bourque 5 000 $ (3)
Danick Martel 5 000 $ (1)
Adam Johnson 5 000 $ (2)
Joel Hanley 5 000 $ (2)
Luke Witkowski 5 000 $ (2)
Antoine Bibeau 5 000 $ (2)
Turner Elson 5 000 $ (3)
Aaron Ness 5 000 $ (3)
Maxim Letunov 5 000 $ (1)
Kevin Poulin 5 000 $ (3)
J.J. Moser 5 000 $ (4)
Ryan Stanton 5 000 $ (3)
Connor Corcoran 3 000 $ (4)
Arnaud Durandeau 3 000 $ (2)
Matthew Highmore 3 000 $ (3)
Jordy Bellerive 3 000 $ (2)
Todd Burgess 3 000 $ (4)
Mathieu Olivier 3 000 $ (2)
Damien Giroux 3 000 $ (1)
Jake McGrew 3 000 $ (3)
Cedric Pare 3 000 $ (4)
Josh Dunne 3 000 $ (1)
Marc Michaelis 3 000 $ (1)
Olivier Leblanc 3 000 $ (1)
Nelson Nogier 3 000 $ (2)
Alex Kannok-Leipert 3 000 $ (4)
Dino Kambeitz 3 000 $ (2)
Brian Halonen 3 000 $ (2)
Cody McLeod 3 000 $ (2)
Nick DeSimone 3 000 $ (1)
Total Farm Players35
Salary Commitment
Year 17 : 155 500 $
Year 18 : 114 000 $
Year 19 : 65 500 $
Year 20 : 27 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 658 - 94,30%
Level 2: 5000 - 60 $ - 4 745 - 94,90%
Level 3: 2000 - 35 $ - 1 912 - 95,62%
Level 4: 4000 - 20 $ - 3 763 - 94,07%
Luxury : 1000 - 200 $ - 937 - 93,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 894 - 94,69%
Farm Level 2: 1000 - 15 $ - 930 - 92,99%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 015 - 94,53%
Average Income per Game601 865 $
Year to Date Revenue22 269 023 $
Farm
Home Games Left0
Average Attendance - %2 824 - 94,13%
Average Income per Game70 604 $
Year to Date Revenue2 541 760 $

Expense

Pro Players Total Salaries49 274 423 $
Farm Players Total Salaries129 520 $
Coaches Total Salaries7 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 807 081 $
Farm Year To Date Expenses1 141 962 $
Pro Salary Cap To Date40 877 778 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 407 462 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days295 985 $
Pro Estimated Expenses6 511 670 $
Farm Remaining Season Days0
Farm Expenses Per Days7 016 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 511 670 $
Season Salary Cap49 274 423 $
Estimate Under Maximum Salary Cap of 50 000 000 $725 577 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 274 423 $
Current Bank Account11 987 903 $
Projected Bank Account7 883 695 $

Pro Players Salaries

Jared Spurgeon 5 000 000 $ (2)
Jack Campbell 5 000 000 $ (3)
Cam Atkinson 3 500 000 $ (3)
Ivan Provorov 3 500 000 $ (2)
Vincent Trocheck 3 500 000 $ (2)
Zach Hyman 3 500 000 $ (1)
Tage Thompson 3 490 000 $ (2)
Bo Horvat 2 699 000 $ (3)
Pavel Buchnevich 2 500 000 $ (3)
Andrew Mangiapane 2 500 000 $ (1)
Nikita Zaitsev 2 500 000 $ (3)
Travis Sanheim 2 500 000 $ (2)
Gustav Forsling 2 500 000 $ (3)
Pierre-Edouard Bellemare 1 325 223 $ (1)
Derek Ryan 1 060 200 $ (1)
Alex Tuch 1 000 000 $ (1)
Pius Suter 900 000 $ (1)
Nick Suzuki 900 000 $ (2)
Sonny Milano 500 000 $ (1)
Jacob Bryson 300 000 $ (2)
Matt Roy 300 000 $ (1)
Kevin Lankinen 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 49 274 423 $
Year 18 : 34 389 000 $
Year 19 : 15 199 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 274 423 $
Year 18 : 37 889 000 $
Year 19 : 18 699 000 $
Year 20 : 0 $

Farm Players Salaries

Jonas Johansson 10 000 $ (2)
Scott Harrington 8 468 $ (3)
Stefan Noesen 8 010 $ (1)
Austin Czarnik 8 010 $ (4)
Alex Lyon 7 500 $ (2)
Kaedan Korczak 5 000 $ (3)
Mark Jankowski 5 000 $ (3)
Dakota Mermis 5 000 $ (4)
Chris Terry 5 000 $ (3)
Maxim Cajkovic 5 000 $ (4)
Derrick Pouliot 5 000 $ (3)
T.J. Tynan 5 000 $ (1)
Riley Damiani 5 000 $ (3)
Radim Zohorna 5 000 $ (1)
Cale Morris 3 000 $ (1)
Hunter Drew 3 000 $ (2)
Cam Lee 3 000 $ (1)
Kristian Reichel 3 000 $ (2)
Graeme Clarke 3 000 $ (3)
Jeremy McKenna 3 000 $ (1)
Wyatte Wylie 3 000 $ (3)
Christian Jaros 3 000 $ (3)
Samuel Harvey 3 000 $ (1)
Austin Strand 3 000 $ (1)
Kyle Keyser 3 000 $ (2)
Cameron Hebig 3 000 $ (1)
Jordan Gross 3 000 $ (2)
Kiefer Sherwood 3 000 $ (1)
Kole Sherwood 3 000 $ (1)
Zachary Leslie 3 000 $ (2)
Filip Lindberg 3 000 $ (4)
Total Farm Players31
Salary Commitment
Year 17 : 137 988 $
Year 18 : 95 978 $
Year 19 : 63 478 $
Year 20 : 21 010 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 707 - 95,12%
Level 2: 5000 - 60 $ - 4 768 - 95,36%
Level 3: 2000 - 35 $ - 1 900 - 95,01%
Level 4: 4000 - 20 $ - 3 803 - 95,08%
Luxury : 1000 - 200 $ - 954 - 95,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 905 - 95,24%
Farm Level 2: 1000 - 15 $ - 944 - 94,35%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 132 - 95,18%
Average Income per Game606 940 $
Year to Date Revenue21 242 908 $
Farm
Home Games Left0
Average Attendance - %2 848 - 94,94%
Average Income per Game71 123 $
Year to Date Revenue2 560 428 $

Expense

Pro Players Total Salaries30 780 024 $
Farm Players Total Salaries269 700 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 805 523 $
Farm Year To Date Expenses1 289 314 $
Pro Salary Cap To Date22 859 492 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 641 641 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days168 148 $
Pro Estimated Expenses3 699 256 $
Farm Remaining Season Days0
Farm Expenses Per Days7 886 $
Farm Estimated Expenses0 $
Estimated Season Expenses3 699 256 $
Season Salary Cap30 780 024 $
Estimate Under Maximum Salary Cap of 50 000 000 $19 219 976 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 10 780 024 $
Current Bank Account83 257 147 $
Projected Bank Account83 199 532 $

Pro Players Salaries

Samuel Girard 3 499 999 $ (2)
Craig Anderson 3 000 000 $ (1)
David Rittich 2 960 000 $ (3)
Tyler Ennis 2 500 000 $ (2)
Artturi Lehkonen 2 500 000 $ (4)
John Moore 2 000 025 $ (2)
Chris Driedger 2 000 000 $ (2)
Cedric Paquette 1 000 000 $ (1)
Nick Bjugstad 1 000 000 $ (1)
Vinnie Hinostroza 1 000 000 $ (1)
Olli Maatta 920 000 $ (1)
K'Andre Miller 900 000 $ (3)
Noah Dobson 900 000 $ (2)
Tobias Bjornfot 900 000 $ (3)
Quinton Byfield 900 000 $ (4)
Logan Brown 900 000 $ (1)
Nicolas Deslauriers 500 000 $ (1)
Benoit-Olivier Groulx 500 000 $ (3)
Danton Heinen 500 000 $ (1)
Urho Vaakanainen 500 000 $ (1)
A.J. Greer 500 000 $ (1)
Alexandre Texier 500 000 $ (2)
MacKenzie Entwistle 300 000 $ (2)
Logan O'Connor 300 000 $ (1)
Adam Cracknell 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 17 : 30 780 024 $
Year 18 : 20 360 024 $
Year 19 : 8 660 000 $
Year 20 : 3 400 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 30 780 024 $
Year 18 : 20 360 024 $
Year 19 : 8 660 000 $
Year 20 : 3 400 000 $

Farm Players Salaries

Calle Rosen 18 700 $ (1)
Alex Biega 10 000 $ (1)
Carl Dahlstrom 10 000 $ (4)
Jordan Oesterle 10 000 $ (3)
Dominik Bokk 9 000 $ (3)
Sam Poulin 9 000 $ (4)
Martin Kaut 9 000 $ (1)
Kole Lind 9 000 $ (1)
Aaron Dell 7 500 $ (1)
Pheonix Copley 7 500 $ (4)
Jakub Lauko 5 000 $ (2)
Cole Schwindt 5 000 $ (3)
Cody Goloubef 5 000 $ (1)
Cameron Morrison 5 000 $ (4)
Gabriel Fortier 5 000 $ (3)
Jamieson Rees 5 000 $ (3)
Axel Andersson 5 000 $ (3)
Andreas Borgman 5 000 $ (3)
Travis Dermott 5 000 $ (1)
Lukas Parik 5 000 $ (4)
Zachary Emond 5 000 $ (4)
Colten Ellis 5 000 $ (4)
Nikita Alexandrov 5 000 $ (4)
Xavier Ouellet 5 000 $ (1)
Olivier Rodrigue 5 000 $ (3)
Max McCormick 5 000 $ (1)
Luke Henman 3 000 $ (4)
Justin Bailey 3 000 $ (1)
Evan Fitzpatrick 3 000 $ (3)
Kirill Ustimenko 3 000 $ (2)
Anthony Richard 3 000 $ (4)
Nate Schnarr 3 000 $ (2)
Bryce Kindopp 3 000 $ (1)
Jonathan Aspirot 3 000 $ (2)
Shane Gersich 3 000 $ (1)
Alexander True 3 000 $ (1)
Gabriel Fontaine 3 000 $ (2)
Christopher Brown 3 000 $ (2)
Joshua Ho-Sang 3 000 $ (2)
Steven Lorentz 3 000 $ (1)
Felix Bibeau 3 000 $ (3)
Samuel Houde 3 000 $ (4)
Justin Ducharme 3 000 $ (2)
Philippe Daoust 3 000 $ (4)
Luka Burzan 3 000 $ (3)
Mitchell Chaffee 3 000 $ (1)
Maxence Guenette 3 000 $ (4)
Jean-Sebastien Dea 3 000 $ (2)
Samuel Bolduc 3 000 $ (3)
Andreas Englund 3 000 $ (1)
Glenn Gawdin 3 000 $ (1)
Matt Moulson 3 000 $ (1)
Jasper Weatherby 3 000 $ (2)
Carsen Twarynski 3 000 $ (1)
Connor Bunnaman 3 000 $ (1)
Andrew Poturalski 3 000 $ (2)
Total Farm Players56
Salary Commitment
Year 17 : 269 700 $
Year 18 : 162 500 $
Year 19 : 127 500 $
Year 20 : 66 500 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 719 - 95,31%
Level 2: 5000 - 60 $ - 4 806 - 96,13%
Level 3: 2000 - 35 $ - 1 886 - 94,30%
Level 4: 4000 - 20 $ - 3 743 - 93,58%
Luxury : 1000 - 200 $ - 954 - 95,36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 928 - 96,38%
Farm Level 2: 1000 - 15 $ - 946 - 94,60%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 108 - 95,04%
Average Income per Game607 843 $
Year to Date Revenue21 274 504 $
Farm
Home Games Left0
Average Attendance - %2 874 - 95,79%
Average Income per Game71 860 $
Year to Date Revenue2 586 953 $

Expense

Pro Players Total Salaries49 632 499 $
Farm Players Total Salaries86 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 463 611 $
Farm Year To Date Expenses1 086 817 $
Pro Salary Cap To Date42 498 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 647 058 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days267 897 $
Pro Estimated Expenses5 893 734 $
Farm Remaining Season Days0
Farm Expenses Per Days6 745 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 893 734 $
Season Salary Cap49 632 499 $
Estimate Under Maximum Salary Cap of 50 000 000 $367 501 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 632 499 $
Current Bank Account422 748 440 $
Projected Bank Account420 501 764 $

Pro Players Salaries

Jonathan Huberdeau 6 500 000 $ (4)
Mikko Rantanen 6 500 000 $ (3)
Erik Johnson 5 000 000 $ (1)
Philipp Grubauer 5 000 000 $ (1)
Mikhail Sergachev 4 199 999 $ (2)
T.J. Oshie 3 500 000 $ (1)
David Perron 3 500 000 $ (3)
Ryan Strome 2 500 000 $ (1)
Alexander Edler 2 000 000 $ (3)
Kevin Shattenkirk 1 920 000 $ (2)
Colton Sceviour 1 000 000 $ (3)
Paul Byron 1 000 000 $ (2)
Riley Nash 1 000 000 $ (2)
Matt Irwin 1 000 000 $ (2)
Andrej Sekera 900 000 $ (3)
Trevor Zegras 900 000 $ (3)
Filip Zadina 900 000 $ (2)
Cody Eakin 812 500 $ (1)
Loui Eriksson 500 000 $ (2)
Logan Shaw 500 000 $ (2)
Anthony Stolarz 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 17 : 49 632 499 $
Year 18 : 32 319 999 $
Year 19 : 21 300 000 $
Year 20 : 6 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 632 499 $
Year 18 : 32 319 999 $
Year 19 : 21 300 000 $
Year 20 : 6 500 000 $

Farm Players Salaries

Carter Hutton 10 000 $ (3)
Ryan Merkley 9 000 $ (3)
Helge Grans 9 000 $ (4)
Liam Foudy 9 000 $ (3)
Matthew Strome 5 000 $ (2)
Matt Tennyson 5 000 $ (1)
Cameron Gaunce 5 000 $ (2)
Artemi Kniazev 5 000 $ (4)
Seth Griffith 5 000 $ (3)
Marian Studenic 3 000 $ (1)
Jake Slaker 3 000 $ (1)
Hayden Hodgson 3 000 $ (2)
Nick Henry 3 000 $ (2)
Mike Hardman 3 000 $ (2)
Cameron Hillis 3 000 $ (3)
Cameron Crotty 3 000 $ (3)
Jeremy Groleau 3 000 $ (2)
Total Farm Players17
Salary Commitment
Year 17 : 86 000 $
Year 18 : 75 000 $
Year 19 : 53 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Phoenix Coyotes

Phoenix Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 88 $ - 5 697 - 94,96%
Level 2: 5000 - 56 $ - 4 726 - 94,51%
Level 3: 2000 - 33 $ - 1 931 - 96,53%
Level 4: 4000 - 18 $ - 3 846 - 96,15%
Luxury : 1000 - 177 $ - 972 - 97,15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 894 - 94,71%
Farm Level 2: 1000 - 15 $ - 933 - 93,26%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 171 - 95,40%
Average Income per Game546 160 $
Year to Date Revenue18 569 424 $
Farm
Home Games Left0
Average Attendance - %2 827 - 94,22%
Average Income per Game70 649 $
Year to Date Revenue2 543 352 $

Expense

Pro Players Total Salaries51 232 178 $
Farm Players Total Salaries73 995 $
Coaches Total Salaries7 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 838 536 $
Farm Year To Date Expenses1 105 950 $
Pro Salary Cap To Date43 087 213 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 823 117 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days304 932 $
Pro Estimated Expenses6 708 504 $
Farm Remaining Season Days0
Farm Expenses Per Days6 671 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 708 504 $
Season Salary Cap51 232 178 $
Estimate Under Maximum Salary Cap of 50 000 000 $-1 232 178 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 31 232 178 $
Current Bank Account261 315 364 $
Projected Bank Account258 429 977 $

Pro Players Salaries

Nathan MacKinnon 6 500 000 $ (1)
Kris Letang 6 500 000 $ (1)
Juuse Saros 5 000 000 $ (3)
Jonathan Marchessault 3 500 000 $ (3)
Tyler Myers 3 500 000 $ (3)
Matthew Tkachuk 3 499 999 $ (1)
Alex Goligoski 3 450 001 $ (1)
Justin Faulk 3 267 857 $ (3)
Pierre-Luc Dubois 2 699 999 $ (4)
Kasperi Kapanen 2 500 000 $ (1)
Jack Eichel 2 500 000 $ (4)
Tomas Tatar 2 014 322 $ (4)
Kyle Okposo 1 000 000 $ (1)
Thomas Hickey 1 000 000 $ (1)
Jarred Tinordi 1 000 000 $ (2)
Marc-Edouard Vlasic 900 000 $ (2)
Ryan Hartman 500 000 $ (2)
Zac Dalpe 500 000 $ (4)
Brad Malone 500 000 $ (1)
Phillip Di Giuseppe (Out of Payroll) 500 000 $ (4)
Andrew Ladd 300 000 $ (2)
Charlie Lindgren 300 000 $ (2)
Dylan Ferguson 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 17 : 51 732 178 $
Year 18 : 26 782 178 $
Year 19 : 23 482 178 $
Year 20 : 8 214 321 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 51 732 178 $
Year 18 : 26 782 178 $
Year 19 : 23 482 178 $
Year 20 : 8 214 321 $

Farm Players Salaries

Pontus Aberg 10 000 $ (3)
Mat Robson 9 000 $ (2)
Zane McIntyre 5 000 $ (2)
Cayden Primeau 5 000 $ (2)
Will Bitten 5 000 $ (1)
Matt Martin 5 000 $ (1)
Buddy Robinson 4 995 $ (2)
Rich Clune 3 000 $ (2)
Robert Carpenter 3 000 $ (2)
Robbie Russo 3 000 $ (4)
Jamie Devane 3 000 $ (4)
David Hrenak 3 000 $ (4)
Ben Holmstrom 3 000 $ (1)
Gregory Hofmann 3 000 $ (1)
Arvid Holm 3 000 $ (4)
Shawn Ouellette-St. Amant 3 000 $ (1)
Jesper Sellgren 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 17 : 73 995 $
Year 18 : 54 995 $
Year 19 : 25 000 $
Year 20 : 15 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 786 - 96,43%
Level 2: 5000 - 60 $ - 4 765 - 95,30%
Level 3: 2000 - 35 $ - 1 907 - 95,36%
Level 4: 4000 - 20 $ - 3 775 - 94,36%
Luxury : 1000 - 200 $ - 965 - 96,47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 883 - 94,15%
Farm Level 2: 1000 - 15 $ - 947 - 94,66%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 197 - 95,54%
Average Income per Game611 823 $
Year to Date Revenue21 413 811 $
Farm
Home Games Left0
Average Attendance - %2 830 - 94,32%
Average Income per Game70 491 $
Year to Date Revenue2 537 668 $

Expense

Pro Players Total Salaries44 099 000 $
Farm Players Total Salaries213 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 962 225 $
Farm Year To Date Expenses1 219 376 $
Pro Salary Cap To Date43 830 506 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 670 939 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days249 201 $
Pro Estimated Expenses5 482 422 $
Farm Remaining Season Days0
Farm Expenses Per Days7 534 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 482 422 $
Season Salary Cap44 099 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 901 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 24 099 000 $
Current Bank Account54 343 372 $
Projected Bank Account52 531 889 $

Pro Players Salaries

Nikita Kucherov 6 500 000 $ (2)
Esa Lindell 5 000 000 $ (1)
Connor Hellebuyck 5 000 000 $ (4)
J.T. Miller 5 000 000 $ (3)
Brayden Schenn 3 500 000 $ (2)
Chandler Stephenson 3 500 000 $ (3)
Connor Murphy 3 500 000 $ (2)
Johnny Gaudreau (Out of Payroll) 3 500 000 $ (1)
Patrik Laine 2 699 000 $ (1)
Mikael Backlund 2 500 000 $ (3)
Marcus Foligno 2 500 000 $ (2)
Ryan Getzlaf 1 500 000 $ (3)
Robby Fabbri 1 000 000 $ (1)
Spencer Knight 900 000 $ (3)
Moritz Seider 900 000 $ (3)
Martin Fehervary 500 000 $ (2)
Mattias Samuelsson 500 000 $ (3)
Ross Colton 500 000 $ (1)
Adam Ruzicka 500 000 $ (2)
Mason Marchment 300 000 $ (2)
Niko Mikkola 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 17 : 50 099 000 $
Year 18 : 37 100 000 $
Year 19 : 19 800 000 $
Year 20 : 5 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 50 099 000 $
Year 18 : 37 100 000 $
Year 19 : 19 800 000 $
Year 20 : 5 000 000 $

Farm Players Salaries

Kristian Vesalainen 9 000 $ (1)
Riley Tufte 5 000 $ (2)
Sampo Ranta 5 000 $ (3)
Zac Jones 5 000 $ (3)
Jake Walman 5 000 $ (4)
Egor Zamula 5 000 $ (1)
Egor Afanasyev 5 000 $ (4)
Tommy Cross 5 000 $ (1)
Justin Danforth 5 000 $ (2)
Logan Hutsko 5 000 $ (4)
Nathan Legare 5 000 $ (4)
Ryan MacInnis 5 000 $ (2)
Nic Petan 5 000 $ (2)
Reilly Walsh 5 000 $ (3)
Nicolas Beaudin 5 000 $ (2)
Thomas Novak 5 000 $ (2)
Vasily Ponomarev 5 000 $ (4)
Yan Kuznetsov 5 000 $ (4)
Calen Addison 5 000 $ (3)
Dustin Wolf 5 000 $ (3)
Mac Hollowell 5 000 $ (2)
Connor Dewar 5 000 $ (2)
John Leonard 3 000 $ (3)
Peter DiLiberatore 3 000 $ (3)
Ian McCoshen 3 000 $ (1)
Bobby Nardella 3 000 $ (2)
Michael Kesselring 3 000 $ (3)
David Cotton 3 000 $ (3)
Jeffrey Viel 3 000 $ (1)
Dmitri Samorukov 3 000 $ (2)
Eetu Tuulola 3 000 $ (2)
Teemu Kivihalme 3 000 $ (2)
Connor Carrick 3 000 $ (2)
Philip Kemp 3 000 $ (3)
Zach Fucale 3 000 $ (2)
Darren Raddysh 3 000 $ (3)
Rourke Chartier 3 000 $ (3)
Jack Dougherty 3 000 $ (2)
David Tendeck 3 000 $ (4)
Tyler Wall 3 000 $ (3)
Mikhail Berdin 3 000 $ (2)
Dylan Wells 3 000 $ (1)
Michael McNiven 3 000 $ (4)
Colton Point 3 000 $ (1)
Samuel Helenius 3 000 $ (4)
Rhett Gardner 3 000 $ (1)
Ronnie Attard 3 000 $ (4)
Roman Ahcan 3 000 $ (2)
Nikita Pavlychev 3 000 $ (4)
Anthony Angello 3 000 $ (1)
Dmitry Semykin 3 000 $ (1)
Andre Lee 3 000 $ (4)
Isaiah Saville 3 000 $ (4)
Brendan Guhle 3 000 $ (2)
Aarne Talvitie 3 000 $ (3)
Danila Klimovich 0 $ (1)
Total Farm Players56
Salary Commitment
Year 17 : 213 000 $
Year 18 : 173 000 $
Year 19 : 103 000 $
Year 20 : 51 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 706 - 95,10%
Level 2: 5000 - 60 $ - 4 833 - 96,65%
Level 3: 2000 - 35 $ - 1 861 - 93,07%
Level 4: 4000 - 20 $ - 3 770 - 94,24%
Luxury : 1000 - 200 $ - 943 - 94,35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 907 - 95,36%
Farm Level 2: 1000 - 15 $ - 950 - 95,03%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 113 - 95,07%
Average Income per Game606 791 $
Year to Date Revenue21 844 490 $
Farm
Home Games Left0
Average Attendance - %2 858 - 95,25%
Average Income per Game71 288 $
Year to Date Revenue2 566 358 $

Expense

Pro Players Total Salaries46 161 250 $
Farm Players Total Salaries127 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 529 032 $
Farm Year To Date Expenses1 134 417 $
Pro Salary Cap To Date39 052 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 033 957 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days270 694 $
Pro Estimated Expenses5 955 268 $
Farm Remaining Season Days0
Farm Expenses Per Days7 000 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 955 268 $
Season Salary Cap46 161 250 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 838 750 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 161 250 $
Current Bank Account88 991 169 $
Projected Bank Account86 069 858 $

Pro Players Salaries

Steven Stamkos 5 000 000 $ (2)
Reilly Smith 5 000 000 $ (1)
Evgeny Kuznetsov 5 000 000 $ (4)
Ville Husso 4 000 000 $ (4)
Brent Burns 3 500 000 $ (3)
Brady Skjei 3 500 000 $ (3)
Elias Lindholm 3 500 000 $ (1)
Brandon Saad 2 500 000 $ (4)
Nick Jensen 2 500 000 $ (3)
Josh Manson 2 500 000 $ (2)
Brian Elliott 1 040 000 $ (1)
Oskar Sundqvist 1 000 000 $ (1)
David Kampf 1 000 000 $ (4)
Denis Gurianov 1 000 000 $ (3)
Mathieu Joseph 1 000 000 $ (3)
Austin Watson 921 250 $ (3)
Adam Boqvist 900 000 $ (2)
Andrei Svechnikov 900 000 $ (1)
Stuart Skinner 500 000 $ (1)
Nathan Walker 300 000 $ (2)
Riley Stillman 300 000 $ (1)
Zach Whitecloud 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 46 161 250 $
Year 18 : 33 621 250 $
Year 19 : 24 921 250 $
Year 20 : 12 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 161 250 $
Year 18 : 33 621 250 $
Year 19 : 24 921 250 $
Year 20 : 12 500 000 $

Farm Players Salaries

Jakub Zboril 10 000 $ (1)
Alexander Alexeyev 9 000 $ (2)
Kieffer Bellows 9 000 $ (1)
Dylan Samberg 5 000 $ (3)
Ostap Safin 5 000 $ (3)
Pavel Gogolev 5 000 $ (1)
Michael Dipietro 5 000 $ (1)
Doyle Somerby 5 000 $ (2)
Scott Wilson 5 000 $ (2)
Shane Bowers 5 000 $ (2)
Jaycob Megna 5 000 $ (3)
Mason Shaw 5 000 $ (1)
Serron Noel 5 000 $ (4)
Parker Kelly 5 000 $ (1)
Ryan Murphy 4 000 $ (2)
Gabriel Dumont 4 000 $ (3)
Jonas Rondbjerg 3 000 $ (3)
Graham Knott 3 000 $ (4)
Nicolas Aube-Kubel 3 000 $ (1)
Trent Miner 3 000 $ (3)
Matej Pekar 3 000 $ (3)
Cole Fonstad 3 000 $ (4)
Collin Adams 3 000 $ (4)
Lynden McCallum 3 000 $ (2)
Michael Karow 3 000 $ (4)
Will Borgen 3 000 $ (3)
Adam Scheel 3 000 $ (1)
Alex Green 3 000 $ (2)
Total Farm Players28
Salary Commitment
Year 17 : 127 000 $
Year 18 : 82 000 $
Year 19 : 48 000 $
Year 20 : 17 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 678 - 94,63%
Level 2: 5000 - 60 $ - 4 748 - 94,95%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 25 $ - 2 633 - 65,83%
Luxury : 1000 - 200 $ - 947 - 94,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 895 - 94,75%
Farm Level 2: 1000 - 15 $ - 935 - 93,46%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 896 - 88,31%
Average Income per Game598 767 $
Year to Date Revenue20 956 861 $
Farm
Home Games Left0
Average Attendance - %2 830 - 94,32%
Average Income per Game70 702 $
Year to Date Revenue2 545 279 $

Expense

Pro Players Total Salaries31 689 999 $
Farm Players Total Salaries129 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 298 109 $
Farm Year To Date Expenses1 115 166 $
Pro Salary Cap To Date32 706 842 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 592 605 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days188 836 $
Pro Estimated Expenses4 154 392 $
Farm Remaining Season Days0
Farm Expenses Per Days7 012 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 154 392 $
Season Salary Cap31 689 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $18 310 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 11 689 999 $
Current Bank Account2 862 363 $
Projected Bank Account2 300 576 $

Pro Players Salaries

Jakob Silfverberg 3 500 000 $ (1)
Mathew Barzal 2 500 000 $ (1)
TJ Brodie 2 500 000 $ (2)
Jonathan Drouin 2 500 000 $ (1)
Mattias Janmark 2 500 000 $ (1)
Anthony Mantha 2 500 000 $ (1)
John Klingberg 2 500 000 $ (1)
Anthony Beauvillier 1 999 999 $ (2)
Mike Reilly 1 800 000 $ (4)
Nick Bonino 1 750 000 $ (1)
Mason Appleton 990 000 $ (2)
Robert Thomas 900 000 $ (1)
Henri Jokiharju 900 000 $ (1)
Samuel Fagemo 900 000 $ (3)
Nicolas Hague 900 000 $ (1)
Filip Gustavsson 750 000 $ (2)
Arvid Soderblom 500 000 $ (2)
Boris Katchouk 500 000 $ (1)
Mattias Norlinder 500 000 $ (4)
Sam Carrick 500 000 $ (1)
Brandon Hagel 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 17 : 31 689 999 $
Year 18 : 10 239 999 $
Year 19 : 3 200 000 $
Year 20 : 2 300 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 31 689 999 $
Year 18 : 10 239 999 $
Year 19 : 3 200 000 $
Year 20 : 2 300 000 $

Farm Players Salaries

Mikko Koskinen 50 000 $ (1)
Jacob MacDonald 13 000 $ (2)
Milan Lucic 10 000 $ (1)
Brad Hunt 10 000 $ (3)
Brett Howden 9 000 $ (1)
Alexis Lafreniere 9 000 $ (3)
Pyotr Kochetkov 5 000 $ (4)
Ukko-Pekka Luukkonen 5 000 $ (1)
Nils Lundkvist 5 000 $ (4)
Greg McKegg 5 000 $ (2)
Alex Chiasson 5 000 $ (3)
Nathan Bastian 3 000 $ (2)
Total Farm Players12
Salary Commitment
Year 17 : 129 000 $
Year 18 : 55 000 $
Year 19 : 34 000 $
Year 20 : 10 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 80 $ - 5 843 - 97,38%
Level 2: 5000 - 60 $ - 4 746 - 94,92%
Level 3: 2000 - 25 $ - 1 966 - 98,28%
Level 4: 4000 - 15 $ - 3 923 - 98,08%
Luxury : 1000 - 150 $ - 978 - 97,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 909 - 95,44%
Farm Level 2: 1000 - 15 $ - 947 - 94,75%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 456 - 96,98%
Average Income per Game513 518 $
Year to Date Revenue18 486 634 $
Farm
Home Games Left0
Average Attendance - %2 856 - 95,21%
Average Income per Game71 295 $
Year to Date Revenue2 566 628 $

Expense

Pro Players Total Salaries44 929 800 $
Farm Players Total Salaries165 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 686 973 $
Farm Year To Date Expenses264 501 $
Pro Salary Cap To Date41 740 595 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 567 588 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days248 835 $
Pro Estimated Expenses5 474 370 $
Farm Remaining Season Days0
Farm Expenses Per Days1 646 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 474 370 $
Season Salary Cap44 929 800 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 070 200 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 24 929 800 $
Current Bank Account250 497 659 $
Projected Bank Account247 590 877 $

Pro Players Salaries

Evgeni Malkin 7 360 000 $ (2)
Devon Toews 5 000 000 $ (1)
Dmitry Orlov 3 500 000 $ (2)
Andrew Copp 3 500 000 $ (3)
Nicklas Backstrom 3 500 000 $ (2)
Bryan Rust 3 500 000 $ (1)
Ryan Pulock 3 500 000 $ (1)
Cal Petersen 3 000 000 $ (1)
Erik Cernak (Out of Payroll) 2 500 000 $ (4)
Brock Boeser 2 500 000 $ (4)
Joonas Korpisalo 1 500 000 $ (3)
Colin Blackwell 1 000 000 $ (2)
Jonas Siegenthaler 1 000 000 $ (1)
Rudolfs Balcers 1 000 000 $ (4)
Nick Foligno 1 000 000 $ (1)
Matt Nieto 900 000 $ (1)
Cal Clutterbuck 869 800 $ (2)
Keegan Kolesar 500 000 $ (1)
Nicolas Meloche 500 000 $ (1)
Emil Bemstrom 500 000 $ (2)
Jordan Greenway 500 000 $ (1)
Connor Clifton 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 47 429 800 $
Year 18 : 27 729 800 $
Year 19 : 11 000 000 $
Year 20 : 6 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 47 429 800 $
Year 18 : 27 729 800 $
Year 19 : 11 000 000 $
Year 20 : 6 000 000 $

Farm Players Salaries

Andrew Hammond 10 000 $ (4)
Brian Flynn 5 000 $ (1)
Jordan Spence 5 000 $ (4)
Kyle Capobianco 5 000 $ (1)
Tyce Thompson 5 000 $ (3)
Kurtis Gabriel 5 000 $ (2)
Tyler Lewington 5 000 $ (4)
Jack Drury 5 000 $ (4)
Luke Johnson 5 000 $ (3)
Garrett Wilson 5 000 $ (2)
Kyle Rau 5 000 $ (1)
Mikhail Abramov 5 000 $ (4)
C.J. Smith 5 000 $ (2)
Matt Donovan 5 000 $ (1)
CJ Suess 5 000 $ (3)
Alec Regula 5 000 $ (3)
Colton White 5 000 $ (3)
Maksim Sushko 3 000 $ (2)
Andrew Nielsen 3 000 $ (3)
Joseph Blandisi 3 000 $ (1)
Cole Coskey 3 000 $ (3)
Joseph Cecconi 3 000 $ (2)
Colby Williams 3 000 $ (3)
Brent Gates Jr. 3 000 $ (2)
Magnus Hellberg 3 000 $ (1)
Brett McKenzie 3 000 $ (1)
Linus Weissbach 3 000 $ (4)
Ivan Prosvetov 3 000 $ (2)
Ty Ronning 3 000 $ (1)
Michael Pezzetta 3 000 $ (2)
Kevin Stenlund 3 000 $ (1)
Nicholas Boka 3 000 $ (1)
Joona Koppanen 3 000 $ (1)
Keean Washkurak 3 000 $ (4)
Ryan Bednard 3 000 $ (2)
Chaz Reddekopp 3 000 $ (1)
Jesper Froden 3 000 $ (2)
Brandon Baddock 3 000 $ (1)
Beck Malenstyn 3 000 $ (1)
Greg Meireles 3 000 $ (4)
Josh Wesley 3 000 $ (4)
Adam Helewka 3 000 $ (1)
Total Farm Players42
Salary Commitment
Year 17 : 165 000 $
Year 18 : 112 000 $
Year 19 : 76 000 $
Year 20 : 42 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Tampa Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 306 - 71,76%
Level 2: 5000 - 60 $ - 4 822 - 96,45%
Level 3: 2000 - 40 $ - 1 459 - 72,94%
Level 4: 4000 - 20 $ - 3 814 - 95,35%
Luxury : 1000 - 225 $ - 737 - 73,74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 869 - 93,45%
Farm Level 2: 1000 - 15 $ - 935 - 93,45%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %15 138 - 84,10%
Average Income per Game553 382 $
Year to Date Revenue20 475 150 $
Farm
Home Games Left0
Average Attendance - %2 803 - 93,45%
Average Income per Game69 899 $
Year to Date Revenue2 516 363 $

Expense

Pro Players Total Salaries43 225 000 $
Farm Players Total Salaries50 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 309 577 $
Farm Year To Date Expenses1 060 778 $
Pro Salary Cap To Date40 184 933 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 213 530 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days252 513 $
Pro Estimated Expenses5 555 286 $
Farm Remaining Season Days0
Farm Expenses Per Days6 525 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 555 286 $
Season Salary Cap43 225 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 775 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 23 225 000 $
Current Bank Account168 156 376 $
Projected Bank Account164 814 620 $

Pro Players Salaries

Tomas Hertl 5 000 000 $ (3)
Jaccob Slavin 5 000 000 $ (2)
Charlie McAvoy 4 990 000 $ (4)
Jonathan Quick 3 500 000 $ (2)
Jake McCabe 3 500 000 $ (3)
Kris Russell 2 500 000 $ (2)
Derick Brassard 2 500 000 $ (1)
Joonas Donskoi 2 500 000 $ (2)
Adin Hill 2 000 000 $ (4)
Frank Vatrano 2 000 000 $ (2)
Kevin Labanc 1 000 000 $ (3)
Joel Eriksson Ek 1 000 000 $ (1)
Ryan Dzingel 1 000 000 $ (1)
Drake Caggiula 935 000 $ (1)
Danny DeKeyser 900 000 $ (2)
Logan Thompson 900 000 $ (1)
Oliver Wahlstrom 900 000 $ (2)
Morgan Frost 900 000 $ (2)
Matt Boldy 900 000 $ (3)
Carl Grundstrom 500 000 $ (1)
Brendan Lemieux 500 000 $ (3)
Maxime Lajoie 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 17 : 43 225 000 $
Year 18 : 36 390 000 $
Year 19 : 18 190 000 $
Year 20 : 7 290 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 43 225 000 $
Year 18 : 36 390 000 $
Year 19 : 18 190 000 $
Year 20 : 7 290 000 $

Farm Players Salaries

Louis Domingue 7 500 $ (1)
Dmitrij Jaskin 5 000 $ (1)
Byron Froese 5 000 $ (2)
Trevin Kozlowski 3 000 $ (2)
Kaden Fulcher 3 000 $ (1)
Karson Kuhlman 3 000 $ (1)
Max Willman 3 000 $ (2)
Blake Hillman 3 000 $ (1)
Wyatt Newpower 3 000 $ (1)
Nikolas Brouillard 3 000 $ (2)
Christopher Wilkie 3 000 $ (3)
Chad Yetman 3 000 $ (3)
Lane Pederson 3 000 $ (1)
Brendan Perlini (Out of Payroll) 3 000 $ (2)
Mason McTavish 0 $ (1)
Total Farm Players15
Salary Commitment
Year 17 : 50 500 $
Year 18 : 23 000 $
Year 19 : 6 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Toronto Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 615 - 93,59%
Level 2: 5000 - 60 $ - 4 734 - 94,69%
Level 3: 2000 - 35 $ - 1 915 - 95,73%
Level 4: 4000 - 20 $ - 3 805 - 95,14%
Luxury : 1000 - 200 $ - 952 - 95,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,90%
Farm Level 2: 1000 - 15 $ - 950 - 95,02%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 022 - 94,57%
Average Income per Game601 349 $
Year to Date Revenue22 249 896 $
Farm
Home Games Left0
Average Attendance - %2 848 - 94,94%
Average Income per Game71 000 $
Year to Date Revenue2 555 990 $

Expense

Pro Players Total Salaries46 916 425 $
Farm Players Total Salaries75 857 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 430 967 $
Farm Year To Date Expenses179 853 $
Pro Salary Cap To Date40 854 262 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 405 394 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days265 166 $
Pro Estimated Expenses5 833 652 $
Farm Remaining Season Days0
Farm Expenses Per Days1 092 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 833 652 $
Season Salary Cap46 916 425 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 083 575 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 916 425 $
Current Bank Account97 348 933 $
Projected Bank Account93 920 675 $

Pro Players Salaries

Claude Giroux 6 500 000 $ (1)
Mattias Ekholm 5 000 000 $ (3)
Nico Hischier 3 500 000 $ (1)
Damon Severson 3 500 000 $ (1)
Kyle Palmieri 3 500 000 $ (1)
Ryan Suter 2 800 000 $ (3)
Lars Eller 2 500 000 $ (2)
Jordan Eberle 2 500 000 $ (4)
Jaden Schwartz 2 500 000 $ (1)
Linus Ullmark 2 000 000 $ (3)
Brendan Gallagher 1 780 000 $ (2)
Scott Wedgewood 1 500 000 $ (3)
Laurent Brossoit 1 279 825 $ (1)
Tomas Nosek 1 000 000 $ (3)
Haydn Fleury 1 000 000 $ (1)
Carter Rowney 1 000 000 $ (2)
Brady Tkachuk 900 000 $ (1)
Cale Makar 900 000 $ (2)
Anthony Bitetto 866 601 $ (1)
Dominic Toninato 789 999 $ (4)
Brock McGinn 500 000 $ (2)
Warren Foegele 500 000 $ (4)
Kyle Burroughs 300 000 $ (1)
Michael McCarron 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 17 : 46 916 425 $
Year 18 : 22 769 999 $
Year 19 : 16 089 999 $
Year 20 : 3 789 999 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 916 425 $
Year 18 : 22 769 999 $
Year 19 : 16 089 999 $
Year 20 : 3 789 999 $

Farm Players Salaries

Troy Grosenick 10 000 $ (1)
Charles Hudon 7 857 $ (4)
Malcolm Subban 5 000 $ (1)
Pierre-Cedric Labrie 5 000 $ (1)
Danny O'Regan 5 000 $ (2)
Seth Helgeson 5 000 $ (2)
Stefan Matteau 5 000 $ (1)
Sean Malone 5 000 $ (4)
Cameron Schilling 5 000 $ (4)
Dean Kukan 5 000 $ (1)
Richard Panik 3 000 $ (2)
Keaton Thompson 3 000 $ (3)
Tyrell Goulbourne 3 000 $ (1)
Joseph Cramarossa 3 000 $ (1)
Jayson Megna 3 000 $ (1)
Ashton Sautner 3 000 $ (1)
Total Farm Players16
Salary Commitment
Year 17 : 75 857 $
Year 18 : 33 857 $
Year 19 : 20 857 $
Year 20 : 17 857 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 120 $ - 4 157 - 69,28%
Level 2: 5000 - 81 $ - 3 024 - 60,48%
Level 3: 2000 - 61 $ - 949 - 47,44%
Level 4: 4000 - 40 $ - 1 672 - 41,80%
Luxury : 1000 - 300 $ - 554 - 55,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 892 - 94,59%
Farm Level 2: 1000 - 15 $ - 941 - 94,08%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %10 355 - 57,53%
Average Income per Game527 654 $
Year to Date Revenue18 467 889 $
Farm
Home Games Left0
Average Attendance - %2 833 - 94,42%
Average Income per Game70 688 $
Year to Date Revenue2 544 754 $

Expense

Pro Players Total Salaries49 630 000 $
Farm Players Total Salaries127 000 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 073 026 $
Farm Year To Date Expenses2 622 066 $
Pro Salary Cap To Date40 723 316 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 165 924 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days264 180 $
Pro Estimated Expenses5 811 960 $
Farm Remaining Season Days0
Farm Expenses Per Days16 317 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 811 960 $
Season Salary Cap49 630 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $370 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 630 000 $
Current Bank Account2 627 917 $
Projected Bank Account(18 119 $)

Pro Players Salaries

Kevin Hayes 5 000 000 $ (1)
Frederik Andersen 5 000 000 $ (2)
Jonas Brodin 5 000 000 $ (1)
Nate Schmidt 3 500 000 $ (2)
Radko Gudas 3 500 000 $ (2)
Jamie Benn 2 500 000 $ (2)
P.K. Subban 2 500 000 $ (2)
Alex Iafallo 2 500 000 $ (1)
Alex Wennberg 2 500 000 $ (2)
Jamie Oleksiak 2 500 000 $ (1)
Tanner Pearson 2 500 000 $ (2)
Nino Niederreiter 2 500 000 $ (3)
Derek Stepan 1 750 000 $ (2)
Michael Hutchinson 1 500 000 $ (1)
Tyler Pitlick 1 000 000 $ (3)
Ivan Barbashev 1 000 000 $ (2)
Zach Sanford 1 000 000 $ (1)
Zach Aston-Reese 1 000 000 $ (3)
Zemgus Girgensons 1 000 000 $ (3)
Devin Shore 880 000 $ (2)
Keith Yandle 500 000 $ (4)
Adam Erne 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 49 630 000 $
Year 18 : 31 630 000 $
Year 19 : 6 000 000 $
Year 20 : 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 630 000 $
Year 18 : 31 630 000 $
Year 19 : 6 000 000 $
Year 20 : 500 000 $

Farm Players Salaries

Nicholas Robertson 9 000 $ (4)
Braden Schneider 9 000 $ (4)
Erik Brannstrom 9 000 $ (2)
Connor Zary 9 000 $ (4)
Drew O'Connor 5 000 $ (1)
Adam Beckman 5 000 $ (4)
Mark Friedman 5 000 $ (2)
Bobby Brink 5 000 $ (4)
Hunter Miska 5 000 $ (4)
Cale Fleury 5 000 $ (1)
Andrew Agozzino 5 000 $ (1)
Kevin Bahl 5 000 $ (2)
Dennis Cholowski 5 000 $ (1)
Steven Fogarty 5 000 $ (1)
Joey Anderson 5 000 $ (1)
Martin Pospisil 5 000 $ (2)
Nolan Stevens 5 000 $ (1)
Dalton Smith 5 000 $ (2)
Justin Scott 3 000 $ (2)
Amir Miftakhov 3 000 $ (4)
Chase Pearson 3 000 $ (1)
Dylan Coghlan 3 000 $ (1)
Garrett Pilon 3 000 $ (1)
Nick Perbix 3 000 $ (4)
Jacob Peterson 3 000 $ (4)
Total Farm Players25
Salary Commitment
Year 17 : 127 000 $
Year 18 : 83 000 $
Year 19 : 51 000 $
Year 20 : 51 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Vegas Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 613 - 93,55%
Level 2: 5000 - 60 $ - 4 765 - 95,29%
Level 3: 2000 - 35 $ - 1 887 - 94,36%
Level 4: 4000 - 25 $ - 2 656 - 66,39%
Luxury : 1000 - 200 $ - 949 - 94,89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 887 - 94,36%
Farm Level 2: 1000 - 15 $ - 941 - 94,10%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %15 870 - 88,17%
Average Income per Game596 414 $
Year to Date Revenue22 067 323 $
Farm
Home Games Left0
Average Attendance - %2 828 - 94,27%
Average Income per Game70 547 $
Year to Date Revenue2 539 703 $

Expense

Pro Players Total Salaries28 641 649 $
Farm Players Total Salaries236 300 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 590 614 $
Farm Year To Date Expenses5 742 137 $
Pro Salary Cap To Date25 440 972 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 385 657 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days152 072 $
Pro Estimated Expenses3 345 584 $
Farm Remaining Season Days0
Farm Expenses Per Days35 946 $
Farm Estimated Expenses0 $
Estimated Season Expenses3 345 584 $
Season Salary Cap28 641 649 $
Estimate Under Maximum Salary Cap of 50 000 000 $21 358 351 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 8 641 649 $
Current Bank Account1 067 974 $
Projected Bank Account108 047 $

Pro Players Salaries

Carson Soucy 2 500 000 $ (1)
Neal Pionk 2 500 000 $ (1)
Alex Galchenyuk 2 330 000 $ (1)
Evan Rodrigues 2 270 000 $ (3)
Colin Miller 2 245 000 $ (1)
Nick Holden 2 200 000 $ (3)
Justin Schultz 2 150 000 $ (1)
Jordan Binnington 2 000 000 $ (1)
Travis Boyd 1 000 000 $ (2)
Marcus Johansson 1 000 000 $ (3)
Oskar Lindblom 996 649 $ (1)
Tim Stützle 900 000 $ (3)
Jack Hughes 900 000 $ (2)
Filip Chytil 900 000 $ (1)
Arttu Ruotsalainen 750 000 $ (1)
Alex Beaucage 500 000 $ (4)
Philipp Kurashev 500 000 $ (2)
Gustav Lindstrom 500 000 $ (2)
Blake Lizotte 500 000 $ (2)
Joel Blomqvist 500 000 $ (4)
Justus Annunen 300 000 $ (3)
Oliver Kylington 300 000 $ (3)
Alex Barre-Boulet 300 000 $ (1)
Collin Delia 300 000 $ (1)
Casey Fitzgerald 300 000 $ (2)
Total Pro Players25
Salary Commitment
Year 17 : 28 641 649 $
Year 18 : 11 670 000 $
Year 19 : 7 970 000 $
Year 20 : 1 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 28 641 649 $
Year 18 : 11 670 000 $
Year 19 : 7 970 000 $
Year 20 : 1 000 000 $

Farm Players Salaries

Thomas Greiss 50 000 $ (1)
Anton Khudobin 35 000 $ (3)
Carey Price 14 300 $ (1)
Michael Raffl 10 000 $ (4)
Jared McIsaac 9 000 $ (3)
Jakob Pelletier 9 000 $ (4)
Matthew Villalta 5 000 $ (2)
Dryden Hunt 5 000 $ (3)
Alex Steeves 5 000 $ (2)
Fredrik Karlstrom 5 000 $ (4)
Egor Sokolov 5 000 $ (3)
Gavin Bayreuther 5 000 $ (3)
Morgan Geekie 5 000 $ (1)
Semyon Der-Arguchintsev 5 000 $ (4)
Joseph Woll 5 000 $ (2)
Johnathan Kovacevic 5 000 $ (2)
Andrei Altybarmakian 5 000 $ (3)
Nolan Patrick 3 000 $ (1)
Jack Dugan 3 000 $ (3)
Joseph Duszak 3 000 $ (2)
Clark Bishop 3 000 $ (2)
Nikita Okhotiuk 3 000 $ (3)
Leon Gawanke 3 000 $ (2)
Cole Koepke 3 000 $ (4)
Ben McCartney 3 000 $ (4)
Chase DeLeo 3 000 $ (1)
Matthew Murray 3 000 $ (2)
Brett Seney 3 000 $ (1)
Dylan Sikura 3 000 $ (1)
Joel L'Esperance 3 000 $ (1)
Mitch Reinke 3 000 $ (1)
Victor Berglund 3 000 $ (4)
Kevin Mandolese 3 000 $ (3)
Olle Eriksson Ek 3 000 $ (3)
Alexei Toropchenko 3 000 $ (2)
Total Farm Players35
Salary Commitment
Year 17 : 236 300 $
Year 18 : 149 000 $
Year 19 : 114 000 $
Year 20 : 38 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 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 $ - 1 883 - 94,14%
Farm Level 2: 1000 - 15 $ - 944 - 94,45%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue23 740 500 $
Farm
Home Games Left0
Average Attendance - %2 827 - 94,24%
Average Income per Game70 455 $
Year to Date Revenue2 536 374 $

Expense

Pro Players Total Salaries49 560 000 $
Farm Players Total Salaries86 500 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 220 959 $
Farm Year To Date Expenses191 078 $
Pro Salary Cap To Date42 047 108 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 069 800 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days262 751 $
Pro Estimated Expenses5 780 522 $
Farm Remaining Season Days0
Farm Expenses Per Days1 158 $
Farm Estimated Expenses0 $
Estimated Season Expenses5 780 522 $
Season Salary Cap49 560 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $440 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 560 000 $
Current Bank Account133 041 977 $
Projected Bank Account131 331 255 $

Pro Players Salaries

Mitchell Marner 8 000 000 $ (3)
Connor McDavid 6 500 000 $ (2)
Aaron Ekblad 5 000 000 $ (1)
Taylor Hall 3 500 000 $ (4)
Zach Werenski 3 500 000 $ (1)
Mark Giordano 2 800 000 $ (4)
Alex Killorn 2 500 000 $ (3)
Sam Reinhart 2 500 000 $ (2)
Adam Larsson 2 500 000 $ (1)
Nazem Kadri 2 500 000 $ (2)
Justin Braun 1 000 000 $ (3)
Vitek Vanecek 1 000 000 $ (3)
Slater Koekkoek 1 000 000 $ (3)
Jason Dickinson 1 000 000 $ (2)
Tyler Bozak 1 000 000 $ (2)
Jaroslav Halak 960 000 $ (2)
Rasmus Sandin 900 000 $ (1)
Seth Jarvis 900 000 $ (4)
Alex Newhook 900 000 $ (3)
Jujhar Khaira 500 000 $ (2)
Ben Harpur 500 000 $ (3)
Curtis Lazar 300 000 $ (1)
Juho Lammikko 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 17 : 49 560 000 $
Year 18 : 37 360 000 $
Year 19 : 22 400 000 $
Year 20 : 7 200 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 560 000 $
Year 18 : 37 360 000 $
Year 19 : 22 400 000 $
Year 20 : 7 200 000 $

Farm Players Salaries

Thomas Harley 9 000 $ (4)
Nick Ritchie 8 500 $ (3)
Ivan Lodnia 5 000 $ (4)
Sami Niku 5 000 $ (3)
Paul Thompson 5 000 $ (1)
Reid Duke 3 000 $ (2)
Jimmy Huntington 3 000 $ (1)
Joe Snively 3 000 $ (2)
Gage Quinney 3 000 $ (1)
Dennis Yan 3 000 $ (2)
Brett Sutter 3 000 $ (2)
Curtis Douglas 3 000 $ (3)
Tim Gettinger 3 000 $ (3)
Erik Kallgren 3 000 $ (1)
Andrew Shortridge 3 000 $ (1)
Anatolii Golyshev 3 000 $ (4)
Kyle Clifford 3 000 $ (1)
Ilya Solovyov 3 000 $ (4)
James Greenway 3 000 $ (3)
Cooper Marody 3 000 $ (1)
Jayden Halbgewachs 3 000 $ (1)
Maxim Marushev 3 000 $ (4)
Anton Blidh 3 000 $ (1)
Total Farm Players23
Salary Commitment
Year 17 : 86 500 $
Year 18 : 57 500 $
Year 19 : 45 500 $
Year 20 : 23 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 613 - 93,56%
Level 2: 5000 - 60 $ - 4 810 - 96,20%
Level 3: 2000 - 35 $ - 1 886 - 94,29%
Level 4: 4000 - 20 $ - 3 735 - 93,37%
Luxury : 1000 - 200 $ - 940 - 94,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,90%
Farm Level 2: 1000 - 15 $ - 952 - 95,20%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 984 - 94,36%
Average Income per Game601 143 $
Year to Date Revenue21 641 165 $
Farm
Home Games Left0
Average Attendance - %2 850 - 95,00%
Average Income per Game71 026 $
Year to Date Revenue2 556 924 $

Expense

Pro Players Total Salaries37 600 788 $
Farm Players Total Salaries122 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 644 329 $
Farm Year To Date Expenses1 127 187 $
Pro Salary Cap To Date32 637 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 005 717 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days22
Pro Expenses Per Days204 766 $
Pro Estimated Expenses4 504 852 $
Farm Remaining Season Days0
Farm Expenses Per Days6 969 $
Farm Estimated Expenses0 $
Estimated Season Expenses4 504 852 $
Season Salary Cap37 600 788 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 399 212 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 17 600 788 $
Current Bank Account17 105 736 $
Projected Bank Account15 606 601 $

Pro Players Salaries

John Gibson 5 000 000 $ (1)
Dustin Brown 3 733 066 $ (1)
Cody Ceci 3 500 000 $ (1)
Paul Stastny 3 500 000 $ (1)
Oliver Ekman-Larsson 3 265 000 $ (4)
James Reimer 3 000 000 $ (3)
Darren Helm 2 500 000 $ (1)
Vladislav Namestnikov 2 117 500 $ (2)
Zach Bogosian 1 000 000 $ (1)
Jimmy Vesey 1 000 000 $ (1)
Lucas Raymond 900 000 $ (4)
Anton Lundell 900 000 $ (4)
Matty Beniers 900 000 $ (4)
Jeff Petry 900 000 $ (2)
Rasmus Dahlin 900 000 $ (1)
Barrett Hayton 900 000 $ (2)
Sam Gagner 881 077 $ (1)
Matt Benning 854 145 $ (2)
Alexander Barabanov 750 000 $ (1)
Pierre-Olivier Joseph 500 000 $ (2)
Morgan Barron 300 000 $ (3)
Pierre Engvall 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 17 : 37 600 788 $
Year 18 : 14 536 645 $
Year 19 : 9 265 000 $
Year 20 : 2 700 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 37 600 788 $
Year 18 : 14 536 645 $
Year 19 : 9 265 000 $
Year 20 : 5 965 000 $

Farm Players Salaries

Vinni Lettieri 10 000 $ (2)
Noel Gunler 9 000 $ (4)
Dylan Holloway 9 000 $ (4)
Olli Juolevi 9 000 $ (1)
Connor McMichael 9 000 $ (3)
Isaac Ratcliffe 5 000 $ (2)
Matthew Robertson 5 000 $ (4)
Janne Kuokkanen 5 000 $ (2)
Matias Maccelli 5 000 $ (4)
Michael Chaput 5 000 $ (1)
Pavel Dorofeyev 5 000 $ (3)
Lucas Elvenes 5 000 $ (2)
Ryan Lomberg 5 000 $ (1)
Justin Kirkland 3 000 $ (1)
Kody Clark 3 000 $ (2)
Nico Sturm 3 000 $ (2)
Devin Cooley 3 000 $ (2)
Declan Chisholm 3 000 $ (3)
Dmitry Zavgorodniy 3 000 $ (3)
Isaak Phillips 3 000 $ (4)
Mason Millman 3 000 $ (4)
Tyler Tucker 3 000 $ (3)
Matthew Kessel 3 000 $ (4)
Ryan Olsen 3 000 $ (1)
Trent Frederic 3 000 $ (2)
Total Farm Players25
Salary Commitment
Year 17 : 122 000 $
Year 18 : 97 000 $
Year 19 : 60 000 $
Year 20 : 37 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 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 158 064 384 $ 34 502 001 $ 15 497 999 $ 14 502 001 $ 180 500 $ 74 819 500 $ 244367
Boston Bruins 24 132 863 $ 49 460 001 $ 539 999 $ 29 460 001 $ 134 500 $ 74 865 500 $ 213556
Buffalo Sabres 59 021 147 $ 46 356 663 $ 3 643 337 $ 26 356 663 $ 96 980 $ 74 903 020 $ 212546
Calgary Flames 92 268 592 $ 46 919 999 $ 3 080 001 $ 26 919 999 $ 56 500 $ 74 943 500 $ 201636
Carolina Hurricanes 7 182 750 $ 48 123 025 $ 1 876 975 $ 28 123 025 $ 154 000 $ 74 846 000 $ 233053
Chicago Blackhawks 34 108 659 $ 49 800 000 $ 200 000 $ 29 800 000 $ 23 000 $ 74 977 000 $ 23730
Colorado Avalanche 131 994 717 $ 39 724 998 $ 10 275 002 $ 19 724 998 $ 179 000 $ 74 821 000 $ 223254
Columbus Jackets 75 905 302 $ 49 975 660 $ 24 340 $ 29 975 660 $ 68 000 $ 74 932 000 $ 201535
Dallas Stars 2 490 522 $ 46 960 000 $ 3 040 000 $ 26 960 000 $ 114 638 $ 74 885 362 $ 202848
Detroit Red Wings 28 220 307 $ 49 499 999 $ 500 001 $ 29 499 999 $ 125 000 $ 74 875 000 $ 212950
Edmonton Oilers 8 933 029 $ 41 900 000 $ 8 100 000 $ 21 900 000 $ 53 000 $ 74 947 000 $ 211536
Florida Panthers 37 012 517 $ 36 259 922 $ 13 740 078 $ 16 259 922 $ 82 000 $ 74 918 000 $ 251944
Los Angeles Kings 78 601 503 $ 49 801 999 $ 198 001 $ 29 801 999 $ 70 500 $ 74 929 500 $ 211233
Minnesota Wild 2 147 840 $ 45 800 000 $ 4 200 000 $ 25 800 000 $ 122 750 $ 74 877 250 $ 222143
Montreal Canadiens 62 776 928 $ 20 829 888 $ 29 170 112 $ 829 888 $ 190 778 $ 74 809 222 $ 222345
Nashville Predators 48 863 591 $ 39 542 498 $ 10 457 502 $ 19 542 498 $ 95 000 $ 74 905 000 $ 222648
New Jersey Devils 991 701 835 $ 49 450 499 $ 549 501 $ 29 450 499 $ 143 500 $ 74 856 500 $ 222749
New York Islanders 274 451 169 $ 47 792 933 $ 2 207 067 $ 27 792 933 $ 155 500 $ 74 844 500 $ 213556
New York Rangers 11 987 903 $ 49 274 423 $ 725 577 $ 29 274 423 $ 129 520 $ 74 870 480 $ 223153
Ottawa Senators 83 257 147 $ 30 780 024 $ 19 219 976 $ 10 780 024 $ 269 700 $ 74 730 300 $ 255681
Philadelphia Flyers 422 748 440 $ 49 632 499 $ 367 501 $ 29 632 499 $ 86 000 $ 74 914 000 $ 211738
Phoenix Coyotes 261 315 364 $ 51 232 178 $ -1 232 178 $ 31 232 178 $ 73 995 $ 74 926 005 $ 231740
Pittsburgh Penguins 54 343 372 $ 44 099 000 $ 5 901 000 $ 24 099 000 $ 213 000 $ 74 787 000 $ 215677
San Jose Sharks 88 991 169 $ 46 161 250 $ 3 838 750 $ 26 161 250 $ 127 000 $ 74 873 000 $ 222850
Seattle Kraken 2 862 363 $ 31 689 999 $ 18 310 001 $ 11 689 999 $ 129 000 $ 74 871 000 $ 211233
St-Louis Blues 250 497 659 $ 44 929 800 $ 5 070 200 $ 24 929 800 $ 165 000 $ 74 835 000 $ 224264
Tampa Lightning 168 156 376 $ 43 225 000 $ 6 775 000 $ 23 225 000 $ 47 500 $ 74 952 500 $ 221537
Toronto Leafs 97 348 933 $ 46 916 425 $ 3 083 575 $ 26 916 425 $ 75 857 $ 74 924 143 $ 241640
Vancouver Canucks 2 627 917 $ 49 630 000 $ 370 000 $ 29 630 000 $ 127 000 $ 74 873 000 $ 222547
Vegas Knights 1 067 974 $ 28 641 649 $ 21 358 351 $ 8 641 649 $ 236 300 $ 74 763 700 $ 253560
Washington Capitals 133 041 977 $ 49 560 000 $ 440 000 $ 29 560 000 $ 86 500 $ 74 913 500 $ 232346
Winnipeg Jets 17 105 736 $ 37 600 788 $ 12 399 212 $ 17 600 788 $ 122 000 $ 74 878 000 $ 222547