Team FinanceLast Update - 20 février 2019 at 20:34
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100 $ - 5 472 - 91,19%
Level 2: 5000 - 60 $ - 4 650 - 93,00%
Level 3: 2000 - 35 $ - 1 765 - 88,27%
Level 4: 4000 - 25 $ - 3 870 - 96,76%
Luxury : 1000 - 200 $ - 927 - 92,73%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 685 - 92,69%
Average Income per Game936 129 $
Year to Date Revenue5 616 776 $

Expense

Pro Players Total Salaries78 384 166 $
Farm Players Total Salaries677 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 652 800 $
Farm Year To Date Expenses315 360 $
Pro Salary Cap To Date20 392 640 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 105 811 $
Pro Remaining Season Days91
Pro Expenses Per Days645 400 $
Pro Estimated Expenses58 731 400 $
Farm Remaining Season Days87
Farm Expenses Per Days9 897 $
Farm Estimated Expenses861 039 $
Estimated Season Expenses59 592 439 $
Season Salary Cap78 384 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 115 834 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 584 166 $
Current Bank Account54 648 616 $
Projected Bank Account8 161 988 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (8)
Patrice Bergeron 6 875 000 $ (4)
Brent Seabrook 6 875 000 $ (6)
Semyon Varlamov 5 900 000 $ (1)
Brandon Dubinsky 5 850 000 $ (3)
Dougie Hamilton 5 750 000 $ (3)
Nick Foligno 5 500 000 $ (3)
Alex Killorn 4 450 000 $ (5)
Nick Bjugstad 4 100 000 $ (3)
Connor Murphy 3 850 000 $ (4)
Brendan Gallagher 3 750 000 $ (3)
Ondrej Kase 2 600 000 $ (3)
Nikita Zadorov 2 150 000 $ (1)
Trevor Lewis 2 000 000 $ (2)
Jesper Fast 1 850 000 $ (2)
Andrej Sustr 1 300 000 $ (1)
Nicolas Deslauriers 950 000 $ (2)
Jeremy Lauzon 747 500 $ (2)
Drake Batherson 736 666 $ (3)
Alex Stalock 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 78 384 166 $
Year 2 : 68 384 166 $
Year 3 : 62 836 666 $
Year 4 : 34 550 000 $
Salary Average Commitment
Year 1 : 1 484 166 $
Year 2 : 1 484 166 $
Year 3 : 736 666 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 78 384 166 $
Year 2 : 68 384 166 $
Year 3 : 62 836 666 $
Year 4 : 34 550 000 $

Farm Players Salaries

Kyle Clifford 160 000 $ (1)
Josh Leivo 92 500 $ (1)
Jeremy Roy 82 750 $ (2)
Charlie Lindgren 75 000 $ (3)
Kenny Agostino 70 000 $ (1)
Joey LaLeggia 67 500 $ (2)
Anton Slepyshev 65 000 $ (1)
Byron Froese 65 000 $ (1)
Total Farm Players8
Salary Commitment
Year 1 : 677 750 $
Year 2 : 225 250 $
Year 3 : 75 000 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 215 250 $
Year 2 : 150 250 $
Year 3 : 0 $
Year 4 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 100 $ - 5 792 - 96,53%
Level 2: 5000 - 60 $ - 4 727 - 94,54%
Level 3: 2000 - 35 $ - 1 742 - 87,11%
Level 4: 4000 - 25 $ - 3 705 - 92,63%
Luxury : 1000 - 200 $ - 941 - 94,10%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 907 - 93,93%
Average Income per Game963 702 $
Year to Date Revenue4 818 508 $

Expense

Pro Players Total Salaries65 093 890 $
Farm Players Total Salaries527 583 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 198 684 $
Farm Year To Date Expenses275 957 $
Pro Salary Cap To Date16 938 524 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 455 524 $
Pro Remaining Season Days91
Pro Expenses Per Days537 349 $
Pro Estimated Expenses48 898 759 $
Farm Remaining Season Days87
Farm Expenses Per Days8 635 $
Farm Estimated Expenses751 245 $
Estimated Season Expenses49 650 004 $
Season Salary Cap65 093 890 $
Estimate Under Maximum Salary Cap of 79 500 000 $14 406 110 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 6 293 890 $
Current Bank Account57 343 867 $
Projected Bank Account22 149 387 $

Pro Players Salaries

Nicklas Backstrom 6 700 000 $ (2)
Kyle Turris 6 000 000 $ (6)
Hampus Lindholm 5 205 556 $ (3)
Tyler Bozak 5 000 000 $ (3)
Danny DeKeyser 5 000 000 $ (4)
Marian Gaborik 4 875 000 $ (3)
Scott Darling 4 150 000 $ (3)
Brian Dumoulin 4 100 000 $ (5)
Niklas Hjalmarsson 4 100 000 $ (3)
Victor Rask 4 000 000 $ (4)
Valeri Nichushkin 2 950 000 $ (2)
Jordan Weal 1 750 000 $ (1)
Brett Ritchie 1 750 000 $ (1)
Vinnie Hinostroza 1 500 000 $ (2)
Derrick Pouliot 1 100 000 $ (1)
Colin White 925 000 $ (1)
Barclay Goodrow 925 000 $ (3)
Zach Aston-Reese 925 000 $ (1)
Sebastian Aho 925 000 $ (1)
Joel Eriksson Ek 894 167 $ (1)
Mitchell Marner 894 167 $ (1)
Jon Gillies 750 000 $ (2)
Matt Irwin 675 000 $ (2)
Lias Andersson 0 $ (0)
Total Pro Players24
Salary Commitment
Year 1 : 65 093 890 $
Year 2 : 56 830 556 $
Year 3 : 44 255 556 $
Year 4 : 19 100 000 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 65 093 890 $
Year 2 : 55 930 556 $
Year 3 : 43 355 556 $
Year 4 : 19 100 000 $

Farm Players Salaries

Filip Chytil 89 417 $ (3)
Travis Boyd 80 000 $ (2)
Carl Dahlstrom 75 083 $ (1)
Brendan Gaunce 75 000 $ (1)
Carter Hart 73 083 $ (3)
Mario Kempe 70 000 $ (1)
John Gilmour 65 000 $ (1)
Total Farm Players7
Salary Commitment
Year 1 : 527 583 $
Year 2 : 242 500 $
Year 3 : 162 500 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 100 $ - 5 348 - 89,13%
Level 2: 5000 - 60 $ - 4 711 - 94,23%
Level 3: 2000 - 35 $ - 1 852 - 92,60%
Level 4: 4000 - 25 $ - 3 702 - 92,55%
Luxury : 1000 - 200 $ - 963 - 96,28%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 576 - 92,09%
Average Income per Game933 930 $
Year to Date Revenue5 603 580 $

Expense

Pro Players Total Salaries60 480 831 $
Farm Players Total Salaries2 033 416 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 107 746 $
Farm Year To Date Expenses731 064 $
Pro Salary Cap To Date15 847 586 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 075 020 $
Pro Remaining Season Days91
Pro Expenses Per Days499 844 $
Pro Estimated Expenses45 485 804 $
Farm Remaining Season Days87
Farm Expenses Per Days21 289 $
Farm Estimated Expenses1 852 143 $
Estimated Season Expenses47 337 947 $
Season Salary Cap60 480 831 $
Estimate Under Maximum Salary Cap of 79 500 000 $19 019 169 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 1 680 831 $
Current Bank Account58 764 770 $
Projected Bank Account24 501 843 $

Pro Players Salaries

Loui Eriksson 6 000 000 $ (4)
Mike Smith 5 666 667 $ (1)
Tomas Hertl 5 625 000 $ (4)
Zach Bogosian 5 500 000 $ (2)
Tom Wilson 5 166 666 $ (6)
Niklas Kronwall 4 750 000 $ (1)
Damon Severson 4 166 666 $ (5)
Vladimir Sobotka 3 500 000 $ (2)
Adam Lowry 2 916 666 $ (3)
Ben Hutton 2 800 000 $ (1)
Tobias Rieder 2 000 000 $ (1)
Ryan Pulock 2 000 000 $ (2)
Adam Pelech 1 600 000 $ (3)
Luca Sbisa 1 500 000 $ (1)
Andrew Copp 1 000 000 $ (1)
Joakim Nordstrom 1 000 000 $ (2)
Elias Pettersson 925 000 $ (3)
Andrei Svechnikov 925 000 $ (3)
Neal Pionk 925 000 $ (1)
Timo Meier 894 167 $ (1)
Michael Rasmussen 894 166 $ (3)
Adin Hill 725 833 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 60 480 831 $
Year 2 : 40 219 164 $
Year 3 : 28 219 164 $
Year 4 : 20 958 332 $
Salary Average Commitment
Year 1 : 14 999 999 $
Year 2 : 9 333 332 $
Year 3 : 8 683 332 $
Year 4 : 4 166 666 $
Salary Cap with 1 Way Contract
Year 1 : 60 480 831 $
Year 2 : 40 219 164 $
Year 3 : 28 219 164 $
Year 4 : 20 958 332 $

Farm Players Salaries

Colby Cave 125 000 $ (3)
Ville Meskanen 92 500 $ (3)
Austin Strand 92 500 $ (3)
Matthew Phillips 92 500 $ (3)
Alexander Alexeyev 92 500 $ (3)
Marian Studenic 92 500 $ (3)
Martin Kaut 92 500 $ (3)
Josef Korenar 92 500 $ (3)
Ilya Samsonov 92 500 $ (3)
Alexander Volkov 86 417 $ (2)
Kevin Stenlund 86 417 $ (2)
Logan Stanley 86 333 $ (3)
Axel Jonsson-Fjallby 86 000 $ (3)
Lukas Jasek 85 333 $ (3)
Yegor Sharangovich 77 583 $ (3)
Merrick Madsen 76 750 $ (2)
Victor Olofsson 76 750 $ (2)
Alexander True 76 333 $ (3)
Sean Walker 74 500 $ (2)
Garett Pilon 74 500 $ (3)
Michael Prapavessis 72 500 $ (2)
Logan Day 72 500 $ (2)
Gage Quinney 71 500 $ (2)
Connor Brickley 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 1 : 2 033 416 $
Year 2 : 1 968 416 $
Year 3 : 1 351 082 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 823 083 $
Year 2 : 1 823 083 $
Year 3 : 1 205 749 $
Year 4 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - 100 $ - 5 534 - 92,24%
Level 2: 5000 - 60 $ - 4 758 - 95,16%
Level 3: 2000 - 35 $ - 1 892 - 94,60%
Level 4: 4000 - 25 $ - 3 861 - 96,53%
Luxury : 1000 - 200 $ - 951 - 95,12%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 997 - 94,43%
Average Income per Game953 534 $
Year to Date Revenue4 767 668 $

Expense

Pro Players Total Salaries63 622 263 $
Farm Players Total Salaries1 915 627 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 812 288 $
Farm Year To Date Expenses626 201 $
Pro Salary Cap To Date16 552 128 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 303 004 $
Pro Remaining Season Days91
Pro Expenses Per Days525 384 $
Pro Estimated Expenses47 809 944 $
Farm Remaining Season Days87
Farm Expenses Per Days20 299 $
Farm Estimated Expenses1 766 013 $
Estimated Season Expenses49 575 957 $
Season Salary Cap63 622 263 $
Estimate Under Maximum Salary Cap of 79 500 000 $15 877 737 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 4 822 263 $
Current Bank Account57 329 179 $
Projected Bank Account22 056 226 $

Pro Players Salaries

Brad Marchand 6 125 000 $ (7)
David Backes 6 000 000 $ (3)
Gabriel Landeskog 5 571 429 $ (3)
Torey Krug 5 250 000 $ (2)
Carl Soderberg 4 750 000 $ (2)
Patrik Berglund 4 250 000 $ (3)
Cam Talbot 4 166 667 $ (1)
Carl Hagelin 4 000 000 $ (1)
Brenden Dillon 3 270 000 $ (2)
Charlie Coyle 3 200 000 $ (2)
Leo Komarov 3 000 000 $ (4)
Adam McQuaid 2 750 000 $ (1)
Blake Comeau 2 400 000 $ (3)
Nate Schmidt 2 225 000 $ (7)
Ryan Dzingel 1 800 000 $ (1)
Mark Borowiecki 1 200 000 $ (2)
Brandon Tanev 1 150 000 $ (1)
Jason Dickinson 875 000 $ (1)
Curtis McElhinney 850 000 $ (1)
Brandon Carlo 789 167 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 63 622 263 $
Year 2 : 50 966 429 $
Year 3 : 33 296 429 $
Year 4 : 15 075 000 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 650 000 $
Year 3 : 650 000 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 63 622 263 $
Year 2 : 47 241 429 $
Year 3 : 29 571 429 $
Year 4 : 11 350 000 $

Farm Players Salaries

Chris Kunitz 100 000 $ (1)
Tyler Graovac 100 000 $ (2)
Par Lindholm 92 500 $ (1)
Pierre Engvall 92 500 $ (2)
Jacob Larsson 89 417 $ (2)
Rob O'Gara 85 000 $ (2)
Artturi Lehkonen 83 917 $ (1)
Jake Bischoff 83 375 $ (1)
Nick Jensen 81 250 $ (1)
Dryden Hunt 80 917 $ (1)
Lucas Carlsson 79 250 $ (3)
Jonas Johansson 75 917 $ (2)
Jesper Bratt 74 917 $ (2)
Callum Booth 74 167 $ (2)
Noel Acciari 72 500 $ (1)
Robbie Russo 65 000 $ (1)
Ethan Prow 65 000 $ (1)
Sam Carrick 65 000 $ (1)
Anthony Bitetto 65 000 $ (1)
Brooks Macek 65 000 $ (1)
Oscar Lindberg 65 000 $ (1)
Logan Shaw 65 000 $ (1)
Cameron Gaunce 65 000 $ (1)
Josh Jooris 65 000 $ (1)
Greg Carey 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 1 : 1 915 627 $
Year 2 : 671 168 $
Year 3 : 79 250 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 080 209 $
Year 2 : 476 834 $
Year 3 : 79 250 $
Year 4 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 100 $ - 5 510 - 91,83%
Level 2: 5000 - 60 $ - 4 682 - 93,63%
Level 3: 2000 - 35 $ - 1 886 - 94,32%
Level 4: 4000 - 25 $ - 3 654 - 91,34%
Luxury : 1000 - 200 $ - 916 - 91,58%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 648 - 92,49%
Average Income per Game937 944 $
Year to Date Revenue5 627 664 $

Expense

Pro Players Total Salaries69 239 999 $
Farm Players Total Salaries1 628 983 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 273 824 $
Farm Year To Date Expenses558 620 $
Pro Salary Cap To Date18 013 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 131 216 $
Pro Remaining Season Days91
Pro Expenses Per Days571 057 $
Pro Estimated Expenses51 966 187 $
Farm Remaining Season Days87
Farm Expenses Per Days17 891 $
Farm Estimated Expenses1 556 517 $
Estimated Season Expenses53 522 704 $
Season Salary Cap69 239 999 $
Estimate Under Maximum Salary Cap of 79 500 000 $10 260 001 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 10 439 999 $
Current Bank Account56 795 220 $
Projected Bank Account16 403 732 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Cam Atkinson 5 875 000 $ (7)
Tyson Barrie 5 500 000 $ (2)
Brayden Schenn 5 125 000 $ (2)
Ben Bishop 4 916 666 $ (5)
Christopher Tanev 4 450 000 $ (2)
Ian Cole 4 250 000 $ (3)
Nick Bonino 4 100 000 $ (3)
Olli Maatta 4 083 333 $ (4)
Joel Edmundson 3 000 000 $ (1)
Matt Hunwick 2 250 000 $ (2)
Greg Pateryn 2 250 000 $ (3)
Connor Brown 2 100 000 $ (2)
Josh Anderson 1 850 000 $ (2)
Jordan Martinook 1 800 000 $ (1)
Colton Sceviour 1 200 000 $ (3)
Kyle Brodziak 1 150 000 $ (2)
Brock Boeser 925 000 $ (1)
Danton Heinen 872 500 $ (1)
Alexandar Georgiev 792 500 $ (2)
Total Pro Players21
Salary Commitment
Year 1 : 69 239 999 $
Year 2 : 56 642 499 $
Year 3 : 33 424 999 $
Year 4 : 21 624 999 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 69 239 999 $
Year 2 : 56 642 499 $
Year 3 : 33 424 999 $
Year 4 : 21 624 999 $

Farm Players Salaries

Carter Rowney 113 333 $ (3)
Nick Cousins 100 000 $ (1)
Louie Belpedio 92 500 $ (1)
Vinni Lettieri 92 500 $ (1)
Timothy Liljegren 89 417 $ (3)
Owen Tippett 89 417 $ (3)
Danny O'Regan 87 413 $ (1)
Maxim Letunov 83 375 $ (1)
Ryan Fitzgerald 79 250 $ (1)
Anton Blidh 77 778 $ (1)
Kale Clague 76 167 $ (3)
Niklas Hansson 74 583 $ (1)
Jaret Anderson-Dolan 74 500 $ (3)
Kyle Capobianco 74 500 $ (2)
Ken Appleby 74 167 $ (2)
Filip Chlapik 72 833 $ (2)
Dean Kukan 72 500 $ (2)
Alan Quine 70 000 $ (1)
Christopher Gibson 67 500 $ (2)
Rourke Chartier 67 250 $ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1 628 983 $
Year 2 : 804 334 $
Year 3 : 442 834 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 024 070 $
Year 2 : 549 334 $
Year 3 : 329 501 $
Year 4 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - 100 $ - 5 754 - 95,89%
Level 2: 5000 - 60 $ - 4 599 - 91,97%
Level 3: 2000 - 35 $ - 1 924 - 96,21%
Level 4: 4000 - 25 $ - 3 696 - 92,40%
Luxury : 1000 - 200 $ - 941 - 94,14%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 914 - 93,96%
Average Income per Game959 438 $
Year to Date Revenue4 797 192 $

Expense

Pro Players Total Salaries68 791 666 $
Farm Players Total Salaries1 784 510 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 157 184 $
Farm Year To Date Expenses614 336 $
Pro Salary Cap To Date17 897 024 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 391 576 $
Pro Remaining Season Days91
Pro Expenses Per Days567 412 $
Pro Estimated Expenses51 634 492 $
Farm Remaining Season Days87
Farm Expenses Per Days19 198 $
Farm Estimated Expenses1 670 226 $
Estimated Season Expenses53 304 718 $
Season Salary Cap68 791 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $10 708 334 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 9 991 666 $
Current Bank Account56 025 672 $
Projected Bank Account17 112 530 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (7)
Bobby Ryan 7 250 000 $ (4)
Martin Jones 5 750 000 $ (6)
Ondrej Palat 5 300 000 $ (4)
Andy Greene 5 000 000 $ (2)
Mike Matheson 4 875 000 $ (8)
Shayne Gostisbehere 4 500 000 $ (5)
Justin Abdelkader 4 250 000 $ (5)
Alec Martinez 4 000 000 $ (3)
Cal Clutterbuck 3 500 000 $ (4)
Thomas Greiss 3 333 333 $ (2)
Chris Tierney 2 937 500 $ (2)
Kevan Miller 2 500 000 $ (2)
Mark Letestu 1 500 000 $ (1)
Yanni Gourde 1 000 000 $ (7)
J.T. Compher 925 000 $ (1)
Travis Konecny 894 167 $ (1)
Haydn Fleury 863 333 $ (1)
Nikolay Goldobin 863 333 $ (1)
Troy Brouwer 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 68 791 666 $
Year 2 : 67 062 499 $
Year 3 : 53 291 666 $
Year 4 : 49 291 666 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 68 791 666 $
Year 2 : 62 895 833 $
Year 3 : 49 125 000 $
Year 4 : 45 125 000 $

Farm Players Salaries

Jake Virtanen 125 000 $ (2)
Austin Czarnik 125 000 $ (2)
Shane Gersich 92 500 $ (1)
Juuso Ikonen 92 500 $ (2)
Brandon Hickey 92 500 $ (2)
Filip Zadina 92 500 $ (3)
Tobias Greisser 80 333 $ (3)
Emil Johansson 78 417 $ (2)
Matthew Highmore 77 583 $ (2)
Adam Mascherin 77 500 $ (3)
Alex Barre-Boulet 75 926 $ (3)
Phillip Di Giuseppe 75 000 $ (1)
Sebastian Repo 74 000 $ (2)
Connor Bunnaman 73 667 $ (3)
Timothy Gettinger 73 000 $ (3)
Dylan Coghlan 71 667 $ (3)
Giovanni Fiore 70 167 $ (2)
Spencer Martin 70 000 $ (1)
Andrew Nielsen 69 750 $ (2)
Ryan Haggerty 67 500 $ (2)
Jordan Binnington 65 000 $ (1)
Tyler Ennis 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 1 : 1 784 510 $
Year 2 : 1 417 010 $
Year 3 : 544 593 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 329 510 $
Year 2 : 1 167 010 $
Year 3 : 544 593 $
Year 4 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 416 - 90,26%
Level 2: 5000 - 60 $ - 4 648 - 92,96%
Level 3: 2000 - 35 $ - 1 891 - 94,54%
Level 4: 4000 - 25 $ - 3 707 - 92,67%
Luxury : 1000 - 200 $ - 923 - 92,30%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 584 - 92,14%
Average Income per Game931 132 $
Year to Date Revenue4 655 660 $

Expense

Pro Players Total Salaries60 600 832 $
Farm Players Total Salaries1 486 083 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 682 202 $
Farm Year To Date Expenses502 258 $
Pro Salary Cap To Date16 422 029 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 966 980 $
Pro Remaining Season Days91
Pro Expenses Per Days500 820 $
Pro Estimated Expenses45 574 620 $
Farm Remaining Season Days87
Farm Expenses Per Days16 690 $
Farm Estimated Expenses1 452 030 $
Estimated Season Expenses47 026 650 $
Season Salary Cap60 600 832 $
Estimate Under Maximum Salary Cap of 79 500 000 $18 899 168 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 1 800 832 $
Current Bank Account57 471 200 $
Projected Bank Account24 411 530 $

Pro Players Salaries

Connor Hellebuyck 6 166 666 $ (6)
Logan Couture 6 000 000 $ (8)
Jordan Eberle 6 000 000 $ (1)
Jason Zucker 5 500 000 $ (5)
Alexander Edler 5 000 000 $ (1)
Josh Manson 4 100 000 $ (4)
Colin Wilson 3 937 500 $ (1)
Justin Braun 3 800 000 $ (1)
Anders Lee 3 750 000 $ (1)
Sven Baertschi 3 366 666 $ (3)
Antoine Roussel 3 000 000 $ (4)
Devin Shore 2 300 000 $ (2)
Jared McCann 1 250 000 $ (2)
Keith Kinkaid 1 250 000 $ (1)
Scott Wilson 1 050 000 $ (2)
Jakob Chychrun 925 000 $ (7)
Clayton Keller 885 833 $ (2)
Ryan Hartman 875 000 $ (1)
Marcus Pettersson 794 167 $ (1)
Oscar Fantenberg 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 60 600 832 $
Year 2 : 40 219 165 $
Year 3 : 34 733 332 $
Year 4 : 31 366 666 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 60 600 832 $
Year 2 : 34 544 165 $
Year 3 : 29 058 332 $
Year 4 : 25 691 666 $

Farm Players Salaries

Urho Vaakanainen 92 500 $ (3)
Justin Bailey 90 000 $ (1)
Tony DeAngelo 86 333 $ (1)
Calvin Pickard 80 000 $ (1)
CJ Suess 79 250 $ (1)
Cale Fleury 77 167 $ (3)
Warren Foegele 74 667 $ (2)
Roland McKeown 74 500 $ (1)
Gabriel Gagne 74 250 $ (1)
Chaz Reddekopp 73 333 $ (2)
Parker Wotherspoon 73 250 $ (2)
Darren Raddysh 73 000 $ (2)
Dennis Yan 72 833 $ (2)
William Carrier 72 500 $ (2)
Chris Terry 67 500 $ (2)
Andrew Hammond 65 000 $ (1)
Jean-Sebastien Dea 65 000 $ (1)
Brian Flynn 65 000 $ (1)
Jonny Brodzinski 65 000 $ (1)
Philip Varone 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1 486 083 $
Year 2 : 676 750 $
Year 3 : 169 667 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 937 593 $
Year 2 : 529 583 $
Year 3 : 169 667 $
Year 4 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 661 - 94,34%
Level 2: 5000 - 60 $ - 4 746 - 94,93%
Level 3: 2000 - 35 $ - 1 829 - 91,47%
Level 4: 4000 - 25 $ - 3 851 - 96,27%
Luxury : 1000 - 200 $ - 907 - 90,68%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 994 - 94,41%
Average Income per Game953 992 $
Year to Date Revenue5 723 952 $

Expense

Pro Players Total Salaries71 558 938 $
Farm Players Total Salaries1 227 245 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 819 679 $
Farm Year To Date Expenses442 200 $
Pro Salary Cap To Date19 559 519 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 355 888 $
Pro Remaining Season Days91
Pro Expenses Per Days589 910 $
Pro Estimated Expenses53 681 810 $
Farm Remaining Season Days87
Farm Expenses Per Days14 515 $
Farm Estimated Expenses1 262 805 $
Estimated Season Expenses54 944 615 $
Season Salary Cap71 558 938 $
Estimate Under Maximum Salary Cap of 79 500 000 $7 941 062 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 12 758 938 $
Current Bank Account55 462 073 $
Projected Bank Account13 873 346 $

Pro Players Salaries

Shea Weber 7 857 143 $ (8)
Ilya Kovalchuk 6 250 000 $ (1)
Mark Scheifele 6 125 000 $ (6)
Filip Forsberg 6 000 000 $ (4)
Jonathan Quick 5 800 000 $ (5)
Duncan Keith 5 538 462 $ (5)
Oliver Ekman-Larsson 5 500 000 $ (8)
Elias Lindholm 4 850 000 $ (6)
Brandon Sutter 4 375 000 $ (3)
Viktor Arvidsson 4 250 000 $ (6)
Evgeni Dadonov 4 000 000 $ (2)
Eric Staal 3 500 000 $ (1)
Luke Glendening 1 800 000 $ (3)
Joe Morrow 1 000 000 $ (1)
Alexander Kerfoot 925 000 $ (1)
Ivan Provorov 894 167 $ (1)
Juuso Valimaki 894 166 $ (3)
Garret Sparks 675 000 $ (1)
Josh Archibald 675 000 $ (1)
Evan Rodrigues 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 71 558 938 $
Year 2 : 59 739 771 $
Year 3 : 55 739 771 $
Year 4 : 48 670 605 $
Salary Average Commitment
Year 1 : 675 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 71 558 938 $
Year 2 : 56 989 771 $
Year 3 : 52 989 771 $
Year 4 : 45 920 605 $

Farm Players Salaries

Jakub Jerabek 100 000 $ (1)
Rasmus Sandin 92 500 $ (3)
Dominic Toninato 92 500 $ (1)
Michael McCarron 87 413 $ (1)
Paul Ladue 82 500 $ (2)
Lukas Vejdemo 79 250 $ (2)
Alexandre Alain 75 333 $ (3)
Harri Sateri 75 000 $ (3)
Connor Hobbs 72 000 $ (2)
Anton Lindholm 71 750 $ (1)
Danick Martel 71 500 $ (1)
Kurtis MacDermid 67 500 $ (2)
Hunter Shinkaruk 65 000 $ (1)
Cory Conacher 65 000 $ (2)
Kurtis Gabriel 65 000 $ (1)
Eric Comrie 65 000 $ (1)
Total Farm Players16
Salary Commitment
Year 1 : 1 227 245 $
Year 2 : 614 083 $
Year 3 : 242 833 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 768 083 $
Year 2 : 451 583 $
Year 3 : 232 833 $
Year 4 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 555 - 92,58%
Level 2: 5000 - 60 $ - 4 874 - 97,48%
Level 3: 2000 - 35 $ - 1 926 - 96,28%
Level 4: 4000 - 25 $ - 3 735 - 93,38%
Luxury : 1000 - 200 $ - 958 - 95,77%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 047 - 94,71%
Average Income per Game960 179 $
Year to Date Revenue5 761 072 $

Expense

Pro Players Total Salaries66 117 500 $
Farm Players Total Salaries1 645 124 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 475 150 $
Farm Year To Date Expenses580 762 $
Pro Salary Cap To Date17 214 990 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 442 501 $
Pro Remaining Season Days91
Pro Expenses Per Days545 671 $
Pro Estimated Expenses49 656 061 $
Farm Remaining Season Days87
Farm Expenses Per Days18 026 $
Farm Estimated Expenses1 568 262 $
Estimated Season Expenses51 224 323 $
Season Salary Cap66 117 500 $
Estimate Under Maximum Salary Cap of 79 500 000 $13 382 500 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 7 317 500 $
Current Bank Account57 705 160 $
Projected Bank Account19 923 338 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (3)
Braden Holtby 6 100 000 $ (2)
Taylor Hall 6 000 000 $ (2)
Jonathan Marchessault 5 000 000 $ (6)
Joe Thornton 5 000 000 $ (1)
Noah Hanifin 4 950 000 $ (6)
Artem Anisimov 4 550 000 $ (3)
Brendan Smith 4 350 000 $ (3)
Mathieu Perreault 4 125 000 $ (3)
Brett Pesce 4 025 000 $ (6)
Mattias Ekholm 3 750 000 $ (4)
Ryan Ellis 2 500 000 $ (9)
Mark Jankowski 1 675 000 $ (2)
Martin Frk 1 050 000 $ (1)
David Kampf 925 000 $ (1)
Pavel Buchnevich 925 000 $ (1)
Alex Iafallo 925 000 $ (1)
Michael Amadio 717 500 $ (1)
Malcolm Subban 650 000 $ (1)
Brad Hunt 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 66 117 500 $
Year 2 : 59 025 000 $
Year 3 : 45 250 000 $
Year 4 : 23 975 000 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 650 000 $
Year 3 : 650 000 $
Year 4 : 650 000 $
Salary Cap with 1 Way Contract
Year 1 : 66 117 500 $
Year 2 : 55 275 000 $
Year 3 : 41 500 000 $
Year 4 : 20 225 000 $

Farm Players Salaries

Calle Rosen 92 500 $ (3)
Jake Evans 92 500 $ (2)
Juuso Riikola 92 500 $ (1)
Mackenzie Weegar 90 000 $ (1)
Zach Sanford 87 500 $ (1)
Jeremy Bracco 84 250 $ (2)
Tyler Benson 80 833 $ (3)
Ty Rattie 80 000 $ (1)
Nick Baptiste 78 750 $ (1)
Glenn Gawdin 77 583 $ (2)
Nathan Noel 77 583 $ (2)
Luc Snuggerud 76 750 $ (2)
Collin Delia 76 750 $ (1)
Anthony Stolarz 76 125 $ (1)
Graham Knott 72 833 $ (2)
Nick Seeler 72 500 $ (3)
Alexandre Fortin 70 667 $ (2)
Markus Hannikainen 67 500 $ (1)
Oscar Dansk 67 500 $ (2)
Macoy Erkamps 65 500 $ (1)
Tommy Cross 65 000 $ (1)
Total Farm Players21
Salary Commitment
Year 1 : 1 645 124 $
Year 2 : 847 999 $
Year 3 : 228 333 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 773 665 $
Year 2 : 643 165 $
Year 3 : 161 666 $
Year 4 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100 $ - 5 595 - 93,26%
Level 2: 5000 - 60 $ - 4 636 - 92,71%
Level 3: 2000 - 35 $ - 1 800 - 90,01%
Level 4: 4000 - 25 $ - 3 811 - 95,27%
Luxury : 1000 - 200 $ - 927 - 92,65%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 768 - 93,16%
Average Income per Game944 997 $
Year to Date Revenue5 669 980 $

Expense

Pro Players Total Salaries79 088 462 $
Farm Players Total Salaries1 084 167 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 836 032 $
Farm Year To Date Expenses423 883 $
Pro Salary Cap To Date20 575 872 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 229 953 $
Pro Remaining Season Days91
Pro Expenses Per Days651 126 $
Pro Estimated Expenses59 252 466 $
Farm Remaining Season Days87
Farm Expenses Per Days13 312 $
Farm Estimated Expenses1 158 144 $
Estimated Season Expenses60 410 610 $
Season Salary Cap79 088 462 $
Estimate Under Maximum Salary Cap of 79 500 000 $411 538 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 20 288 462 $
Current Bank Account54 410 065 $
Projected Bank Account7 229 408 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (7)
Phil Kessel 8 000 000 $ (4)
Brent Burns 8 000 000 $ (7)
Ryan Suter 7 538 462 $ (7)
Ryan O'Reilly 7 500 000 $ (5)
Ryan Kesler 6 875 000 $ (4)
Marc-Andre Fleury 5 750 000 $ (4)
Patric Hornqvist 5 300 000 $ (5)
Jake Muzzin 4 000 000 $ (2)
Bryan Rust 3 500 000 $ (4)
Jay Beagle 3 000 000 $ (4)
Marcus Foligno 2 875 000 $ (3)
Mark Barberio 1 450 000 $ (2)
Chris Wagner 1 250 000 $ (2)
Henri Jokiharju 925 000 $ (3)
David Rittich 800 000 $ (1)
Dominik Simon 750 000 $ (2)
Mike Reilly 725 000 $ (1)
Buddy Robinson 700 000 $ (2)
Alex Chiasson 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 79 088 462 $
Year 2 : 78 163 462 $
Year 3 : 70 013 462 $
Year 4 : 66 213 462 $
Salary Average Commitment
Year 1 : 3 700 000 $
Year 2 : 3 700 000 $
Year 3 : 3 000 000 $
Year 4 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 1 : 79 088 462 $
Year 2 : 76 913 462 $
Year 3 : 68 763 462 $
Year 4 : 64 963 462 $

Farm Players Salaries

Michal Neuvirth 250 000 $ (1)
Luke Kunin 92 500 $ (2)
Gabriel Carlsson 89 417 $ (2)
Tucker Poolman 77 500 $ (3)
Mason Marchment 76 750 $ (2)
Christian Jaros 75 500 $ (2)
Eddie Lack 72 500 $ (2)
Brian Lashoff 72 500 $ (2)
Lukas Radil 72 500 $ (2)
Zac Dalpe 72 500 $ (2)
Richard Bachman 67 500 $ (2)
Wade Megan 65 000 $ (1)
Total Farm Players12
Salary Commitment
Year 1 : 1 084 167 $
Year 2 : 769 167 $
Year 3 : 77 500 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 569 250 $
Year 2 : 504 250 $
Year 3 : 0 $
Year 4 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 582 - 93,03%
Level 2: 5000 - 60 $ - 4 798 - 95,96%
Level 3: 2000 - 35 $ - 1 847 - 92,36%
Level 4: 4000 - 25 $ - 3 669 - 91,73%
Luxury : 1000 - 200 $ - 908 - 90,78%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 804 - 93,35%
Average Income per Game947 191 $
Year to Date Revenue4 735 956 $

Expense

Pro Players Total Salaries69 809 294 $
Farm Players Total Salaries1 770 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 421 421 $
Farm Year To Date Expenses738 503 $
Pro Salary Cap To Date18 161 261 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 207 868 $
Pro Remaining Season Days91
Pro Expenses Per Days575 685 $
Pro Estimated Expenses52 387 335 $
Farm Remaining Season Days87
Farm Expenses Per Days23 282 $
Farm Estimated Expenses2 025 534 $
Estimated Season Expenses54 412 869 $
Season Salary Cap69 809 294 $
Estimate Under Maximum Salary Cap of 79 500 000 $9 690 706 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 11 009 294 $
Current Bank Account55 576 032 $
Projected Bank Account15 371 031 $

Pro Players Salaries

Zach Parise 7 538 461 $ (7)
Drew Doughty 7 000 000 $ (8)
James Neal 5 750 000 $ (5)
Mikael Granlund 5 750 000 $ (2)
Jeff Skinner 5 725 000 $ (1)
Tomas Tatar 5 300 000 $ (3)
Devan Dubnyk 4 333 333 $ (1)
Adam Henrique 4 000 000 $ (6)
Vladislav Namestnikov 4 000 000 $ (2)
Zack Smith 3 250 000 $ (3)
Ron Hainsey 3 000 000 $ (1)
Mike Condon 2 400 000 $ (2)
Ryan Miller 2 000 000 $ (1)
Stefan Noesen 1 725 000 $ (1)
Scott Mayfield 1 450 000 $ (5)
Matthew Peca 1 300 000 $ (2)
Jordie Benn 1 100 000 $ (1)
Auston Matthews 925 000 $ (1)
Dylan DeMelo 900 000 $ (2)
Jacob De La Rose 900 000 $ (2)
Casey Nelson 812 500 $ (2)
Colton Sissons 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 69 809 294 $
Year 2 : 56 175 961 $
Year 3 : 40 113 461 $
Year 4 : 31 563 461 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 69 809 294 $
Year 2 : 50 350 961 $
Year 3 : 34 288 461 $
Year 4 : 25 738 461 $

Farm Players Salaries

Ross Johnston 100 000 $ (4)
Chris Wideman 100 000 $ (1)
Tage Thompson 92 500 $ (2)
Sheldon Dries 92 500 $ (1)
Curtis Lazar 92 500 $ (1)
Adam Gaudette 91 667 $ (2)
Ryan Donato 90 000 $ (1)
Andreas Englund 90 000 $ (1)
Brett Lernout 90 000 $ (1)
Nikita Scherbak 86 333 $ (1)
Lukas Sedlak 82 500 $ (1)
Jacob MacDonald 75 000 $ (2)
Miikka Salomaki 75 000 $ (2)
Victor Mete 74 833 $ (2)
Remi Elie 73 500 $ (1)
Paul Carey 70 000 $ (1)
Yannick Weber 67 500 $ (2)
Michael McNiven 66 667 $ (2)
Zach Fucale 65 000 $ (1)
Stefan Matteau 65 000 $ (1)
Gabriel Dumont 65 000 $ (1)
Tanner Fritz 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 1 : 1 770 500 $
Year 2 : 643 167 $
Year 3 : 100 000 $
Year 4 : 100 000 $
Salary Average Commitment
Year 1 : 451 667 $
Year 2 : 141 667 $
Year 3 : 0 $
Year 4 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 643 - 94,05%
Level 2: 5000 - 60 $ - 4 578 - 91,56%
Level 3: 2000 - 35 $ - 1 874 - 93,69%
Level 4: 4000 - 25 $ - 3 587 - 89,68%
Luxury : 1000 - 200 $ - 909 - 90,88%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 591 - 92,17%
Average Income per Game940 814 $
Year to Date Revenue4 704 072 $

Expense

Pro Players Total Salaries62 119 500 $
Farm Players Total Salaries1 440 534 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 357 420 $
Farm Year To Date Expenses534 907 $
Pro Salary Cap To Date16 097 260 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 112 216 $
Pro Remaining Season Days91
Pro Expenses Per Days513 167 $
Pro Estimated Expenses46 698 197 $
Farm Remaining Season Days87
Farm Expenses Per Days16 307 $
Farm Estimated Expenses1 418 709 $
Estimated Season Expenses48 116 906 $
Season Salary Cap62 119 500 $
Estimate Under Maximum Salary Cap of 79 500 000 $17 380 500 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 3 319 500 $
Current Bank Account57 811 745 $
Projected Bank Account23 807 055 $

Pro Players Salaries

Keith Yandle 6 350 000 $ (5)
Aleksander Barkov 5 900 000 $ (4)
Blake Wheeler 5 600 000 $ (6)
Mikko Koivu 5 500 000 $ (2)
Oscar Klefbom 4 167 000 $ (5)
Erik Gudbranson 4 000 000 $ (3)
Casey Cizikas 3 350 000 $ (3)
Andrew Cogliano 3 250 000 $ (3)
Darnell Nurse 3 200 000 $ (2)
Sam Gagner 3 150 000 $ (2)
Miles Wood 2 750 000 $ (4)
Markus Nutivaara 2 700 000 $ (4)
David Schlemko 2 100 000 $ (2)
Blake Coleman 1 800 000 $ (3)
Juuse Saros 1 500 000 $ (3)
Brady Tkachuk 925 000 $ (3)
Jesse Puljujarvi 925 000 $ (1)
Oskar Lindblom 925 000 $ (2)
David Sklenicka 925 000 $ (2)
Jakub Vrana 863 333 $ (1)
Christian Dvorak 839 167 $ (7)
Anton Forsberg 750 000 $ (1)
Jordan Oesterle 650 000 $ (1)
Total Pro Players23
Salary Commitment
Year 1 : 62 119 500 $
Year 2 : 65 192 000 $
Year 3 : 49 392 000 $
Year 4 : 34 567 000 $
Salary Average Commitment
Year 1 : 3 025 000 $
Year 2 : 3 025 000 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 62 119 500 $
Year 2 : 58 931 167 $
Year 3 : 43 131 167 $
Year 4 : 28 306 167 $

Farm Players Salaries

Carl Grundstrom 92 500 $ (2)
Nolan Vesey 81 700 $ (2)
Sebastien Aho 77 000 $ (2)
Filip Gustavsson 76 167 $ (3)
Ben Street 75 000 $ (1)
William Lagesson 74 167 $ (2)
Tyler Vesel 73 500 $ (1)
Vitaly Abramov 73 083 $ (3)
Caleb Jones 72 000 $ (2)
Greg McKegg 71 500 $ (1)
Bokondji Imama 70 667 $ (2)
Mike McKenna 70 000 $ (1)
Scott Wedgewood 70 000 $ (1)
Jack Dougherty 69 500 $ (1)
Josh Currie 68 750 $ (2)
Christian Djoos 65 000 $ (1)
Joakim Ryan 65 000 $ (1)
Anthony Peluso 65 000 $ (1)
Brad Malone 65 000 $ (1)
Seth Griffith 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1 440 534 $
Year 2 : 686 034 $
Year 3 : 149 250 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 012 034 $
Year 2 : 609 034 $
Year 3 : 149 250 $
Year 4 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 100 $ - 5 552 - 92,53%
Level 2: 5000 - 60 $ - 4 714 - 94,29%
Level 3: 2000 - 35 $ - 1 844 - 92,22%
Level 4: 4000 - 25 $ - 3 815 - 95,38%
Luxury : 1000 - 200 $ - 933 - 93,32%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 859 - 93,66%
Average Income per Game947 694 $
Year to Date Revenue4 738 472 $

Expense

Pro Players Total Salaries60 739 999 $
Farm Players Total Salaries1 353 583 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 771 881 $
Farm Year To Date Expenses514 148 $
Pro Salary Cap To Date16 511 720 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 215 416 $
Pro Remaining Season Days91
Pro Expenses Per Days501 951 $
Pro Estimated Expenses45 677 541 $
Farm Remaining Season Days87
Farm Expenses Per Days15 576 $
Farm Estimated Expenses1 355 112 $
Estimated Season Expenses47 032 653 $
Season Salary Cap60 739 999 $
Estimate Under Maximum Salary Cap of 79 500 000 $18 760 001 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 1 939 999 $
Current Bank Account57 452 443 $
Projected Bank Account24 635 206 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (4)
Alexander Steen 5 750 000 $ (3)
Jason Pominville 5 600 000 $ (1)
Seth Jones 5 400 000 $ (4)
Jaccob Slavin 5 300 000 $ (7)
Alexander Wennberg 4 900 000 $ (5)
Michael Frolik 4 300 000 $ (2)
Jamie McGinn 3 333 333 $ (1)
Derek Ryan 3 125 000 $ (3)
Oliver Bjorkstrand 2 500 000 $ (3)
Patrik Nemeth 2 500 000 $ (1)
John Gibson 2 300 000 $ (9)
Radek Faksa 2 200 000 $ (2)
Jake McCabe 1 600 000 $ (1)
Deryk Engelland 1 500 000 $ (1)
Alex Tuch 925 000 $ (8)
Casey Mittelstadt 925 000 $ (2)
Martin Necas 894 166 $ (3)
Brock McGinn 887 500 $ (1)
Christian Folin 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 60 739 999 $
Year 2 : 52 444 166 $
Year 3 : 45 019 166 $
Year 4 : 32 750 000 $
Salary Average Commitment
Year 1 : 10 644 166 $
Year 2 : 6 744 166 $
Year 3 : 5 444 166 $
Year 4 : 2 600 000 $
Salary Cap with 1 Way Contract
Year 1 : 60 739 999 $
Year 2 : 44 519 166 $
Year 3 : 37 094 166 $
Year 4 : 24 825 000 $

Farm Players Salaries

Trent Frederic 92 500 $ (3)
Jayce Hawryluk 92 500 $ (1)
Nicolas Meloche 85 333 $ (2)
Otto Koivula 78 667 $ (3)
Jansen Harkins 76 750 $ (2)
Connor Ingram 75 917 $ (2)
Aleksi Saarela 75 333 $ (2)
Paul Bittner 74 750 $ (2)
Cam Dineen 74 500 $ (3)
Jack Kopacka 74 500 $ (3)
Dan Vladar 72 833 $ (2)
Josh Jacobs 72 583 $ (1)
Jonas Siegenthaler 71 417 $ (2)
Maxime Lajoie 71 000 $ (3)
Julian Melchiori 70 000 $ (1)
German Rubtsov 65 000 $ (3)
Jack Campbell 65 000 $ (1)
JC Lipon 65 000 $ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1 353 583 $
Year 2 : 988 500 $
Year 3 : 456 167 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 282 583 $
Year 2 : 917 500 $
Year 3 : 385 167 $
Year 4 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 100 $ - 5 714 - 95,23%
Level 2: 5000 - 60 $ - 4 521 - 90,42%
Level 3: 2000 - 35 $ - 1 910 - 95,51%
Level 4: 4000 - 25 $ - 3 688 - 92,20%
Luxury : 1000 - 200 $ - 948 - 94,80%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 781 - 93,23%
Average Income per Game953 009 $
Year to Date Revenue5 718 056 $

Expense

Pro Players Total Salaries65 444 167 $
Farm Players Total Salaries2 044 165 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 280 988 $
Farm Year To Date Expenses680 504 $
Pro Salary Cap To Date17 020 828 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 342 131 $
Pro Remaining Season Days91
Pro Expenses Per Days540 196 $
Pro Estimated Expenses49 157 836 $
Farm Remaining Season Days87
Farm Expenses Per Days21 380 $
Farm Estimated Expenses1 860 060 $
Estimated Season Expenses51 017 896 $
Season Salary Cap65 444 167 $
Estimate Under Maximum Salary Cap of 79 500 000 $14 055 833 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 6 644 167 $
Current Bank Account57 756 564 $
Projected Bank Account20 080 799 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (8)
Claude Giroux 8 275 000 $ (4)
Jacob Trouba 5 500 000 $ (1)
Nick Leddy 5 500 000 $ (4)
Max Pacioretty 4 500 000 $ (5)
Michael Stone 3 500 000 $ (2)
Jack Johnson 3 250 000 $ (5)
Andre Burakovsky 3 000 000 $ (1)
Conor Sheary 3 000 000 $ (2)
Matt Calvert 2 850 000 $ (3)
Ryan Murray 2 825 000 $ (1)
Carter Hutton 2 750 000 $ (3)
Nate Thompson 1 650 000 $ (1)
Zemgus Girgensons 1 600 000 $ (1)
Petr Mrazek 1 500 000 $ (1)
Tyler Bertuzzi 1 400 000 $ (2)
Gabriel Bourque 950 000 $ (1)
Zach Werenski 925 000 $ (1)
Tyler Motte 925 000 $ (1)
Anthony Beauvillier 894 167 $ (1)
Hunter Miska 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 1 : 65 444 167 $
Year 2 : 47 525 000 $
Year 3 : 39 625 000 $
Year 4 : 34 025 000 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 65 444 167 $
Year 2 : 45 025 000 $
Year 3 : 37 125 000 $
Year 4 : 31 525 000 $

Farm Players Salaries

Michal Moravcik 92 500 $ (2)
Hudson Fasching 90 000 $ (1)
Samuel Morin 90 000 $ (1)
Denis Gurianov 90 000 $ (1)
Tyson Jost 88 583 $ (2)
Zach Senyshyn 86 333 $ (2)
Julien Gauthier 86 333 $ (3)
Jakub Zboril 86 333 $ (2)
Rasmus Asplund 84 500 $ (3)
Ryan MacInnis 79 750 $ (1)
Cameron Hughes 79 250 $ (3)
Jacob Middleton 73 500 $ (2)
Samuel Montembeault 72 583 $ (1)
Connor Clifton 72 500 $ (2)
Brandon Gignac 71 417 $ (3)
Dalton Prout 70 000 $ (1)
Tom Kuhnhackl 70 000 $ (1)
JT Brown 68 750 $ (2)
Justin Holl 67 500 $ (2)
Scott Harrington 67 500 $ (1)
Daniel Audette 66 833 $ (1)
Jordan Subban 65 000 $ (1)
Jimmy Hayes 65 000 $ (1)
Charles Hudon 65 000 $ (1)
Jaycob Megna 65 000 $ (1)
Chase De Leo 65 000 $ (1)
Nathan Walker 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 1 : 2 044 165 $
Year 2 : 957 499 $
Year 3 : 321 500 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 758 082 $
Year 2 : 868 916 $
Year 3 : 321 500 $
Year 4 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 704 - 95,07%
Level 2: 5000 - 60 $ - 4 581 - 91,62%
Level 3: 2000 - 35 $ - 1 870 - 93,52%
Level 4: 4000 - 25 $ - 3 900 - 97,51%
Luxury : 1000 - 200 $ - 938 - 93,77%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 993 - 94,41%
Average Income per Game956 611 $
Year to Date Revenue5 739 664 $

Expense

Pro Players Total Salaries75 217 499 $
Farm Players Total Salaries1 108 375 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 972 303 $
Farm Year To Date Expenses409 609 $
Pro Salary Cap To Date18 712 143 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 392 549 $
Pro Remaining Season Days91
Pro Expenses Per Days619 654 $
Pro Estimated Expenses56 388 514 $
Farm Remaining Season Days87
Farm Expenses Per Days13 516 $
Farm Estimated Expenses1 175 892 $
Estimated Season Expenses57 564 406 $
Season Salary Cap75 217 499 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 282 501 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 16 417 499 $
Current Bank Account56 357 752 $
Projected Bank Account12 185 895 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (7)
David Krejci 7 250 000 $ (3)
Marc-Edouard Vlasic 7 000 000 $ (8)
Ryan Callahan 5 800 000 $ (2)
Bo Horvat 5 500 000 $ (5)
Dmitry Orlov 5 100 000 $ (5)
Craig Anderson 4 750 000 $ (2)
Justin Williams 4 500 000 $ (1)
Anton Stralman 4 500 000 $ (1)
Brock Nelson 4 250 000 $ (1)
Jakob Silfverberg 3 750 000 $ (1)
Teuvo Teravainen 2 860 000 $ (1)
Valtteri Filppula 2 750 000 $ (1)
Ben Lovejoy 2 666 667 $ (1)
Nick Holden 2 200 000 $ (2)
Peter Budaj 1 025 000 $ (1)
Dominik Kahun 925 000 $ (2)
Pierre-Luc Dubois 894 166 $ (2)
Kasperi Kapanen 863 333 $ (1)
Jordan Kyrou 758 333 $ (3)
Total Pro Players20
Salary Commitment
Year 1 : 75 217 499 $
Year 2 : 48 052 499 $
Year 3 : 33 483 333 $
Year 4 : 25 475 000 $
Salary Average Commitment
Year 1 : 3 358 333 $
Year 2 : 2 058 333 $
Year 3 : 2 058 333 $
Year 4 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 1 : 75 217 499 $
Year 2 : 48 052 499 $
Year 3 : 33 483 333 $
Year 4 : 25 475 000 $

Farm Players Salaries

Christian Wolanin 92 500 $ (1)
Sheldon Rempal 92 500 $ (2)
Stuart Percy 90 000 $ (3)
Duncan Siemens 90 000 $ (3)
Miro Heiskanen 89 417 $ (3)
Michael Eyssimont 83 375 $ (2)
Vladislav Kamenev 83 333 $ (1)
Rudolfs Balcers 75 917 $ (2)
Oliver Kylington 73 083 $ (2)
Andrew Mangiapane 70 500 $ (1)
C.J. Smith 70 000 $ (1)
Andy Andreoff 67 750 $ (1)
Chad Ruhwedel 65 000 $ (1)
Kyle Rau 65 000 $ (1)
Total Farm Players14
Salary Commitment
Year 1 : 1 108 375 $
Year 2 : 594 292 $
Year 3 : 269 417 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 842 542 $
Year 2 : 411 792 $
Year 3 : 160 000 $
Year 4 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 100 $ - 5 736 - 95,60%
Level 2: 5000 - 60 $ - 4 646 - 92,91%
Level 3: 2000 - 35 $ - 1 897 - 94,84%
Level 4: 4000 - 25 $ - 3 797 - 94,93%
Luxury : 1000 - 200 $ - 929 - 92,90%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 005 - 94,47%
Average Income per Game959 549 $
Year to Date Revenue5 757 292 $

Expense

Pro Players Total Salaries64 295 699 $
Farm Players Total Salaries2 264 166 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 117 857 $
Farm Year To Date Expenses655 569 $
Pro Salary Cap To Date16 857 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 433 681 $
Pro Remaining Season Days91
Pro Expenses Per Days530 859 $
Pro Estimated Expenses48 308 169 $
Farm Remaining Season Days87
Farm Expenses Per Days23 228 $
Farm Estimated Expenses2 020 836 $
Estimated Season Expenses50 329 005 $
Season Salary Cap64 295 699 $
Estimate Under Maximum Salary Cap of 79 500 000 $15 204 301 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 5 495 699 $
Current Bank Account57 983 866 $
Projected Bank Account21 088 542 $

Pro Players Salaries

Corey Perry 8 625 000 $ (3)
William Nylander 6 962 366 $ (6)
Milan Lucic 6 000 000 $ (5)
Tyler Johnson 5 000 000 $ (6)
Jori Lehtera 4 700 000 $ (1)
Jason Demers 4 500 000 $ (3)
Jonathan Ericsson 4 250 000 $ (2)
Lars Eller 3 500 000 $ (5)
James Reimer 3 400 000 $ (3)
John Moore 2 750 000 $ (5)
Stephen Johns 2 350 000 $ (3)
Jamie Oleksiak 2 137 500 $ (3)
Pierre-Edouard Bellemare 1 450 000 $ (1)
Curtis McKenzie 1 200 000 $ (4)
Jesperi Kotkaniemi 925 000 $ (3)
Rasmus Dahlin 925 000 $ (3)
Cal Foote 925 000 $ (3)
Thatcher Demko 925 000 $ (1)
Sam Steel 863 333 $ (3)
Ryan Gropp 802 500 $ (2)
Michael Pezzetta 743 333 $ (3)
Brayden Point 686 667 $ (1)
Keegan Lowe 675 000 $ (2)
Total Pro Players23
Salary Commitment
Year 1 : 64 295 699 $
Year 2 : 56 534 032 $
Year 3 : 50 806 532 $
Year 4 : 25 412 366 $
Salary Average Commitment
Year 1 : 4 909 166 $
Year 2 : 4 909 166 $
Year 3 : 3 431 666 $
Year 4 : 900 000 $
Salary Cap with 1 Way Contract
Year 1 : 64 295 699 $
Year 2 : 56 534 032 $
Year 3 : 50 806 532 $
Year 4 : 25 412 366 $

Farm Players Salaries

Alexandre Grenier 100 000 $ (2)
Chris Bourque 100 000 $ (2)
Adam Plant 100 000 $ (4)
Joe Gambardella 100 000 $ (1)
Adam Cracknell 100 000 $ (1)
Zane McIntyre 100 000 $ (2)
Jordan Nolan 100 000 $ (2)
Paul Thompson 100 000 $ (1)
Chris Mueller 100 000 $ (3)
Colton White 93 583 $ (2)
Henrik Borgstrom 92 500 $ (2)
Kiefer Sherwood 92 500 $ (2)
Andreas Borgman 92 500 $ (1)
Peter Cehlarik 90 000 $ (1)
Robert Thomas 89 417 $ (3)
Garnet Hathaway 85 000 $ (1)
Dillon Dube 77 833 $ (3)
Joni Tuulola 76 750 $ (2)
Otto Somppi 76 333 $ (3)
Hayden Verbeek 75 333 $ (3)
Maxim Lamarche 75 000 $ (2)
Antoine Waked 72 667 $ (2)
Gustav Olofsson 72 500 $ (1)
Vince Dunn 72 250 $ (2)
Nikita Jevpalovs 65 000 $ (1)
Tom McCollum 65 000 $ (1)
Total Farm Players26
Salary Commitment
Year 1 : 2 264 166 $
Year 2 : 1 495 166 $
Year 3 : 519 916 $
Year 4 : 100 000 $
Salary Average Commitment
Year 1 : 1 537 176 $
Year 2 : 1 117 166 $
Year 3 : 351 666 $
Year 4 : 100 000 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 100 $ - 5 698 - 94,96%
Level 2: 5000 - 60 $ - 4 758 - 95,16%
Level 3: 2000 - 35 $ - 1 829 - 91,47%
Level 4: 4000 - 25 $ - 3 798 - 94,95%
Luxury : 1000 - 200 $ - 952 - 95,17%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 035 - 94,64%
Average Income per Game963 651 $
Year to Date Revenue5 781 904 $

Expense

Pro Players Total Salaries71 825 833 $
Farm Players Total Salaries1 329 375 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 031 328 $
Farm Year To Date Expenses450 860 $
Pro Salary Cap To Date18 771 168 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 491 109 $
Pro Remaining Season Days91
Pro Expenses Per Days592 080 $
Pro Estimated Expenses53 879 280 $
Farm Remaining Season Days87
Farm Expenses Per Days15 373 $
Farm Estimated Expenses1 337 451 $
Estimated Season Expenses55 216 731 $
Season Salary Cap71 825 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $7 674 167 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 13 025 833 $
Current Bank Account56 299 716 $
Projected Bank Account14 574 094 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (5)
Aaron Ekblad 7 500 000 $ (7)
Matt Niskanen 5 750 000 $ (3)
Andrew Ladd 5 500 000 $ (5)
Justin Faulk 4 833 333 $ (2)
Kyle Palmieri 4 650 000 $ (3)
Karl Alzner 4 625 000 $ (4)
Mats Zuccarello 4 500 000 $ (1)
Dmitry Kulikov 4 333 333 $ (2)
Jacob Markstrom 3 666 667 $ (2)
Patrick Eaves 3 150 000 $ (2)
Thomas Hickey 2 500 000 $ (4)
Jimmy Vesey 2 275 000 $ (2)
Riley Sheahan 2 100 000 $ (1)
Robin Lehner 1 500 000 $ (1)
Sven Andrighetto 1 400 000 $ (1)
Nolan Patrick 925 000 $ (2)
Justin Kloos 792 500 $ (1)
Jujhar Khaira 675 000 $ (1)
Derek Grant 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 71 825 833 $
Year 2 : 60 208 333 $
Year 3 : 41 025 000 $
Year 4 : 30 625 000 $
Salary Average Commitment
Year 1 : 3 892 500 $
Year 2 : 3 100 000 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 71 825 833 $
Year 2 : 60 208 333 $
Year 3 : 41 025 000 $
Year 4 : 30 625 000 $

Farm Players Salaries

Isac Lundestrom 92 500 $ (3)
Alexander Nylander 90 000 $ (2)
Kole Lind 89 167 $ (3)
Michael Dal Colle 86 333 $ (1)
Jake Bean 86 333 $ (3)
Olli Juolevi 86 333 $ (3)
Joshua Ho-Sang 86 333 $ (1)
Anthony Angello 83 375 $ (2)
Christoffer Ehn 75 917 $ (2)
Cameron Hebig 75 917 $ (2)
Brennan Menell 71 667 $ (2)
Philippe Desrosiers 71 500 $ (1)
Andy Welinski 69 000 $ (1)
Antoine Bibeau 67 500 $ (2)
Sam Anas 67 500 $ (2)
Charles-David Beaudoin 65 000 $ (2)
Brandon Davidson 65 000 $ (1)
Total Farm Players17
Salary Commitment
Year 1 : 1 329 375 $
Year 2 : 951 209 $
Year 3 : 354 333 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 033 125 $
Year 2 : 875 292 $
Year 3 : 354 333 $
Year 4 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 100 $ - 5 603 - 93,39%
Level 2: 5000 - 60 $ - 4 630 - 92,61%
Level 3: 2000 - 35 $ - 1 785 - 89,24%
Level 4: 4000 - 25 $ - 3 705 - 92,63%
Luxury : 1000 - 200 $ - 930 - 92,96%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 653 - 92,52%
Average Income per Game943 346 $
Year to Date Revenue4 716 728 $

Expense

Pro Players Total Salaries72 870 833 $
Farm Players Total Salaries1 672 167 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 258 404 $
Farm Year To Date Expenses574 380 $
Pro Salary Cap To Date18 998 244 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 150 184 $
Pro Remaining Season Days91
Pro Expenses Per Days600 576 $
Pro Estimated Expenses54 652 416 $
Farm Remaining Season Days87
Farm Expenses Per Days18 254 $
Farm Estimated Expenses1 588 098 $
Estimated Season Expenses56 240 514 $
Season Salary Cap72 870 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $6 629 167 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 14 070 833 $
Current Bank Account54 883 944 $
Projected Bank Account12 793 614 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (7)
Henrik Lundqvist 8 500 000 $ (3)
Dylan Larkin 6 100 000 $ (5)
Brandon Saad 6 000 000 $ (3)
Nino Niederreiter 5 250 000 $ (4)
Shea Theodore 5 200 000 $ (7)
Gustav Nyquist 4 750 000 $ (1)
Nazem Kadri 4 500 000 $ (4)
Adam Larsson 4 166 666 $ (3)
Brandon Montour 3 387 500 $ (2)
Riley Nash 2 750 000 $ (3)
Erik Haula 2 750 000 $ (2)
Nathan Beaulieu 2 400 000 $ (1)
Zack Kassian 1 950 000 $ (2)
Joel Armia 1 850 000 $ (1)
Michael Hutchinson 1 300 000 $ (1)
Mark Pysyk 1 300 000 $ (1)
Charlie McAvoy 916 667 $ (1)
Anthony Duclair 650 000 $ (1)
Chandler Stephenson 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 72 870 833 $
Year 2 : 59 054 166 $
Year 3 : 50 966 666 $
Year 4 : 29 550 000 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 72 870 833 $
Year 2 : 59 054 166 $
Year 3 : 50 966 666 $
Year 4 : 29 550 000 $

Farm Players Salaries

Matt Puempel 120 000 $ (5)
Al Montoya 106 250 $ (1)
Joey Anderson 92 500 $ (1)
Ian McCoshen 92 500 $ (1)
Saku Maenalanen 92 500 $ (1)
Mitchell Stephens 83 333 $ (2)
Boris Katchouk 83 333 $ (3)
Jake Dotchin 80 000 $ (1)
Tyler Steenbergen 77 083 $ (3)
Luke Green 74 500 $ (3)
Spencer Smallman 74 167 $ (2)
Travis Barron 74 167 $ (3)
Gabriel Fontaine 73 667 $ (2)
Ethan Bear 72 000 $ (2)
Alex D'Orio 71 667 $ (3)
Fredrik Claesson 70 000 $ (1)
Clark Bishop 69 500 $ (1)
Brian Strait 67 500 $ (2)
Frederik Gauthier 67 500 $ (2)
Etienne Marcoux 65 000 $ (1)
Samuel Laberge 65 000 $ (1)
Total Farm Players21
Salary Commitment
Year 1 : 1 672 167 $
Year 2 : 938 917 $
Year 3 : 500 750 $
Year 4 : 120 000 $
Salary Average Commitment
Year 1 : 1 332 167 $
Year 2 : 841 417 $
Year 3 : 470 750 $
Year 4 : 90 000 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - 100 $ - 5 460 - 91,00%
Level 2: 5000 - 60 $ - 4 564 - 91,27%
Level 3: 2000 - 35 $ - 1 890 - 94,52%
Level 4: 4000 - 25 $ - 3 654 - 91,36%
Luxury : 1000 - 200 $ - 961 - 96,12%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 529 - 91,83%
Average Income per Game935 648 $
Year to Date Revenue4 678 240 $

Expense

Pro Players Total Salaries69 843 332 $
Farm Players Total Salaries950 166 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 523 466 $
Farm Year To Date Expenses389 952 $
Pro Salary Cap To Date18 263 306 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 034 720 $
Pro Remaining Season Days91
Pro Expenses Per Days575 962 $
Pro Estimated Expenses52 412 542 $
Farm Remaining Season Days87
Farm Expenses Per Days12 186 $
Farm Estimated Expenses1 060 182 $
Estimated Season Expenses53 472 724 $
Season Salary Cap69 843 332 $
Estimate Under Maximum Salary Cap of 79 500 000 $9 656 668 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 11 043 332 $
Current Bank Account55 764 822 $
Projected Bank Account16 326 818 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (7)
Jason Spezza 7 500 000 $ (1)
Marc Staal 5 700 000 $ (3)
Jaden Schwartz 5 350 000 $ (3)
John Klingberg 4 250 000 $ (4)
David Savard 4 250 000 $ (3)
Mikkel Boedker 4 000 000 $ (2)
Braydon Coburn 3 700 000 $ (1)
Philipp Grubauer 3 333 333 $ (3)
Trevor Daley 3 166 666 $ (2)
Josh Morrissey 3 150 000 $ (2)
Cam Ward 3 000 000 $ (1)
Ryan Reaves 2 775 000 $ (2)
Matt Martin 2 500 000 $ (2)
Zach Hyman 2 250 000 $ (3)
Tim Schaller 1 900 000 $ (2)
Erik Gustafsson 1 200 000 $ (2)
Adrian Kempe 894 167 $ (1)
Jake Debrusk 863 333 $ (2)
Brendan Perlini 863 333 $ (1)
Kevin Labanc 717 500 $ (1)
Conor Garland 680 000 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 69 843 332 $
Year 2 : 52 488 332 $
Year 3 : 32 933 333 $
Year 4 : 12 050 000 $
Salary Average Commitment
Year 1 : 680 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 69 843 332 $
Year 2 : 52 488 332 $
Year 3 : 32 933 333 $
Year 4 : 12 050 000 $

Farm Players Salaries

Bogdan Kiselevich 92 500 $ (1)
Laurent Dauphin 90 000 $ (1)
John Quenneville 90 000 $ (1)
Alexandre Carrier 90 000 $ (1)
Alex Nedeljkovic 81 167 $ (1)
Will Bitten 80 500 $ (3)
Alex Formenton 75 333 $ (3)
Linus Ullmark 75 000 $ (1)
Mitchell Vande Sompel 72 833 $ (2)
Mackenzie Blackwood 69 750 $ (2)
Nicolas Aube-Kubel 68 083 $ (1)
Zac Rinaldo 65 000 $ (1)
Total Farm Players12
Salary Commitment
Year 1 : 950 166 $
Year 2 : 298 416 $
Year 3 : 155 833 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 647 916 $
Year 2 : 228 666 $
Year 3 : 155 833 $
Year 4 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 647 - 94,11%
Level 2: 5000 - 60 $ - 4 435 - 88,70%
Level 3: 2000 - 35 $ - 1 938 - 96,91%
Level 4: 4000 - 25 $ - 3 613 - 90,32%
Luxury : 1000 - 200 $ - 938 - 93,84%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 571 - 92,06%
Average Income per Game941 280 $
Year to Date Revenue4 706 400 $

Expense

Pro Players Total Salaries78 358 333 $
Farm Players Total Salaries870 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 646 080 $
Farm Year To Date Expenses368 416 $
Pro Salary Cap To Date20 385 920 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 119 200 $
Pro Remaining Season Days91
Pro Expenses Per Days645 190 $
Pro Estimated Expenses58 712 290 $
Farm Remaining Season Days87
Farm Expenses Per Days11 513 $
Farm Estimated Expenses1 001 631 $
Estimated Season Expenses59 713 921 $
Season Salary Cap78 358 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 141 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 558 333 $
Current Bank Account53 691 904 $
Projected Bank Account8 097 183 $

Pro Players Salaries

David Pastrnak 6 666 666 $ (5)
Kevin Shattenkirk 6 650 000 $ (3)
Ryan Nugent-Hopkins 6 000 000 $ (3)
Matt Dumba 6 000 000 $ (5)
Frans Nielsen 5 250 000 $ (4)
Derick Brassard 5 000 000 $ (1)
Tyler Toffoli 4 600 000 $ (2)
Jake Allen 4 350 000 $ (3)
Jonas Brodin 4 166 667 $ (3)
Colin Miller 3 875 000 $ (4)
Cody Eakin 3 850 000 $ (2)
Marcus Kruger 3 083 333 $ (1)
Andreas Athanasiou 3 000 000 $ (2)
Jonathan Bernier 3 000 000 $ (3)
Brian Boyle 2 550 000 $ (1)
Michal Kempny 2 500 000 $ (4)
Melker Karlsson 2 000 000 $ (2)
Alexander Petrovic 1 950 000 $ (1)
Austin Watson 1 100 000 $ (2)
Cedric Paquette 1 000 000 $ (1)
Mikko Rantanen 894 167 $ (1)
Gustav Forsling 872 500 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 78 358 333 $
Year 2 : 63 008 333 $
Year 3 : 48 458 333 $
Year 4 : 24 291 666 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 78 358 333 $
Year 2 : 63 008 333 $
Year 3 : 48 458 333 $
Year 4 : 24 291 666 $

Farm Players Salaries

Dale Weise 235 000 $ (2)
Evgeny Svechnikov 90 000 $ (2)
Riley Barber 90 000 $ (1)
Joonas Korpisalo 90 000 $ (1)
Micheal Haley 82 500 $ (1)
Michael Bournival 80 000 $ (1)
Marcus Sorensen 70 000 $ (3)
Peter Holland 67 500 $ (1)
Steven Kampfer 65 000 $ (1)
Total Farm Players9
Salary Commitment
Year 1 : 870 000 $
Year 2 : 475 000 $
Year 3 : 150 000 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 260 000 $
Year 2 : 90 000 $
Year 3 : 0 $
Year 4 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - 100 $ - 5 785 - 96,41%
Level 2: 5000 - 60 $ - 4 623 - 92,46%
Level 3: 2000 - 35 $ - 1 923 - 96,13%
Level 4: 4000 - 25 $ - 3 662 - 91,55%
Luxury : 1000 - 200 $ - 932 - 93,22%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 924 - 94,02%
Average Income per Game960 893 $
Year to Date Revenue4 804 464 $

Expense

Pro Players Total Salaries62 537 916 $
Farm Players Total Salaries265 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 504 052 $
Farm Year To Date Expenses205 728 $
Pro Salary Cap To Date16 243 892 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 413 392 $
Pro Remaining Season Days91
Pro Expenses Per Days516 568 $
Pro Estimated Expenses47 007 688 $
Farm Remaining Season Days87
Farm Expenses Per Days6 429 $
Farm Estimated Expenses559 323 $
Estimated Season Expenses47 567 011 $
Season Salary Cap62 537 916 $
Estimate Under Maximum Salary Cap of 79 500 000 $16 962 084 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 3 737 916 $
Current Bank Account58 094 684 $
Projected Bank Account24 941 065 $

Pro Players Salaries

John Tavares 11 000 000 $ (7)
Jonathan Huberdeau 5 900 000 $ (5)
Colton Parayko 5 500 000 $ (4)
Kevin Hayes 5 175 000 $ (1)
Marc Methot 4 900 000 $ (1)
Sami Vatanen 4 875 000 $ (2)
Wayne Simmonds 3 975 000 $ (1)
Andrei Vasilevskiy 3 500 000 $ (2)
Derek Forbort 2 525 000 $ (2)
Trevor van Riemsdyk 2 300 000 $ (2)
Matt Nieto 1 975 000 $ (2)
Micheal Ferland 1 750 000 $ (1)
Paul Byron 1 166 667 $ (5)
Tomas Nosek 962 500 $ (1)
Nick Schmaltz 925 000 $ (1)
Kevin Fiala 863 333 $ (1)
Thomas Chabot 863 333 $ (2)
Victor Ejdsell 833 750 $ (1)
Alex Lyon 750 000 $ (2)
Jeremiah Addison 720 000 $ (1)
Casey Bailey 700 000 $ (1)
Oskar Sundqvist 700 000 $ (1)
Philippe Myers 678 333 $ (2)
Total Pro Players23
Salary Commitment
Year 1 : 62 537 916 $
Year 2 : 43 266 666 $
Year 3 : 25 800 000 $
Year 4 : 25 800 000 $
Salary Average Commitment
Year 1 : 2 932 083 $
Year 2 : 678 333 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 62 537 916 $
Year 2 : 41 033 333 $
Year 3 : 23 566 667 $
Year 4 : 23 566 667 $

Farm Players Salaries

Devon Toews 70 000 $ (2)
Chris Butler 65 000 $ (1)
Maxime Lagace 65 000 $ (1)
Pheonix Copley 65 000 $ (1)
Total Farm Players4
Salary Commitment
Year 1 : 265 000 $
Year 2 : 70 000 $
Year 3 : 0 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 200 000 $
Year 2 : 70 000 $
Year 3 : 0 $
Year 4 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 100 $ - 5 681 - 94,68%
Level 2: 5000 - 60 $ - 4 659 - 93,19%
Level 3: 2000 - 35 $ - 1 811 - 90,53%
Level 4: 4000 - 25 $ - 3 568 - 89,20%
Luxury : 1000 - 200 $ - 929 - 92,90%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 647 - 92,49%
Average Income per Game948 792 $
Year to Date Revenue4 743 960 $

Expense

Pro Players Total Salaries76 269 392 $
Farm Players Total Salaries1 710 080 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 133 794 $
Farm Year To Date Expenses553 259 $
Pro Salary Cap To Date19 873 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 231 880 $
Pro Remaining Season Days91
Pro Expenses Per Days628 206 $
Pro Estimated Expenses57 166 746 $
Farm Remaining Season Days87
Farm Expenses Per Days18 572 $
Farm Estimated Expenses1 615 764 $
Estimated Season Expenses58 782 510 $
Season Salary Cap76 269 392 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 230 608 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 17 469 392 $
Current Bank Account54 056 907 $
Projected Bank Account9 506 277 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (6)
Evander Kane 7 000 000 $ (7)
Tuukka Rask 7 000 000 $ (3)
Alexander Radulov 6 250 000 $ (4)
Erik Johnson 6 000 000 $ (5)
Mike Green 5 375 000 $ (2)
Mika Zibanejad 5 350 000 $ (4)
Bryan Little 5 291 666 $ (6)
Jeff Carter 5 272 727 $ (4)
Calvin de Haan 4 550 000 $ (4)
Roman Josi 4 000 000 $ (2)
Thomas Vanek 3 000 000 $ (1)
Anders Nilsson 2 500 000 $ (1)
Robert Hagg 1 150 000 $ (2)
Dylan Sikura 925 000 $ (1)
Michael McLeod 863 333 $ (3)
Max Jones 863 333 $ (3)
Mirco Mueller 850 000 $ (1)
Adam Erne 800 000 $ (1)
Anthony Cirelli 728 333 $ (2)
Total Pro Players20
Salary Commitment
Year 1 : 76 269 392 $
Year 2 : 68 194 392 $
Year 3 : 56 941 059 $
Year 4 : 48 214 393 $
Salary Average Commitment
Year 1 : 2 651 666 $
Year 2 : 1 726 666 $
Year 3 : 1 726 666 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 76 269 392 $
Year 2 : 68 194 392 $
Year 3 : 56 941 059 $
Year 4 : 48 214 393 $

Farm Players Salaries

Brian Gibbons 100 000 $ (1)
Shane Starrett 100 000 $ (1)
Egor Yakovlev 92 500 $ (1)
Lawrence Pilut 92 500 $ (2)
Cal Petersen 92 500 $ (1)
Jack Roslovic 89 417 $ (2)
Nic Petan 87 413 $ (1)
Taylor Raddysh 83 333 $ (3)
Mason Shaw 79 250 $ (3)
Jayden Halbgewachs 75 917 $ (2)
Jack Rodewald 75 000 $ (1)
Michael Bunting 75 000 $ (1)
Reid Boucher 72 500 $ (1)
Andrew Poturalski 70 000 $ (1)
Brendan Guhle 69 750 $ (2)
Rocco Grimaldi 65 000 $ (1)
Alex Lintuniemi 65 000 $ (1)
Zach Redmond 65 000 $ (1)
Laurent Brossoit 65 000 $ (1)
Darren Archibald 65 000 $ (1)
Jake Walman 65 000 $ (2)
Ryan Murphy 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 1 : 1 710 080 $
Year 2 : 555 167 $
Year 3 : 162 583 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 093 500 $
Year 2 : 486 000 $
Year 3 : 162 583 $
Year 4 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 100 $ - 5 711 - 95,19%
Level 2: 5000 - 60 $ - 4 711 - 94,22%
Level 3: 2000 - 35 $ - 1 870 - 93,50%
Level 4: 4000 - 25 $ - 3 824 - 95,61%
Luxury : 1000 - 200 $ - 961 - 96,06%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 077 - 94,87%
Average Income per Game965 558 $
Year to Date Revenue4 827 792 $

Expense

Pro Players Total Salaries76 239 844 $
Farm Players Total Salaries257 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 580 076 $
Farm Year To Date Expenses164 276 $
Pro Salary Cap To Date20 319 916 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 483 376 $
Pro Remaining Season Days91
Pro Expenses Per Days627 966 $
Pro Estimated Expenses57 144 906 $
Farm Remaining Season Days87
Farm Expenses Per Days6 366 $
Farm Estimated Expenses553 842 $
Estimated Season Expenses57 698 748 $
Season Salary Cap76 239 844 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 260 156 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 17 439 844 $
Current Bank Account54 083 440 $
Projected Bank Account10 868 068 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (3)
Mark Giordano 6 750 000 $ (4)
Sean Monahan 6 375 000 $ (5)
Nikolaj Ehlers 6 000 000 $ (7)
Joe Pavelski 6 000 000 $ (1)
Jeff Petry 5 500 000 $ (3)
Alex Goligoski 5 475 000 $ (3)
Mikael Backlund 5 350 000 $ (6)
T.J. Brodie 4 650 400 $ (2)
David Perron 4 000 000 $ (4)
Rickard Rakell 3 789 444 $ (4)
Tanner Pearson 3 750 000 $ (3)
Michael Grabner 3 350 000 $ (3)
Aaron Dell 1 900 000 $ (2)
Derek MacKenzie 1 375 000 $ (1)
Roman Polak 1 300 000 $ (1)
Tom Pyatt 1 100 000 $ (1)
Brooks Orpik 1 000 000 $ (1)
Nico Hischier 925 000 $ (2)
Matt Cullen 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 76 239 844 $
Year 2 : 62 814 844 $
Year 3 : 55 339 444 $
Year 4 : 32 264 444 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 76 239 844 $
Year 2 : 64 814 844 $
Year 3 : 57 339 444 $
Year 4 : 32 264 444 $

Farm Players Salaries

Anders Bjork 92 500 $ (2)
Adam Clendening 90 000 $ (1)
Luke Witkowski 75 000 $ (1)
Total Farm Players3
Salary Commitment
Year 1 : 257 500 $
Year 2 : 92 500 $
Year 3 : 0 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 90 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - 100 $ - 5 323 - 88,72%
Level 2: 5000 - 60 $ - 4 714 - 94,28%
Level 3: 2000 - 35 $ - 1 899 - 94,93%
Level 4: 4000 - 25 $ - 3 510 - 87,74%
Luxury : 1000 - 200 $ - 911 - 91,12%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 357 - 90,87%
Average Income per Game921 266 $
Year to Date Revenue4 606 332 $

Expense

Pro Players Total Salaries69 298 333 $
Farm Players Total Salaries1 551 664 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 288 992 $
Farm Year To Date Expenses539 106 $
Pro Salary Cap To Date18 028 832 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 818 996 $
Pro Remaining Season Days91
Pro Expenses Per Days571 531 $
Pro Estimated Expenses52 009 321 $
Farm Remaining Season Days87
Farm Expenses Per Days17 241 $
Farm Estimated Expenses1 499 967 $
Estimated Season Expenses53 509 288 $
Season Salary Cap69 298 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $10 201 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 10 498 333 $
Current Bank Account55 778 234 $
Projected Bank Account16 087 942 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (4)
James van Riemsdyk 7 000 000 $ (5)
Paul Stastny 6 500 000 $ (3)
Derek Stepan 6 500 000 $ (3)
Tyler Seguin 5 750 000 $ (9)
Mike Hoffman 5 187 500 $ (2)
Kris Russell 4 000 000 $ (3)
Andrew Shaw 3 900 000 $ (4)
Matt Murray 3 750 000 $ (2)
Anthony Mantha 3 300 000 $ (2)
Ryan Strome 3 100 000 $ (2)
Esa Lindell 2 200 000 $ (1)
Sam Bennett 1 950 000 $ (1)
Drake Caggiula 1 500 000 $ (2)
Jon Merrill 1 375 000 $ (2)
Madison Bowey 1 000 000 $ (2)
Lawson Crouse 894 167 $ (1)
Mikhail Sergachev 894 166 $ (2)
Ville Husso 847 500 $ (1)
Pontus Aberg 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 69 298 333 $
Year 2 : 66 856 666 $
Year 3 : 46 750 000 $
Year 4 : 29 750 000 $
Salary Average Commitment
Year 1 : 847 500 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 69 298 333 $
Year 2 : 62 756 666 $
Year 3 : 42 650 000 $
Year 4 : 25 650 000 $

Farm Players Salaries

Robby Fabbri 92 500 $ (1)
Joseph Blandisi 90 000 $ (1)
Erik Brannstrom 89 417 $ (3)
Chris Bigras 87 413 $ (1)
Slater Koekkoek 86 500 $ (1)
Travis Sanheim 86 333 $ (1)
Brendan Lemieux 83 917 $ (1)
Griffin Reinhart 80 000 $ (1)
Marko Dano 80 000 $ (1)
Nikita Soshnikov 80 000 $ (1)
John Hayden 75 000 $ (2)
Daniel Carr 75 000 $ (1)
Kerby Rychel 72 500 $ (1)
Givani Smith 71 417 $ (3)
Xavier Ouellet 70 000 $ (1)
Matt Donovan 67 500 $ (2)
Kevin Boyle 67 500 $ (2)
Frederick Gaudreau 66 667 $ (2)
Nicolas Kerdiles 65 000 $ (1)
Nick Paul 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1 551 664 $
Year 2 : 437 501 $
Year 3 : 160 834 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 780 757 $
Year 2 : 295 834 $
Year 3 : 160 834 $
Year 4 : 0 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - 100 $ - 5 381 - 89,68%
Level 2: 5000 - 60 $ - 4 628 - 92,57%
Level 3: 2000 - 35 $ - 1 794 - 89,68%
Level 4: 4000 - 25 $ - 3 690 - 92,25%
Luxury : 1000 - 200 $ - 967 - 96,68%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 460 - 91,44%
Average Income per Game931 348 $
Year to Date Revenue4 656 740 $

Expense

Pro Players Total Salaries65 868 809 $
Farm Players Total Salaries1 371 996 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 553 818 $
Farm Year To Date Expenses524 128 $
Pro Salary Cap To Date17 293 658 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 970 220 $
Pro Remaining Season Days91
Pro Expenses Per Days543 649 $
Pro Estimated Expenses49 472 059 $
Farm Remaining Season Days87
Farm Expenses Per Days15 731 $
Farm Estimated Expenses1 368 597 $
Estimated Season Expenses50 840 656 $
Season Salary Cap65 868 809 $
Estimate Under Maximum Salary Cap of 79 500 000 $13 631 191 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 7 068 809 $
Current Bank Account56 578 794 $
Projected Bank Account19 708 358 $

Pro Players Salaries

Nathan MacKinnon 6 300 000 $ (5)
Patrick Marleau 6 250 000 $ (2)
Artemi Panarin 6 000 000 $ (1)
Corey Crawford 6 000 000 $ (2)
Morgan Rielly 5 000 000 $ (4)
Josh Bailey 5 000 000 $ (6)
Alex Galchenyuk 4 900 000 $ (2)
Nikita Zaitsev 4 500 000 $ (6)
Craig Smith 4 250 000 $ (2)
Travis Hamonic 3 857 143 $ (2)
Carl Gunnarsson 2 900 000 $ (1)
Joonas Donskoi 1 900 000 $ (1)
Matt Grzelcyk 1 400 000 $ (2)
Sean Kuraly 1 275 000 $ (3)
Robert Bortuzzo 1 150 000 $ (4)
Dmitrij Jaskin 1 100 000 $ (1)
Scott Laughton 962 500 $ (1)
Kailer Yamamoto 894 166 $ (3)
Andreas Johnsson 787 500 $ (1)
Kaapo Kahkonen 767 500 $ (2)
Lucas Wallmark 675 000 $ (2)
Total Pro Players21
Salary Commitment
Year 1 : 65 868 809 $
Year 2 : 52 443 809 $
Year 3 : 24 344 166 $
Year 4 : 22 175 000 $
Salary Average Commitment
Year 1 : 767 500 $
Year 2 : 767 500 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 65 868 809 $
Year 2 : 52 218 809 $
Year 3 : 24 119 166 $
Year 4 : 21 950 000 $

Farm Players Salaries

Igor Ozhiganov 92 500 $ (1)
Igor Ozhiganov 92 500 $ (1)
Colton Point 92 500 $ (3)
Blake Speers 90 000 $ (2)
Nick Lappin 90 000 $ (1)
Klim Kostin 89 417 $ (3)
Kevin Roy 87 413 $ (1)
Libor Hajek 83 333 $ (3)
Dominik Masin 80 833 $ (1)
Sami Niku 77 500 $ (2)
Phillip Di Giuseppe 75 000 $ (1)
A.J. Greer 74 167 $ (1)
Taylor Leier 72 000 $ (1)
Morgan Klimchuk 70 000 $ (1)
Jordan Schmaltz 70 000 $ (2)
Valentin Zykov 67 500 $ (1)
Sammy Blais 67 333 $ (1)
Total Farm Players17
Salary Commitment
Year 1 : 1 371 996 $
Year 2 : 502 750 $
Year 3 : 265 250 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 841 083 $
Year 2 : 432 750 $
Year 3 : 265 250 $
Year 4 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 100 $ - 5 780 - 96,34%
Level 2: 5000 - 60 $ - 4 748 - 94,95%
Level 3: 2000 - 35 $ - 1 918 - 95,92%
Level 4: 4000 - 25 $ - 3 853 - 96,33%
Luxury : 1000 - 200 $ - 933 - 93,28%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 232 - 95,73%
Average Income per Game970 341 $
Year to Date Revenue5 822 048 $

Expense

Pro Players Total Salaries75 140 592 $
Farm Players Total Salaries1 609 917 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 812 153 $
Farm Year To Date Expenses568 131 $
Pro Salary Cap To Date19 551 993 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 584 779 $
Pro Remaining Season Days91
Pro Expenses Per Days619 029 $
Pro Estimated Expenses56 331 639 $
Farm Remaining Season Days87
Farm Expenses Per Days17 730 $
Farm Estimated Expenses1 542 510 $
Estimated Season Expenses57 874 149 $
Season Salary Cap75 140 592 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 359 408 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 16 340 592 $
Current Bank Account55 441 764 $
Projected Bank Account11 152 394 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (5)
Dustin Byfuglien 7 600 000 $ (3)
Vladimir Tarasenko 7 500 000 $ (5)
Tyler Myers 5 500 000 $ (1)
William Karlsson 5 250 000 $ (1)
Frederik Andersen 5 000 000 $ (3)
Boone Jenner 3 750 000 $ (4)
Radko Gudas 3 350 000 $ (2)
Max Domi 3 150 000 $ (2)
Jean-Gabriel Pageau 3 100 000 $ (2)
Michael Del Zotto 3 000 000 $ (1)
Richard Panik 2 800 000 $ (1)
Brayden McNabb 2 500 000 $ (4)
Brandon Manning 2 250 000 $ (2)
Darcy Kuemper 1 850 000 $ (2)
Pat Maroon 1 750 000 $ (1)
Nick Ritchie 1 498 925 $ (3)
Markus Granlund 1 475 000 $ (1)
Ben Chiarot 1 400 000 $ (1)
Devante Smith-Pelly 1 000 000 $ (1)
Jakob Forsbacka Karlsson 916 667 $ (1)
Total Pro Players21
Salary Commitment
Year 1 : 75 140 592 $
Year 2 : 52 048 925 $
Year 3 : 38 348 925 $
Year 4 : 24 250 000 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 75 140 592 $
Year 2 : 52 048 925 $
Year 3 : 38 348 925 $
Year 4 : 24 250 000 $

Farm Players Salaries

Dmytro Timashov 125 000 $ (3)
Benjamin Gleason 125 000 $ (3)
Karson Khulman 100 000 $ (3)
Carter Verhaeghe 100 000 $ (3)
Jordan Gross 100 000 $ (3)
Aaron Ness 100 000 $ (3)
Patrick Rybar 100 000 $ (3)
Josh Dickinson 92 500 $ (1)
Blake Hillman 92 500 $ (1)
Chris Thorburn 90 000 $ (1)
Patrick Bajkov 80 917 $ (3)
Luke Schenn 80 000 $ (1)
Martin Marincin 80 000 $ (1)
Igor Shvyryov 77 583 $ (3)
Nathan Bastian 71 417 $ (3)
Brett Seney 65 000 $ (1)
Matt Luff 65 000 $ (1)
Jared Coreau 65 000 $ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1 609 917 $
Year 2 : 979 917 $
Year 3 : 979 917 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 1 374 917 $
Year 2 : 979 917 $
Year 3 : 979 917 $
Year 4 : 0 $

Toronto Maple Leafs

Toronto Maple Leafs is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - 100 $ - 5 886 - 98,11%
Level 2: 5000 - 60 $ - 4 754 - 95,08%
Level 3: 2000 - 35 $ - 1 919 - 95,97%
Level 4: 4000 - 25 $ - 3 822 - 95,55%
Luxury : 1000 - 200 $ - 960 - 96,04%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 342 - 96,35%
Average Income per Game982 957 $
Year to Date Revenue4 914 784 $

Expense

Pro Players Total Salaries58 044 997 $
Farm Players Total Salaries1 816 167 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 474 149 $
Farm Year To Date Expenses588 153 $
Pro Salary Cap To Date15 213 989 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 744 352 $
Pro Remaining Season Days91
Pro Expenses Per Days480 041 $
Pro Estimated Expenses43 683 731 $
Farm Remaining Season Days87
Farm Expenses Per Days19 464 $
Farm Estimated Expenses1 693 368 $
Estimated Season Expenses45 377 099 $
Season Salary Cap58 044 997 $
Estimate Under Maximum Salary Cap of 79 500 000 $21 455 003 $
Estimate Over Minimum Salary Cap of 58 800 000 $ -755 003 $
Current Bank Account58 852 482 $
Projected Bank Account28 219 735 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (3)
Kyle Okposo 6 000 000 $ (5)
Travis Zajac 5 750 000 $ (3)
Jay Bouwmeester 5 400 000 $ (1)
Rasmus Ristolainen 5 400 000 $ (4)
Jimmy Howard 5 291 666 $ (1)
Martin Hanzal 4 750 000 $ (2)
Marco Scandella 4 000 000 $ (2)
Matt Beleskey 3 000 000 $ (1)
Michael Raffl 2 350 000 $ (1)
Mattias Janmark 2 300 000 $ (1)
Casey DeSmith 1 250 000 $ (4)
Kyle Connor 925 000 $ (1)
Dennis Cholowski 894 166 $ (3)
Mathew Barzal 863 333 $ (2)
Alex Debrincat 778 333 $ (2)
Mathieu Joseph 728 333 $ (2)
Filip Hronek 714 166 $ (3)
Nic Dowd 650 000 $ (1)
Total Pro Players19
Salary Commitment
Year 1 : 58 044 997 $
Year 2 : 38 128 331 $
Year 3 : 27 008 332 $
Year 4 : 12 650 000 $
Salary Average Commitment
Year 1 : 3 000 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 58 044 997 $
Year 2 : 38 128 331 $
Year 3 : 27 008 332 $
Year 4 : 12 650 000 $

Farm Players Salaries

Chad Johnson 175 000 $ (1)
Daniel Brickley 92 500 $ (1)
Spencer Foo 92 500 $ (1)
Brayden Burke 92 500 $ (3)
Antti Suomela 92 500 $ (1)
Noah Juulsen 86 333 $ (2)
Garrett Wilson 85 000 $ (1)
Nicolas Hague 82 250 $ (3)
Max Comtois 82 000 $ (3)
Trevor Moore 80 000 $ (3)
Joel L'esperance 80 000 $ (4)
William Pelletier 80 000 $ (3)
Alex Belizle 80 000 $ (3)
Tyler Parsons 75 917 $ (2)
Keegan Kolesar 70 250 $ (2)
Conner Bleakley 70 000 $ (1)
Erik Cernak 69 750 $ (2)
Colby Sissons 69 667 $ (3)
Chase Balisy 65 000 $ (1)
Kalle Kossila 65 000 $ (1)
Teddy Blueger 65 000 $ (1)
Tobias Lindberg 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 1 : 1 816 167 $
Year 2 : 948 667 $
Year 3 : 646 417 $
Year 4 : 80 000 $
Salary Average Commitment
Year 1 : 1 307 594 $
Year 2 : 792 584 $
Year 3 : 646 417 $
Year 4 : 80 000 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100 $ - 5 666 - 94,44%
Level 2: 5000 - 60 $ - 4 732 - 94,64%
Level 3: 2000 - 35 $ - 1 804 - 90,18%
Level 4: 4000 - 25 $ - 3 783 - 94,58%
Luxury : 1000 - 200 $ - 950 - 95,02%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 935 - 94,08%
Average Income per Game958 611 $
Year to Date Revenue5 751 664 $

Expense

Pro Players Total Salaries77 499 166 $
Farm Players Total Salaries1 003 541 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 422 560 $
Farm Year To Date Expenses400 118 $
Pro Salary Cap To Date20 162 400 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 420 549 $
Pro Remaining Season Days91
Pro Expenses Per Days638 205 $
Pro Estimated Expenses58 076 655 $
Farm Remaining Season Days87
Farm Expenses Per Days12 635 $
Farm Estimated Expenses1 099 245 $
Estimated Season Expenses59 175 900 $
Season Salary Cap77 499 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 000 834 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 18 699 166 $
Current Bank Account54 928 986 $
Projected Bank Account9 173 635 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (6)
Jakub Voracek 8 250 000 $ (6)
John Carlson 8 000 000 $ (8)
Sergei Bobrovsky 7 425 000 $ (1)
Cam Fowler 6 500 000 $ (8)
Jordan Staal 6 000 000 $ (5)
Dustin Brown 5 875 000 $ (4)
T.J. Oshie 5 750 000 $ (7)
Chris Kreider 4 625 000 $ (2)
Cody Ceci 4 300 000 $ (1)
Brett Connolly 1 500 000 $ (1)
Steven Santini 1 416 666 $ (3)
Dan Hamhuis 1 250 000 $ (2)
Brad Richardson 1 250 000 $ (2)
Eric Fehr 1 000 000 $ (1)
Tyler Pitlick 1 000 000 $ (2)
Antti Niemi 950 000 $ (1)
Pavel Zacha 894 167 $ (1)
Travis Dermott 863 333 $ (2)
Ryan Carpenter 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 77 499 166 $
Year 2 : 60 779 999 $
Year 3 : 51 791 666 $
Year 4 : 50 375 000 $
Salary Average Commitment
Year 1 : 650 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 77 499 166 $
Year 2 : 60 779 999 $
Year 3 : 51 791 666 $
Year 4 : 50 375 000 $

Farm Players Salaries

Johan Larsson 147 500 $ (1)
Louis Domingue 115 000 $ (2)
Conor Timmins 92 500 $ (3)
Tanner Kero 90 000 $ (1)
Magnus Paajarvi 90 000 $ (1)
Brett Howden 86 333 $ (3)
Dylan Strome 86 333 $ (2)
Alex Biega 82 500 $ (2)
Ben Harpur 72 500 $ (2)
Boo Nieves 70 875 $ (1)
Matt Hendricks 70 000 $ (1)
Total Farm Players11
Salary Commitment
Year 1 : 1 003 541 $
Year 2 : 535 166 $
Year 3 : 178 833 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 312 500 $
Year 2 : 157 500 $
Year 3 : 92 500 $
Year 4 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 100 $ - 5 567 - 92,79%
Level 2: 5000 - 60 $ - 4 748 - 94,96%
Level 3: 2000 - 35 $ - 1 903 - 95,15%
Level 4: 4000 - 25 $ - 3 727 - 93,19%
Luxury : 1000 - 200 $ - 905 - 90,48%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 850 - 93,61%
Average Income per Game945 870 $
Year to Date Revenue4 729 352 $

Expense

Pro Players Total Salaries68 560 832 $
Farm Players Total Salaries1 585 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 211 872 $
Farm Year To Date Expenses531 926 $
Pro Salary Cap To Date17 951 712 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 188 056 $
Pro Remaining Season Days91
Pro Expenses Per Days565 535 $
Pro Estimated Expenses51 463 685 $
Farm Remaining Season Days87
Farm Expenses Per Days17 523 $
Farm Estimated Expenses1 524 501 $
Estimated Season Expenses52 988 186 $
Season Salary Cap68 560 832 $
Estimate Under Maximum Salary Cap of 79 500 000 $10 939 168 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 9 760 832 $
Current Bank Account55 985 554 $
Projected Bank Account17 185 424 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
Alex Pietrangelo 6 500 000 $ (2)
J.T. Miller 5 250 000 $ (5)
Jared Spurgeon 5 187 500 $ (2)
Reilly Smith 5 000 000 $ (4)
Vincent Trocheck 4 750 000 $ (4)
Marcus Johansson 4 583 333 $ (1)
Antti Raanta 4 250 000 $ (3)
Jake Gardiner 4 050 000 $ (1)
Ryan Spooner 4 000 000 $ (2)
Phillip Danault 3 083 333 $ (3)
Jaroslav Halak 2 750 000 $ (2)
Jan Rutta 2 250 000 $ (1)
Calle Jarnkrok 2 000 000 $ (4)
Kevin Connauton 1 375 000 $ (2)
Frank Vatrano 925 000 $ (1)
Jordan Greenway 916 666 $ (2)
Mason Appleton 741 667 $ (2)
Samuel Girard 728 333 $ (2)
Gemel Smith 720 000 $ (1)
Total Pro Players20
Salary Commitment
Year 1 : 68 560 832 $
Year 2 : 56 032 499 $
Year 3 : 33 833 333 $
Year 4 : 26 500 000 $
Salary Average Commitment
Year 1 : 1 461 667 $
Year 2 : 741 667 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 68 560 832 $
Year 2 : 56 032 499 $
Year 3 : 33 833 333 $
Year 4 : 26 500 000 $

Farm Players Salaries

Troy Terry 92 500 $ (2)
Vincent Praplan 92 500 $ (1)
Logan O'Connor 92 500 $ (2)
Zach Whitecloud 92 500 $ (2)
Tyler Wotherspoon 90 000 $ (2)
Brett Kulak 90 000 $ (1)
Justin Falk 89 000 $ (1)
Sonny Milano 86 333 $ (1)
Roope Hintz 81 167 $ (2)
Brandon Halverson 77 250 $ (1)
Maxim Mamin 75 750 $ (1)
Rasmus Andersson 75 583 $ (2)
Michael Spacek 75 000 $ (2)
Alex Broadhurst 72 500 $ (1)
Kevin Gravel 70 000 $ (1)
Pavel Francouz 69 000 $ (1)
Dominic Turgeon 68 667 $ (1)
Tomas Hyka 65 000 $ (1)
Tim Heed 65 000 $ (1)
TJ Tynan 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1 585 250 $
Year 2 : 599 250 $
Year 3 : 0 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 871 167 $
Year 2 : 442 500 $
Year 3 : 0 $
Year 4 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - 100 $ - 5 552 - 92,53%
Level 2: 5000 - 60 $ - 4 648 - 92,96%
Level 3: 2000 - 35 $ - 1 844 - 92,22%
Level 4: 4000 - 25 $ - 3 673 - 91,83%
Luxury : 1000 - 200 $ - 922 - 92,23%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 640 - 92,44%
Average Income per Game939 945 $
Year to Date Revenue5 639 672 $

Expense

Pro Players Total Salaries78 673 462 $
Farm Players Total Salaries1 109 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 574 190 $
Farm Year To Date Expenses435 848 $
Pro Salary Cap To Date18 314 030 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 159 235 $
Pro Remaining Season Days91
Pro Expenses Per Days647 752 $
Pro Estimated Expenses58 945 432 $
Farm Remaining Season Days87
Farm Expenses Per Days13 527 $
Farm Estimated Expenses1 176 849 $
Estimated Season Expenses60 122 281 $
Season Salary Cap78 673 462 $
Estimate Under Maximum Salary Cap of 79 500 000 $826 538 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 873 462 $
Current Bank Account56 629 634 $
Projected Bank Account9 666 588 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (3)
Ryan Johansen 8 000 000 $ (7)
Mark Stone 7 350 000 $ (1)
Kris Letang 7 250 000 $ (4)
Erik Karlsson 6 500 000 $ (1)
Justin Schultz 5 500 000 $ (1)
Roberto Luongo 5 333 333 $ (4)
Zdeno Chara 5 000 000 $ (1)
Ryan McDonagh 4 700 000 $ (8)
Sean Couturier 4 333 333 $ (4)
Darren Helm 3 850 000 $ (3)
Dan Girardi 3 000 000 $ (1)
Connor Carrick 1 300 000 $ (1)
Landon Bow 1 000 000 $ (3)
Patrik Laine 925 000 $ (1)
Drew Stafford 850 000 $ (3)
Cody McLeod 750 000 $ (1)
Ivan Barbashev 741 667 $ (1)
Jake Guentzel 734 167 $ (6)
Juho Lammikko 717 500 $ (1)
Brandon Pirri 650 000 $ (1)
Andrew Agozzino 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 78 673 462 $
Year 2 : 52 905 128 $
Year 3 : 52 905 128 $
Year 4 : 37 666 666 $
Salary Average Commitment
Year 1 : 2 600 000 $
Year 2 : 1 300 000 $
Year 3 : 1 300 000 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 78 673 462 $
Year 2 : 45 589 295 $
Year 3 : 45 589 295 $
Year 4 : 30 350 833 $

Farm Players Salaries

Andrej Sekera 110 000 $ (3)
Michael Sgarbossa 95 000 $ (3)
Ilya Lyubushkin 92 500 $ (1)
Andreas Martinsen 90 000 $ (3)
Joseph Labate 90 000 $ (3)
Jordan Schroeder 90 000 $ (3)
Zack Mitchell 90 000 $ (3)
Matt Read 90 000 $ (3)
Julius Honka 86 333 $ (1)
Austin Wagner 75 917 $ (2)
Matt Moulson 70 000 $ (3)
J-F Berube 65 000 $ (1)
Rinat Valiev 65 000 $ (1)
Total Farm Players13
Salary Commitment
Year 1 : 1 109 750 $
Year 2 : 800 917 $
Year 3 : 725 000 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 680 000 $
Year 2 : 550 000 $
Year 3 : 550 000 $
Year 4 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Centre
Level 1: 6000 - 100 $ - 5 533 - 92,21%
Level 2: 5000 - 60 $ - 4 711 - 94,22%
Level 3: 2000 - 35 $ - 1 873 - 93,66%
Level 4: 4000 - 25 $ - 3 585 - 89,63%
Luxury : 1000 - 200 $ - 987 - 98,68%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 689 - 92,72%
Average Income per Game950 783 $
Year to Date Revenue4 753 916 $

Expense

Pro Players Total Salaries60 028 333 $
Farm Players Total Salaries67 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 862 037 $
Farm Year To Date Expenses150 907 $
Pro Salary Cap To Date15 601 877 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 261 748 $
Pro Remaining Season Days91
Pro Expenses Per Days496 165 $
Pro Estimated Expenses45 151 015 $
Farm Remaining Season Days87
Farm Expenses Per Days4 769 $
Farm Estimated Expenses414 903 $
Estimated Season Expenses45 565 918 $
Season Salary Cap60 028 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $19 471 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 1 228 333 $
Current Bank Account58 740 972 $
Projected Bank Account27 436 802 $

Pro Players Salaries

Carey Price 10 500 000 $ (8)
Johnny Boychuk 6 000 000 $ (4)
Jonathan Drouin 5 500 000 $ (5)
Brady Skjei 5 250 000 $ (6)
Andrew MacDonald 5 000 000 $ (2)
Nikita Kucherov 4 766 667 $ (9)
Sam Reinhart 3 650 000 $ (2)
Brian Elliott 2 750 000 $ (1)
Mikko Koskinen 2 500 000 $ (1)
Anton Khudobin 2 500 000 $ (2)
Troy Stecher 2 325 000 $ (2)
Matt Benning 1 900 000 $ (2)
Matthew Tkachuk 925 000 $ (1)
Will Butcher 925 000 $ (1)
Christian Fischer 821 666 $ (2)
Daniel Sprong 750 000 $ (2)
Denis Malgin 690 000 $ (1)
Michael Chaput 675 000 $ (2)
Max McCormick 650 000 $ (1)
Luke Gazdic 650 000 $ (1)
Chris Collins 650 000 $ (1)
Brendan Leipsic 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 1 : 60 028 333 $
Year 2 : 54 371 666 $
Year 3 : 36 750 000 $
Year 4 : 36 750 000 $
Salary Average Commitment
Year 1 : 1 300 000 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $
Salary Cap with 1 Way Contract
Year 1 : 60 028 333 $
Year 2 : 49 638 333 $
Year 3 : 32 016 667 $
Year 4 : 32 016 667 $

Farm Players Salaries

Tristan Jarry 67 500 $ (2)
Total Farm Players1
Salary Commitment
Year 1 : 67 500 $
Year 2 : 67 500 $
Year 3 : 0 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 0 $
Year 2 : 0 $
Year 3 : 0 $
Year 4 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 79 500 000 $
Available Cap Space

Over Minimum of
58 800 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 54 648 616 $ 78 384 166 $ 1 115 834 $ 19 584 166 $ 20828
Arizona Coyotes 57 343 867 $ 65 093 890 $ 14 406 110 $ 6 293 890 $ 24731
Boston Bruins 58 764 770 $ 60 480 831 $ 19 019 169 $ 1 680 831 $ 222446
Buffalo Sabres 57 329 179 $ 63 622 263 $ 15 877 737 $ 4 822 263 $ 202545
Calgary Flames 56 795 220 $ 69 239 999 $ 10 260 001 $ 10 439 999 $ 212041
Carolina Hurricanes 56 025 672 $ 68 791 666 $ 10 708 334 $ 9 991 666 $ 202242
Chicago Blackhawks 57 471 200 $ 60 600 832 $ 18 899 168 $ 1 800 832 $ 202040
Colorado Avalanche 55 462 073 $ 71 558 938 $ 7 941 062 $ 12 758 938 $ 201636
Columbus Blue Jackets 57 705 160 $ 66 117 500 $ 13 382 500 $ 7 317 500 $ 202141
Dallas Stars 54 410 065 $ 79 088 462 $ 411 538 $ 20 288 462 $ 201232
Detroit Red Wings 55 576 032 $ 69 809 294 $ 9 690 706 $ 11 009 294 $ 222244
Edmonton Oilers 57 811 745 $ 62 119 500 $ 17 380 500 $ 3 319 500 $ 232043
Florida Panthers 57 452 443 $ 60 739 999 $ 18 760 001 $ 1 939 999 $ 201838
Los Angeles Kings 57 756 564 $ 65 444 167 $ 14 055 833 $ 6 644 167 $ 212748
Minnesota Wild 56 357 752 $ 75 217 499 $ 4 282 501 $ 16 417 499 $ 201434
Montreal Canadiens 57 983 866 $ 64 295 699 $ 15 204 301 $ 5 495 699 $ 232649
Nashville Predators 56 299 716 $ 71 825 833 $ 7 674 167 $ 13 025 833 $ 201737
New Jersey Devils 54 883 944 $ 72 870 833 $ 6 629 167 $ 14 070 833 $ 202141
New York Islanders 55 764 822 $ 69 843 332 $ 9 656 668 $ 11 043 332 $ 221234
New York Rangers 53 691 904 $ 78 358 333 $ 1 141 667 $ 19 558 333 $ 22931
Ottawa Senators 58 094 684 $ 62 537 916 $ 16 962 084 $ 3 737 916 $ 23427
Philadelphia Flyers 54 056 907 $ 76 269 392 $ 3 230 608 $ 17 469 392 $ 202242
Pittsburgh Penguins 54 083 440 $ 76 239 844 $ 3 260 156 $ 17 439 844 $ 20323
San Jose Sharks 55 778 234 $ 69 298 333 $ 10 201 667 $ 10 498 333 $ 202040
St. Louis Blues 56 578 794 $ 65 868 809 $ 13 631 191 $ 7 068 809 $ 211738
Tampa Bay Lightning 55 441 764 $ 75 140 592 $ 4 359 408 $ 16 340 592 $ 211839
Toronto Maple Leafs 58 852 482 $ 58 044 997 $ 21 455 003 $ -755 003 $ 192241
Vancouver Canucks 54 928 986 $ 77 499 166 $ 2 000 834 $ 18 699 166 $ 201131
Vegas Golden Knights 55 985 554 $ 68 560 832 $ 10 939 168 $ 9 760 832 $ 202040
Washington Capitals 56 629 634 $ 78 673 462 $ 826 538 $ 19 873 462 $ 221335
Winnipeg Jets 58 740 972 $ 60 028 333 $ 19 471 667 $ 1 228 333 $ 22123