Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 16:44

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 5,805 - 97%
Level 2: 5000 - 57$ - 4,859 - 97%
Level 3: 2000 - 33$ - 1,974 - 99%
Level 4: 4000 - 28$ - 3,791 - 95%
Luxury : 1000 - 196$ - 953 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,368 - 68%
Farm Level 2: 1000 - 15$ - 677 - 68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,382 - 97%
Average Income per Game1,802,503$
Year to Date Revenue73,902,618$
Farm
Home Games Left0
Average Attendance - %2,045 - 68%
Average Income per Game86,481$
Year to Date Revenue3,545,710$

Expense

Pro Players Total Salaries71,049,801$
Farm Players Total Salaries1,285,167$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses76,108,882$
Farm Year To Date Expenses3,398,206$
Pro Salary Cap To Date73,608,872$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days413,201$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,456$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,049,801$
Estimate Under Maximum Salary Cap of 79,500,000$8,450,199$
Estimate Over Minimum Salary Cap of 58,800,000$ 12,249,801$
Current Bank Account32,431,925$
Projected Bank Account32,431,925$

Pro Players Salaries

Corey Perry 8,625,000$ (3)
Nick Bonino 6,000,000$ (3)
Martin Jones 5,750,000$ (4)
Jeff Skinner 5,725,000$ (1)
Jaccob Slavin 5,300,000$ (2)
Zach Bogosian 5,142,857$ (2)
Lars Eller 5,000,000$ (4)
Jonas Brodin 4,166,667$ (3)
Vladimir Sobotka 3,500,000$ (2)
Brandon Montour 3,387,500$ (2)
Zack Smith 3,250,000$ (1)
Joel Edmundson 3,000,000$ (2)
Marcus Foligno 2,875,000$ (3)
Mattias Janmark 2,300,000$ (3)
Ondrej Kase 2,250,000$ (2)
Riley Sheahan 2,100,000$ (2)
Jared Boll 777,777$ (1)
Logan Shaw 650,000$ (1)
Jaycob Megna 650,000$ (3)
Anders Lindback 600,000$ (4)
Total Pro Players20
Salary Commitment
Year 3 : 71,049,801$
Year 4 : 60,647,024$
Year 5 : 35,966,667$
Year 6 : 11,350,000$
Salary Average Commitment
Year 3 : 71,049,800$
Year 4 : 60,647,023$
Year 5 : 35,966,667$
Year 6 : 11,350,000$
Salary Cap with 1 Way Contract
Year 3 : 71,049,801$
Year 4 : 60,647,024$
Year 5 : 35,966,667$
Year 6 : 11,350,000$

Farm Players Salaries

Jake Virtanen 87,208$ (3)
Stefan Noesen 86,250$ (2)
Micheal Haley 65,000$ (3)
Jared McCann 62,500$ (4)
Samuel Montembeault 46,250$ (3)
Matheson Iacopelli 46,250$ (3)
Kalle Kossila 46,250$ (1)
Anton Lindholm 46,250$ (2)
Kevin Roy 46,250$ (1)
Nicolas Kerdiles 46,250$ (3)
Keaton Thompson 46,250$ (2)
Nail Yakupov 43,750$ (1)
Ryan Carpenter 43,750$ (3)
Brian Cooper 40,000$ (1)
Jake Chelios 38,889$ (1)
Conor Allen 38,889$ (1)
John Albert 38,889$ (1)
Joel Hanley 38,889$ (1)
Josh Holmstrom 38,889$ (1)
John Ramage 38,889$ (1)
Alex Dostie 37,958$ (3)
Aleksi Saarela 37,667$ (3)
Grant Besse 37,500$ (4)
Manuel Wiederer 36,833$ (3)
Maxime Lagace 32,500$ (1)
Alex Gallant 31,250$ (2)
Andrew O'Brien 30,917$ (2)
Adam Krause 30,000$ (1)
Andy Welinski 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,285,167$
Year 4 : 788,083$
Year 5 : 547,166$
Year 6 : 100,000$
Salary Average Commitment
Year 3 : 1,285,167$
Year 4 : 788,083$
Year 5 : 547,166$
Year 6 : 100,000$

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200$ - 2,767 - 46%
Level 2: 5000 - 150$ - 2,063 - 41%
Level 3: 2000 - 100$ - 807 - 40%
Level 4: 4000 - 50$ - 1,934 - 48%
Luxury : 1000 - 300$ - 586 - 59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,394 - 70%
Farm Level 2: 1000 - 12$ - 704 - 70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,156 - 45%
Average Income per Game1,790,371$
Year to Date Revenue73,405,199$
Farm
Home Games Left0
Average Attendance - %2,098 - 70%
Average Income per Game75,904$
Year to Date Revenue3,112,064$

Expense

Pro Players Total Salaries81,850,000$
Farm Players Total Salaries1,085,100$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,825,000$
Pro Year To Date Expenses80,470,288$
Farm Year To Date Expenses2,109,563$
Pro Salary Cap To Date78,470,280$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days471,067$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,714$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,025,000$
Estimate Under Maximum Salary Cap of 79,500,000$1,475,000$
Estimate Over Minimum Salary Cap of 58,800,000$ 19,225,000$
Current Bank Account13,613,195$
Projected Bank Account13,613,195$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (4)
P.K. Subban 9,000,000$ (4)
John Carlson 8,000,000$ (4)
Taylor Hall 6,000,000$ (2)
David Pastrnak 6,000,000$ (1)
Erik Johnson 6,000,000$ (5)
Mats Zuccarello 4,500,000$ (1)
Shayne Gostisbehere 4,500,000$ (3)
Bryan Little 4,400,000$ (4)
David Perron 3,750,000$ (2)
Connor Hellebuyck 3,500,000$ (1)
Rick Nash 3,000,000$ (3)
Erik Haula 2,750,000$ (3)
Dennis Seidenberg 2,000,000$ (3)
Sam Bennett 1,950,000$ (4)
Jesper Fast 1,850,000$ (3)
Antti Niemi 1,600,000$ (4)
Mark Letestu 1,550,000$ (4)
Matt Irwin 1,000,000$ (1)
Devante Smith-Pelly 1,000,000$ (4)
Total Pro Players20
Salary Commitment
Year 3 : 81,850,000$
Year 4 : 66,850,000$
Year 5 : 57,100,000$
Year 6 : 43,000,000$
Salary Average Commitment
Year 3 : 79,600,000$
Year 4 : 64,600,000$
Year 5 : 54,850,000$
Year 6 : 40,750,000$
Salary Cap with 1 Way Contract
Year 3 : 81,850,000$
Year 4 : 66,850,000$
Year 5 : 57,100,000$
Year 6 : 43,000,000$

Farm Players Salaries

Eric Gelinas 75,000$ (3)
Chris Kelly 70,000$ (3)
Xavier Ouellet 60,000$ (2)
Nick Cousins 50,000$ (1)
Stephen Gionta 50,000$ (2)
Adin Hill 46,250$ (1)
Ryan MacInnis 44,700$ (2)
Dysin Mayo 39,900$ (2)
Jacob Josefson 37,500$ (3)
Jimmy Hayes 37,500$ (3)
Carter Camper 37,500$ (3)
Bobby Butler 37,500$ (3)
Rocco Grimaldi 37,500$ (1)
William Carrier 36,250$ (4)
Connor Clifton 36,250$ (2)
Michael Bunting 35,750$ (4)
Curtis McKenzie 35,000$ (2)
Cameron Gaunce 35,000$ (3)
Marek Langhamer 35,000$ (3)
Martin Frk 33,500$ (1)
Chris Butler 32,500$ (3)
Travis Morin 32,500$ (2)
Zach Redmond 32,500$ (3)
Brandon Bollig 32,500$ (2)
Colby Robak 30,000$ (1)
Zach Trotman 30,000$ (1)
Henrik Samuelsson 25,000$ (1)
Total Farm Players27
Salary Commitment
Year 3 : 1,085,100$
Year 4 : 832,850$
Year 5 : 502,000$
Year 6 : 72,000$
Salary Average Commitment
Year 3 : 1,085,100$
Year 4 : 832,850$
Year 5 : 502,000$
Year 6 : 72,000$

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 3,943 - 66%
Level 2: 5000 - 85$ - 3,533 - 71%
Level 3: 2000 - 50$ - 1,509 - 75%
Level 4: 4000 - 24$ - 3,880 - 97%
Luxury : 1000 - 230$ - 746 - 75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,386 - 69%
Farm Level 2: 1000 - 15$ - 671 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,611 - 76%
Average Income per Game1,749,156$
Year to Date Revenue71,715,387$
Farm
Home Games Left0
Average Attendance - %2,056 - 69%
Average Income per Game87,248$
Year to Date Revenue3,577,170$

Expense

Pro Players Total Salaries72,350,167$
Farm Players Total Salaries679,716$
Coaches Total Salaries3,300,000$
Luxury Taxe Total0$
Special Salary Cap Value2,861,400$
Pro Year To Date Expenses68,308,893$
Farm Year To Date Expenses2,695,787$
Pro Salary Cap To Date66,808,888$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days414,889$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,931$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,211,567$
Estimate Under Maximum Salary Cap of 79,500,000$4,288,433$
Estimate Over Minimum Salary Cap of 58,800,000$ 16,411,567$
Current Bank Account43,725,273$
Projected Bank Account43,725,273$

Pro Players Salaries

Jamie Benn 9,500,000$ (7)
Patrick Marleau 8,000,000$ (3)
Ryan Johansen 8,000,000$ (1)
Tuukka Rask 7,000,000$ (3)
James van Riemsdyk 7,000,000$ (4)
Darnell Nurse 4,800,000$ (3)
Anton Stralman 4,500,000$ (1)
Vladislav Namestnikov 4,000,000$ (3)
Jesse Puljujarvi 3,425,000$ (2)
Damon Severson 3,000,000$ (1)
Teuvo Teravainen 2,860,000$ (1)
Ryan Miller 2,000,000$ (3)
Connor Carrick 1,300,000$ (1)
Nikolay Goldobin 1,076,000$ (1)
Anders Bjork 1,066,667$ (3)
Matt Grzelcyk 925,000$ (1)
Sean Kuraly 925,000$ (1)
Kevin Connauton 900,000$ (4)
Noel Acciari 725,000$ (1)
Erik Cernak 697,500$ (2)
Carter Rowney 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 3 : 72,350,167$
Year 4 : 48,389,167$
Year 5 : 44,266,667$
Year 6 : 17,400,000$
Salary Average Commitment
Year 3 : 70,801,945$
Year 4 : 47,916,945$
Year 5 : 43,794,445$
Year 6 : 16,927,778$
Salary Cap with 1 Way Contract
Year 3 : 72,350,167$
Year 4 : 48,389,167$
Year 5 : 44,266,667$
Year 6 : 17,400,000$

Farm Players Salaries

Lias Andersson 87,208$ (3)
Niklas Svedberg 47,500$ (4)
Marcus Hogberg 47,500$ (4)
Ryan Lindgren 46,250$ (3)
Oliver Kylington 44,700$ (1)
Jakub Zboril 43,167$ (2)
Ryan Fitzgerald 39,600$ (1)
Emil Johansson 39,208$ (2)
Tyler Randell 37,500$ (3)
Jesse Gabrielle 36,833$ (2)
Philip Holm 35,000$ (3)
Colby Cave 32,750$ (2)
Jarred Tinordi 32,500$ (4)
Sam Carrick 32,500$ (2)
John Stevens 27,500$ (2)
Joona Koppanen 25,000$ (1)
Patrice Cormier 25,000$ (1)
Total Farm Players17
Salary Commitment
Year 3 : 679,716$
Year 4 : 545,416$
Year 5 : 333,458$
Year 6 : 127,500$
Salary Average Commitment
Year 3 : 635,016$
Year 4 : 545,416$
Year 5 : 333,458$
Year 6 : 127,500$

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 112$ - 5,797 - 97%
Level 2: 5000 - 69$ - 4,855 - 97%
Level 3: 2000 - 45$ - 1,911 - 96%
Level 4: 4000 - 25$ - 3,870 - 97%
Luxury : 1000 - 205$ - 953 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 29$ - 1,339 - 67%
Farm Level 2: 1000 - 10$ - 660 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,385 - 97%
Average Income per Game1,899,015$
Year to Date Revenue77,859,623$
Farm
Home Games Left0
Average Attendance - %1,999 - 67%
Average Income per Game72,027$
Year to Date Revenue2,953,097$

Expense

Pro Players Total Salaries67,467,000$
Farm Players Total Salaries897,992$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,523,858$
Farm Year To Date Expenses1,962,895$
Pro Salary Cap To Date76,023,847$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days398,691$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,663$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap67,467,000$
Estimate Under Maximum Salary Cap of 79,500,000$12,033,000$
Estimate Over Minimum Salary Cap of 58,800,000$ 8,667,000$
Current Bank Account34,646,240$
Projected Bank Account34,646,240$

Pro Players Salaries

Jack Eichel 10,000,000$ (4)
Ryan O'Reilly (Out of Payroll) 7,500,000$ (5)
Evander Kane 7,000,000$ (4)
Jonathan Drouin 5,500,000$ (2)
Rasmus Ristolainen 5,400,000$ (4)
Troy Brouwer 4,500,000$ (2)
Dmitry Kulikov (Out of Payroll) 4,333,333$ (3)
Jake Gardiner 4,050,000$ (1)
Robin Lehner 4,000,000$ (3)
Colin Miller 3,875,000$ (1)
Sam Reinhart 3,700,000$ (1)
Brandon Manning 3,250,000$ (4)
Leo Komarov 3,000,000$ (4)
Greg Pateryn 2,750,000$ (4)
Mark Barberio 2,650,000$ (4)
Antoine Vermette 2,000,000$ (1)
Zemgus Girgensons 1,750,000$ (1)
Nick Schmaltz 1,542,000$ (2)
Alex Iafallo 925,000$ (1)
Jesper Bratt 825,000$ (2)
Linus Ullmark 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 3 : 79,300,333$
Year 4 : 62,250,333$
Year 5 : 49,883,333$
Year 6 : 41,550,000$
Salary Average Commitment
Year 3 : 73,342,000$
Year 4 : 56,292,000$
Year 5 : 44,758,333$
Year 6 : 36,425,000$
Salary Cap with 1 Way Contract
Year 3 : 79,300,333$
Year 4 : 62,250,333$
Year 5 : 49,883,333$
Year 6 : 41,550,000$

Farm Players Salaries

Hunter Miska 88,750$ (1)
Alexander Nylander 87,200$ (2)
Hudson Fasching 67,500$ (2)
Chris Terry 47,500$ (2)
Cal Petersen 46,250$ (1)
Sean Malone 46,250$ (2)
Zach Aston-Reese 46,250$ (1)
Gustav Forsling 46,250$ (2)
Mike Vecchione 45,000$ (1)
Steven Kampfer 43,750$ (3)
Brad Hunt 43,250$ (3)
Brendan Guhle (Out of Payroll) 43,150$ (2)
Casey Nelson 40,625$ (1)
Justin Bailey 35,750$ (1)
Stepan Falkovsky 34,917$ (2)
Radim Simek 33,750$ (1)
Evan Rodrigues 32,500$ (1)
Cole Schneider 32,500$ (3)
Daniel Catenacci 27,500$ (1)
Jean Dupuy 27,500$ (1)
Colton Beck 25,000$ (1)
Total Farm Players21
Salary Commitment
Year 3 : 941,142$
Year 4 : 492,267$
Year 5 : 119,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 941,142$
Year 4 : 492,267$
Year 5 : 119,500$
Year 6 : 0$

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110$ - 5,689 - 95%
Level 2: 5000 - 70$ - 4,783 - 96%
Level 3: 2000 - 40$ - 1,938 - 97%
Level 4: 4000 - 25$ - 3,889 - 97%
Luxury : 1000 - 175$ - 980 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,375 - 69%
Farm Level 2: 1000 - 15$ - 681 - 68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,278 - 96%
Average Income per Game1,950,436$
Year to Date Revenue79,967,896$
Farm
Home Games Left0
Average Attendance - %2,056 - 69%
Average Income per Game86,943$
Year to Date Revenue3,564,669$

Expense

Pro Players Total Salaries83,532,000$
Farm Players Total Salaries1,229,708$
Coaches Total Salaries11,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses89,719,814$
Farm Year To Date Expenses3,297,015$
Pro Salary Cap To Date82,219,800$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days511,416$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,144$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,532,000$
Estimate Under Maximum Salary Cap of 79,500,000$968,000$
Estimate Over Minimum Salary Cap of 58,800,000$ 19,732,000$
Current Bank Account23,941,226$
Projected Bank Account23,941,226$

Pro Players Salaries

Aaron Ekblad 7,500,000$ (7)
Vladimir Tarasenko 7,500,000$ (5)
Drew Doughty 7,000,000$ (1)
Nathan MacKinnon 6,300,000$ (5)
Ryan Nugent-Hopkins 6,000,000$ (3)
Travis Zajac 5,750,000$ (3)
Matt Niskanen 5,750,000$ (3)
Nick Foligno 5,500,000$ (3)
TJ Brodie 4,650,000$ (2)
Jake Allen 4,350,000$ (3)
Adam Henrique 4,000,000$ (1)
Sean Couturier 3,975,000$ (4)
Casey Cizikas 3,350,000$ (3)
Keith Kinkaid 2,850,000$ (3)
John Moore 2,750,000$ (4)
Kevin Bieksa 1,750,000$ (3)
Dominic Moore 1,350,000$ (3)
Dan Hamhuis 1,250,000$ (2)
Anthony Beauvillier 1,107,000$ (2)
Garnet Hathaway 850,000$ (4)
Total Pro Players20
Salary Commitment
Year 3 : 83,532,000$
Year 4 : 72,532,000$
Year 5 : 65,525,000$
Year 6 : 28,875,000$
Salary Average Commitment
Year 3 : 63,682,000$
Year 4 : 52,682,000$
Year 5 : 45,675,000$
Year 6 : 14,925,000$
Salary Cap with 1 Way Contract
Year 3 : 83,532,000$
Year 4 : 72,532,000$
Year 5 : 65,525,000$
Year 6 : 28,875,000$

Farm Players Salaries

Ryan White 100,000$ (1)
Harri Sateri 93,750$ (4)
Neal Pionk 88,750$ (1)
Luke Gazdic 75,000$ (2)
Tyler Gaudet 65,000$ (3)
Paul Postma 59,375$ (4)
Viktor Svedberg 53,125$ (4)
Tom Kostopoulos 50,000$ (2)
Cedric Paquette 50,000$ (4)
Tyler Motte 46,250$ (2)
David Kampf 46,250$ (1)
Tyler Wotherspoon 45,000$ (1)
Alexey Lipanov 44,708$ (3)
Jordan Nolan 42,500$ (4)
Jon Gillies 37,500$ (4)
Morgan Klimchuk 35,000$ (2)
John Gilmour 32,500$ (4)
Freddie Hamilton 27,500$ (2)
Emile Poirier 27,500$ (2)
Zac Leslie 27,500$ (4)
Braden Christoffer 27,500$ (4)
Ben Betker 27,500$ (4)
Adam Ollas Mattsson 27,500$ (3)
Jordan Szwarz 25,000$ (3)
Greg Carey 25,000$ (3)
Casey Bailey 25,000$ (3)
Tye McGinn 25,000$ (3)
Total Farm Players27
Salary Commitment
Year 3 : 1,229,708$
Year 4 : 949,708$
Year 5 : 688,458$
Year 6 : 451,250$
Salary Average Commitment
Year 3 : 1,229,708$
Year 4 : 949,708$
Year 5 : 688,458$
Year 6 : 451,250$

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 125$ - 4,456 - 74%
Level 2: 5000 - 75$ - 4,141 - 83%
Level 3: 2000 - 50$ - 1,496 - 75%
Level 4: 4000 - 35$ - 2,736 - 68%
Luxury : 1000 - 230$ - 744 - 74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,337 - 67%
Farm Level 2: 1000 - 15$ - 655 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,574 - 75%
Average Income per Game1,781,806$
Year to Date Revenue73,054,065$
Farm
Home Games Left0
Average Attendance - %1,993 - 66%
Average Income per Game84,393$
Year to Date Revenue3,460,107$

Expense

Pro Players Total Salaries78,496,143$
Farm Players Total Salaries1,148,831$
Coaches Total Salaries3,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,000,000$
Pro Year To Date Expenses76,204,925$
Farm Year To Date Expenses2,627,387$
Pro Salary Cap To Date74,204,927$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days452,226$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,443$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,496,143$
Estimate Under Maximum Salary Cap of 79,500,000$2,003,857$
Estimate Over Minimum Salary Cap of 58,800,000$ 18,696,143$
Current Bank Account28,849,261$
Projected Bank Account28,849,261$

Pro Players Salaries

Marc-Edouard Vlasic 7,000,000$ (4)
Cory Schneider 6,000,000$ (4)
Jordan Eberle 6,000,000$ (1)
Dan Girardi 5,500,000$ (2)
Colton Parayko 5,500,000$ (1)
Brian Boyle 5,000,000$ (3)
William Karlsson 5,000,000$ (1)
Jonathan Marchessault 5,000,000$ (4)
Vincent Trocheck 4,750,000$ (4)
Wayne Simmonds 3,975,000$ (3)
Travis Hamonic 3,857,143$ (2)
Connor Murphy 3,850,000$ (4)
Michael Stone 3,500,000$ (2)
Eric Staal 3,500,000$ (1)
Michael Grabner 3,350,000$ (3)
Joel Ward 2,500,000$ (1)
Brendan Perlini 1,363,000$ (2)
Joel Eriksson Ek 1,100,000$ (1)
Christian Fischer 1,076,000$ (2)
Christopher Gibson 675,000$ (2)
Total Pro Players20
Salary Commitment
Year 3 : 78,496,143$
Year 4 : 54,896,143$
Year 5 : 38,925,000$
Year 6 : 26,600,000$
Salary Average Commitment
Year 3 : 76,171,143$
Year 4 : 47,821,143$
Year 5 : 31,850,000$
Year 6 : 19,525,000$
Salary Cap with 1 Way Contract
Year 3 : 78,496,143$
Year 4 : 54,896,143$
Year 5 : 38,925,000$
Year 6 : 26,600,000$

Farm Players Salaries

Alexandre Burrows 150,000$ (1)
Jordan Weal 87,500$ (1)
Haydn Fleury 85,650$ (2)
Julien Gauthier 58,167$ (3)
Klim Kostin 55,333$ (3)
Harry Zolnierczyk 50,000$ (3)
John Muse 45,000$ (1)
Alex Formenton 44,708$ (3)
Alex Nedeljkovic 44,700$ (2)
Danny O'Regan 43,706$ (1)
Trevor Carrick 40,000$ (1)
Warren Foegele 40,000$ (2)
Taylor Leier 38,400$ (1)
Keegan Lowe (Out of Payroll) 36,917$ (1)
Josh Wesley 35,667$ (1)
Brett Findlay 35,000$ (1)
Andrew Poturalski 35,000$ (1)
Jimmy Oligny 32,500$ (1)
Michael Bournival 32,500$ (1)
Patrick Brown 32,500$ (1)
Sergey Tolchinsky 32,500$ (1)
Connor Brickley 32,500$ (1)
Tyler Graovac 32,500$ (1)
Tyrell Goulbourne 32,500$ (1)
Josiah Didier 32,500$ (1)
Total Farm Players25
Salary Commitment
Year 3 : 1,185,748$
Year 4 : 378,558$
Year 5 : 208,208$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,185,748$
Year 4 : 378,558$
Year 5 : 208,208$
Year 6 : 0$

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 115$ - 5,201 - 87%
Level 2: 5000 - 70$ - 4,749 - 95%
Level 3: 2000 - 40$ - 1,934 - 97%
Level 4: 4000 - 35$ - 3,087 - 77%
Luxury : 1000 - 225$ - 819 - 82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,367 - 68%
Farm Level 2: 1000 - 15$ - 679 - 68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,790 - 88%
Average Income per Game1,840,615$
Year to Date Revenue75,465,217$
Farm
Home Games Left0
Average Attendance - %2,046 - 68%
Average Income per Game86,461$
Year to Date Revenue3,544,912$

Expense

Pro Players Total Salaries75,765,333$
Farm Players Total Salaries973,750$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,250,000$
Pro Year To Date Expenses78,956,326$
Farm Year To Date Expenses2,091,890$
Pro Salary Cap To Date75,956,379$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days442,502$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,088$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,015,333$
Estimate Under Maximum Salary Cap of 79,500,000$484,667$
Estimate Over Minimum Salary Cap of 58,800,000$ 20,215,333$
Current Bank Account36,683,646$
Projected Bank Account36,683,646$

Pro Players Salaries

Connor McDavid 12,500,000$ (4)
Victor Hedman 7,875,000$ (7)
Henrik Zetterberg 6,083,333$ (3)
Aleksander Barkov 5,900,000$ (4)
Dustin Brown 5,875,000$ (4)
Oliver Ekman-Larsson 5,500,000$ (1)
Josh Bailey 5,000,000$ (4)
Elias Lindholm 4,850,000$ (4)
Jonathan Ericsson 4,250,000$ (2)
Marco Scandella 4,000,000$ (2)
Richard Panik 2,800,000$ (3)
Brian Elliott 2,750,000$ (1)
Michael Raffl 2,350,000$ (1)
Patrick Sharp 1,000,000$ (1)
Spencer Foo 975,000$ (2)
Anton Khudobin 938,000$ (4)
Vince Dunn 894,000$ (2)
Torrey Mitchell 825,000$ (3)
Lucas Wallmark 750,000$ (2)
Erik Gustafsson 650,000$ (3)
Total Pro Players20
Salary Commitment
Year 3 : 75,765,333$
Year 4 : 64,165,333$
Year 5 : 53,296,333$
Year 6 : 42,938,000$
Salary Average Commitment
Year 3 : 70,640,333$
Year 4 : 60,290,333$
Year 5 : 49,421,333$
Year 6 : 39,063,000$
Salary Cap with 1 Way Contract
Year 3 : 75,765,333$
Year 4 : 64,165,333$
Year 5 : 53,296,333$
Year 6 : 42,938,000$

Farm Players Salaries

Eddie Lack 46,250$ (3)
Graham Knott 46,250$ (3)
Justin Kloos 46,250$ (3)
Anthony Louis 40,000$ (1)
Brian Strait 40,000$ (2)
Kyle Baun 40,000$ (2)
Robin Norell 37,500$ (1)
Nolan Valleau 37,500$ (1)
Luke Johnson 37,500$ (1)
Anthony Peters 37,500$ (3)
Alexandre Fortin (Out of Payroll) 34,250$ (3)
Brett Sterling 30,000$ (1)
Brody Sutter 30,000$ (1)
Chris Porter 30,000$ (1)
Carter Bancks 30,000$ (1)
Dalton Smith 30,000$ (1)
Austin Fyten 30,000$ (1)
Bryce Gervais 30,000$ (1)
Hubert Labrie 30,000$ (1)
Dustin Gazley 30,000$ (1)
Kirill Gotovets 30,000$ (1)
Kane Lafranchise 30,000$ (1)
Kenney Morrison 30,000$ (1)
Mark Alt 30,000$ (1)
Matt Mangene 30,000$ (1)
Maxim Lamarche 30,000$ (1)
Nathan Paetsch 30,000$ (1)
Mike Blunden 30,000$ (1)
Alex Krushelnyski 30,000$ (1)
Colin Campbell 25,000$ (1)
Total Farm Players30
Salary Commitment
Year 3 : 1,008,000$
Year 4 : 290,500$
Year 5 : 210,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,008,000$
Year 4 : 290,500$
Year 5 : 210,500$
Year 6 : 0$

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 102$ - 5,761 - 96%
Level 2: 5000 - 60$ - 4,871 - 97%
Level 3: 2000 - 37$ - 1,932 - 97%
Level 4: 4000 - 25$ - 3,879 - 97%
Luxury : 1000 - 200$ - 955 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,373 - 69%
Farm Level 2: 1000 - 15$ - 669 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,397 - 97%
Average Income per Game1,846,496$
Year to Date Revenue75,706,325$
Farm
Home Games Left0
Average Attendance - %2,043 - 68%
Average Income per Game86,577$
Year to Date Revenue3,549,667$

Expense

Pro Players Total Salaries63,317,333$
Farm Players Total Salaries957,581$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses62,412,109$
Farm Year To Date Expenses2,135,280$
Pro Salary Cap To Date61,412,105$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days361,333$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,998$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap63,317,333$
Estimate Under Maximum Salary Cap of 79,500,000$16,182,667$
Estimate Over Minimum Salary Cap of 58,800,000$ 4,517,333$
Current Bank Account47,419,351$
Projected Bank Account47,419,351$

Pro Players Salaries

Joe Thornton 6,500,000$ (1)
Kyle Okposo 6,000,000$ (5)
Semyon Varlamov 5,900,000$ (1)
Andrej Sekera 5,500,000$ (3)
Sami Vatanen 4,875,000$ (2)
Carl Soderberg 4,750,000$ (2)
Aaron Dell 3,250,000$ (4)
Marcus Kruger 3,083,000$ (1)
Kris Versteeg 2,750,000$ (3)
Nikita Zadorov 2,500,000$ (1)
Blake Comeau 2,400,000$ (3)
Shea Theodore 2,000,000$ (1)
Sebastian Aho 1,775,000$ (1)
Tyson Jost 1,704,000$ (2)
Oscar Lindberg 1,700,000$ (1)
Clayton Keller 1,673,000$ (3)
Mikko Rantanen 1,519,000$ (2)
Charlie McAvoy 1,258,333$ (1)
Cody Franson 1,200,000$ (1)
J.T. Compher 1,000,000$ (2)
Patrick Wiercioch 1,000,000$ (3)
Nate Thompson 980,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 63,317,333$
Year 4 : 37,401,000$
Year 5 : 23,553,000$
Year 6 : 9,250,000$
Salary Average Commitment
Year 3 : 46,723,666$
Year 4 : 22,577,833$
Year 5 : 17,603,000$
Year 6 : 6,050,000$
Salary Cap with 1 Way Contract
Year 3 : 63,317,333$
Year 4 : 37,401,000$
Year 5 : 23,553,000$
Year 6 : 9,250,000$

Farm Players Salaries

Cody Goloubef 105,000$ (3)
Dalton Prout 80,000$ (2)
Lee Stempniak 55,000$ (1)
Jeff Zatkoff 55,000$ (2)
David Booth 50,000$ (2)
Jakub Jerabek 46,250$ (1)
Sebastian D Aho 46,250$ (2)
Chris Bigras 43,706$ (1)
Jason Akeson 41,250$ (2)
Gabriel Bourque 37,500$ (3)
Duncan Siemens 37,500$ (1)
Matt Buckles 35,000$ (2)
Zach Sill 35,000$ (2)
Julien Nantel 34,000$ (2)
Maxime Fortunus 33,750$ (1)
Colin Greening 33,750$ (1)
Mason Geertsen 32,500$ (1)
Spencer Martin 32,500$ (1)
Mark Fayne 31,250$ (2)
Steve Oleksy 31,250$ (2)
Reid Petryk 31,125$ (1)
Turner Elson 30,000$ (1)
Total Farm Players22
Salary Commitment
Year 3 : 957,581$
Year 4 : 581,500$
Year 5 : 142,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 957,581$
Year 4 : 581,500$
Year 5 : 142,500$
Year 6 : 0$

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 5,760 - 96%
Level 2: 5000 - 74$ - 4,669 - 93%
Level 3: 2000 - 44$ - 1,932 - 97%
Level 4: 4000 - 29$ - 3,804 - 95%
Luxury : 1000 - 174$ - 973 - 97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 39$ - 1,345 - 67%
Farm Level 2: 1000 - 19$ - 668 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,138 - 95%
Average Income per Game1,978,449$
Year to Date Revenue81,116,425$
Farm
Home Games Left0
Average Attendance - %2,013 - 67%
Average Income per Game95,140$
Year to Date Revenue3,900,747$

Expense

Pro Players Total Salaries79,157,166$
Farm Players Total Salaries1,027,334$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses83,014,074$
Farm Year To Date Expenses2,223,266$
Pro Salary Cap To Date80,014,062$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days461,557$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,390$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,157,166$
Estimate Under Maximum Salary Cap of 79,500,000$5,342,834$
Estimate Over Minimum Salary Cap of 58,800,000$ 15,357,166$
Current Bank Account31,670,708$
Projected Bank Account31,670,708$

Pro Players Salaries

Claude Giroux 8,275,000$ (4)
Evgeny Kuznetsov 7,800,000$ (3)
Dustin Byfuglien 7,600,000$ (3)
Sergei Bobrovsky 7,425,000$ (1)
Nikolaj Ehlers 6,000,000$ (4)
Brandon Dubinsky 5,850,000$ (3)
Seth Jones 5,400,000$ (4)
Alexander Wennberg 4,500,000$ (1)
Christopher Tanev 4,450,000$ (2)
Pierre-Luc Dubois 3,394,166$ (3)
Francois Beauchemin (Out of Payroll) 3,250,000$ (4)
Mark Borowiecki 3,100,000$ (4)
Josh Gorges 2,750,000$ (3)
Chris Stewart 2,600,000$ (4)
Pierre-Edouard Bellemare 2,300,000$ (3)
Markus Granlund 1,475,000$ (1)
Sonny Milano 1,263,000$ (1)
Markus Nutivaara 925,000$ (1)
Artturi Lehkonen 925,000$ (2)
Curtis McElhinney 850,000$ (3)
Lukas Sedlak 825,000$ (1)
Anton Forsberg 750,000$ (1)
Tommy Cross 700,000$ (2)
Total Pro Players23
Salary Commitment
Year 3 : 82,407,166$
Year 4 : 65,244,166$
Year 5 : 59,169,166$
Year 6 : 28,625,000$
Salary Average Commitment
Year 3 : 76,661,666$
Year 4 : 60,761,666$
Year 5 : 54,686,666$
Year 6 : 26,542,500$
Salary Cap with 1 Way Contract
Year 3 : 82,407,166$
Year 4 : 65,244,166$
Year 5 : 59,169,166$
Year 6 : 28,625,000$

Farm Players Salaries

Drew Stafford 100,000$ (4)
Anthony Greco 70,000$ (3)
Mason Marchment 70,000$ (3)
Eric Tangradi 65,000$ (2)
Matt Lorito (Out of Payroll) 60,000$ (2)
Travis Dermott 46,250$ (1)
Nick Moutrey 46,250$ (3)
Jordan Maletta 46,250$ (1)
Dean Kukan 46,250$ (3)
Jacob Graves 46,250$ (1)
Blake Siebenaler 45,542$ (1)
Keegan Kolesar 45,250$ (3)
Gabriel Carlsson 44,708$ (1)
Paul Bittner 43,167$ (1)
Tom McCollum 37,500$ (2)
Edward Pasquale 37,500$ (2)
Dante Salituro 36,667$ (3)
Calvin Thurkauf 35,750$ (3)
Mitch Callahan 35,000$ (2)
Alex Broadhurst 35,000$ (1)
Markus Hannikainen (Out of Payroll) 33,750$ (1)
Dillon Heatherington 32,500$ (3)
TJ Tynan 32,500$ (3)
Erik Condra 30,000$ (1)
Total Farm Players24
Salary Commitment
Year 3 : 1,121,084$
Year 4 : 750,167$
Year 5 : 515,167$
Year 6 : 100,000$
Salary Average Commitment
Year 3 : 1,121,084$
Year 4 : 750,167$
Year 5 : 515,167$
Year 6 : 100,000$

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95$ - 5,857 - 98%
Level 2: 5000 - 75$ - 4,337 - 87%
Level 3: 2000 - 48$ - 1,572 - 79%
Level 4: 4000 - 28$ - 3,780 - 95%
Luxury : 1000 - 195$ - 969 - 97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,284 - 64%
Farm Level 2: 1000 - 15$ - 641 - 64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,516 - 92%
Average Income per Game1,797,045$
Year to Date Revenue73,678,827$
Farm
Home Games Left0
Average Attendance - %1,924 - 64%
Average Income per Game72,259$
Year to Date Revenue2,962,627$

Expense

Pro Players Total Salaries72,966,666$
Farm Players Total Salaries1,131,033$
Coaches Total Salaries4,250,000$
Luxury Taxe Total0$
Special Salary Cap Value4,000,000$
Pro Year To Date Expenses74,425,241$
Farm Year To Date Expenses1,989,464$
Pro Salary Cap To Date71,925,239$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days423,970$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,568$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,966,666$
Estimate Under Maximum Salary Cap of 79,500,000$2,533,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 18,166,666$
Current Bank Account16,961,842$
Projected Bank Account16,961,842$

Pro Players Salaries

William Nylander 5,750,000$ (2)
Dougie Hamilton 5,750,000$ (3)
Ian Cole 5,500,000$ (4)
Brayden McNabb 5,500,000$ (4)
Tyson Barrie 5,500,000$ (2)
Tyler Johnson 5,000,000$ (3)
Reilly Smith 5,000,000$ (4)
Gustav Nyquist 4,750,000$ (1)
Victor Rask 4,000,000$ (4)
Darren Helm 3,850,000$ (3)
Jacob Markstrom 3,666,666$ (2)
Tomas Hertl 3,000,000$ (1)
Anders Nilsson 3,000,000$ (3)
Mike Fisher 2,500,000$ (2)
Ryan Dzingel 1,800,000$ (4)
Adam Pelech 1,600,000$ (3)
Brock Boeser 1,500,000$ (2)
Alex Tuch 1,350,000$ (2)
Scottie Upshall 1,200,000$ (2)
Pavel Buchnevich 925,000$ (2)
Steven Santini 925,000$ (2)
Michal Kempny 900,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 72,966,666$
Year 4 : 65,216,666$
Year 5 : 41,900,000$
Year 6 : 21,800,000$
Salary Average Commitment
Year 3 : 57,555,833$
Year 4 : 49,805,833$
Year 5 : 33,055,833$
Year 6 : 17,180,833$
Salary Cap with 1 Way Contract
Year 3 : 72,966,666$
Year 4 : 65,216,666$
Year 5 : 41,900,000$
Year 6 : 21,800,000$

Farm Players Salaries

Ales Hemsky 100,000$ (2)
Nathan Gerbe 65,000$ (1)
Brendan Gaunce 62,500$ (3)
Niklas Hansson 46,250$ (3)
Mark Streit 46,250$ (1)
Andrew Nielsen 46,083$ (2)
Cole Ully 45,000$ (3)
Vladislav Kamenev 44,700$ (1)
Conor Garland 41,083$ (3)
Anthony Peluso 40,000$ (1)
Andrew Cherniwchan 40,000$ (1)
Connor Hobbs 39,917$ (2)
Michael Spacek 37,500$ (3)
Michael Leighton 37,500$ (1)
Remi Elie 36,750$ (3)
Mathieu Brodeur 35,000$ (2)
Andy Andreoff (Out of Payroll) 33,850$ (2)
Jared Coreau 32,500$ (4)
Gemel Smith 32,500$ (1)
Kurtis MacDermid 32,500$ (1)
Ludwig Bystrom 32,500$ (1)
Caleb Herbert 32,500$ (2)
Brendan Leipsic 32,500$ (1)
Seth Helgeson 32,500$ (1)
Justin Dowling 32,500$ (1)
Steven Fogarty 30,000$ (3)
David Broll 27,500$ (1)
Sammy Blais 25,000$ (1)
Brendan Ranford 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,164,883$
Year 4 : 618,933$
Year 5 : 331,583$
Year 6 : 32,500$
Salary Average Commitment
Year 3 : 1,120,183$
Year 4 : 618,933$
Year 5 : 331,583$
Year 6 : 32,500$

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,802 - 97%
Level 2: 5000 - 60$ - 4,885 - 98%
Level 3: 2000 - 35$ - 1,962 - 98%
Level 4: 4000 - 25$ - 3,866 - 97%
Luxury : 1000 - 200$ - 951 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,373 - 69%
Farm Level 2: 1000 - 15$ - 701 - 70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,465 - 97%
Average Income per Game1,830,752$
Year to Date Revenue75,060,829$
Farm
Home Games Left0
Average Attendance - %2,074 - 69%
Average Income per Game87,285$
Year to Date Revenue3,578,705$

Expense

Pro Players Total Salaries74,279,968$
Farm Players Total Salaries991,641$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,450,000$
Pro Year To Date Expenses74,625,857$
Farm Year To Date Expenses2,151,824$
Pro Salary Cap To Date72,625,850$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days428,539$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,189$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,729,968$
Estimate Under Maximum Salary Cap of 79,500,000$770,032$
Estimate Over Minimum Salary Cap of 58,800,000$ 19,929,968$
Current Bank Account29,861,101$
Projected Bank Account29,861,101$

Pro Players Salaries

Anze Kopitar 10,000,000$ (6)
Daniel Sedin 7,000,000$ (1)
Kevin Shattenkirk 6,650,000$ (3)
Cam Fowler 6,500,000$ (4)
Ryan Callahan 5,800,000$ (2)
Mike Hoffman 5,188,000$ (2)
Benoit Pouliot 4,000,000$ (1)
Will Butcher 3,775,000$ (1)
Jakob Silfverberg 3,750,000$ (1)
Derek Ryan 3,750,000$ (4)
Anthony Mantha 3,300,000$ (2)
Cam Ward 3,000,000$ (4)
Troy Stecher 1,962,968$ (3)
Matthew Tkachuk 1,775,000$ (2)
Brandon Pirri 1,750,000$ (4)
Nick Ritchie 1,500,000$ (4)
Petr Mrazek 1,500,000$ (3)
Dominic Turgeon 894,000$ (1)
Ryan Sproul 800,000$ (1)
Chris Tierney 735,000$ (1)
Brian Lashoff 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 3 : 74,279,968$
Year 4 : 53,325,968$
Year 5 : 36,612,968$
Year 6 : 26,500,000$
Salary Average Commitment
Year 3 : 65,891,968$
Year 4 : 44,937,968$
Year 5 : 33,412,968$
Year 6 : 23,300,000$
Salary Cap with 1 Way Contract
Year 3 : 74,279,968$
Year 4 : 53,325,968$
Year 5 : 36,612,968$
Year 6 : 26,500,000$

Farm Players Salaries

Nikita Soshnikov 87,500$ (4)
Nic Dowd 62,500$ (4)
Evgeny Svechnikov 55,350$ (2)
Austin Wagner 46,250$ (3)
Michael Kapla 46,250$ (1)
Dylan Sadowy 46,250$ (1)
Zach Nastasiuk 45,000$ (2)
Jacob Larsson (Out of Payroll) 44,750$ (1)
Axel Holmstrom 44,708$ (3)
Kenny Agostino 43,750$ (1)
Adam Musil 42,750$ (3)
Casey DeSmith 37,500$ (3)
Landon Bow 37,500$ (3)
Mitch Hults 37,500$ (4)
Antoine Waked 36,333$ (3)
Kevin Porter 35,000$ (3)
Dan Renouf 32,500$ (2)
Cal O'Reilly 32,500$ (2)
Brad Malone 32,500$ (3)
Tanner Glass 30,000$ (1)
Ben Street 30,000$ (3)
Andrew Campbell 30,000$ (2)
Jack Rodewald 25,000$ (2)
Christian Thomas 25,000$ (2)
Zac Dalpe 25,000$ (2)
Hampus Gustafsson 25,000$ (3)
Total Farm Players26
Salary Commitment
Year 3 : 1,036,391$
Year 4 : 825,391$
Year 5 : 555,041$
Year 6 : 187,500$
Salary Average Commitment
Year 3 : 1,036,391$
Year 4 : 825,391$
Year 5 : 555,041$
Year 6 : 187,500$

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 130$ - 4,505 - 75%
Level 2: 5000 - 80$ - 3,706 - 74%
Level 3: 2000 - 50$ - 1,471 - 74%
Level 4: 4000 - 35$ - 2,762 - 69%
Luxury : 1000 - 275$ - 669 - 67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,395 - 70%
Farm Level 2: 1000 - 15$ - 698 - 70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,113 - 73%
Average Income per Game1,774,677$
Year to Date Revenue72,761,752$
Farm
Home Games Left0
Average Attendance - %2,093 - 70%
Average Income per Game88,367$
Year to Date Revenue3,623,034$

Expense

Pro Players Total Salaries76,980,832$
Farm Players Total Salaries1,057,695$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-400,000$
Pro Year To Date Expenses76,491,007$
Farm Year To Date Expenses2,241,299$
Pro Salary Cap To Date74,490,999$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days443,713$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,560$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,580,832$
Estimate Under Maximum Salary Cap of 79,500,000$2,919,168$
Estimate Over Minimum Salary Cap of 58,800,000$ 17,780,832$
Current Bank Account21,501,988$
Projected Bank Account21,501,988$

Pro Players Salaries

John Tavares 11,000,000$ (4)
Brent Burns 8,000,000$ (3)
Artemi Panarin 6,000,000$ (4)
David Backes 6,000,000$ (3)
Cam Talbot 4,166,666$ (1)
Adam Larsson 4,166,666$ (3)
Nick Bjugstad 4,100,000$ (3)
Kris Russell 4,000,000$ (3)
Evgenii Dadonov 4,000,000$ (2)
Alexei Emelin 3,500,000$ (3)
Sam Gagner 3,150,000$ (3)
Chris Kunitz 3,000,000$ (3)
Troy Grosenick 2,000,000$ (3)
Zack Kassian 1,950,000$ (2)
Nate Schmidt 1,900,000$ (3)
Joonas Donskoi 1,900,000$ (4)
Alex Chiasson 1,750,000$ (1)
Kyle Clifford 1,600,000$ (2)
Ben Chiarot 1,400,000$ (3)
Alexander Kerfoot 1,137,500$ (3)
Alex Stalock 935,000$ (3)
Jujhar Khaira 675,000$ (1)
Jordan Oesterle 650,000$ (1)
Total Pro Players23
Salary Commitment
Year 3 : 76,980,832$
Year 4 : 69,739,166$
Year 5 : 62,189,166$
Year 6 : 18,900,000$
Salary Average Commitment
Year 3 : 72,764,166$
Year 4 : 68,239,166$
Year 5 : 60,689,166$
Year 6 : 18,900,000$
Salary Cap with 1 Way Contract
Year 3 : 76,980,832$
Year 4 : 69,739,166$
Year 5 : 62,189,166$
Year 6 : 18,900,000$

Farm Players Salaries

Matt Beleskey 190,000$ (2)
Patrick Russell 46,250$ (1)
Chris Driedger 40,000$ (2)
Adam Chapie 40,000$ (1)
Andrew Bodnarchuk 40,000$ (1)
Austin Carroll 40,000$ (1)
Alex Wideman 40,000$ (1)
Barry Goers 40,000$ (1)
Ben Holmstrom 40,000$ (1)
Andre Benoit 40,000$ (1)
Brent Regner 40,000$ (1)
Aaron Ness 40,000$ (1)
Griffin Reinhart 40,000$ (1)
Brett Gallant 38,889$ (1)
Daniel Maggio 38,889$ (1)
Bracken Kearns 38,889$ (1)
Francois F Beauchemin 38,889$ (1)
Cody Bass 38,889$ (1)
Gregory Chase 35,750$ (1)
Joey Laleggia 35,000$ (1)
Dillon Simpson 33,750$ (1)
Connor Jones 27,500$ (1)
Jamie Devane 27,500$ (1)
Joe Whitney 27,500$ (1)
Total Farm Players24
Salary Commitment
Year 3 : 1,057,695$
Year 4 : 230,000$
Year 5 : 0$
Year 6 : 0$
Salary Average Commitment
Year 3 : 935,195$
Year 4 : 107,500$
Year 5 : 0$
Year 6 : 0$

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 5,822 - 97%
Level 2: 5000 - 67$ - 4,839 - 97%
Level 3: 2000 - 35$ - 1,931 - 97%
Level 4: 4000 - 24$ - 3,858 - 96%
Luxury : 1000 - 202$ - 954 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 15$ - 1,367 - 68%
Farm Level 2: 1000 - 5$ - 669 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,405 - 97%
Average Income per Game1,852,034$
Year to Date Revenue75,933,393$
Farm
Home Games Left0
Average Attendance - %2,037 - 68%
Average Income per Game39,310$
Year to Date Revenue1,611,696$

Expense

Pro Players Total Salaries69,685,166$
Farm Players Total Salaries1,038,706$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value2,775,000$
Pro Year To Date Expenses70,933,663$
Farm Year To Date Expenses2,141,622$
Pro Salary Cap To Date69,275,235$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days399,917$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,453$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,460,166$
Estimate Under Maximum Salary Cap of 79,500,000$7,039,834$
Estimate Over Minimum Salary Cap of 58,800,000$ 13,660,166$
Current Bank Account31,517,667$
Projected Bank Account31,517,667$

Pro Players Salaries

Jonathan Toews 10,500,000$ (5)
Ryan Kesler 6,875,000$ (4)
Jonathan Huberdeau 5,900,000$ (5)
Marc-Andre Fleury 5,750,000$ (1)
Hampus Lindholm 4,812,000$ (4)
Chris Kreider 4,625,000$ (2)
Roberto Luongo 4,533,333$ (4)
Alex Killorn 4,450,000$ (5)
James Reimer 3,400,000$ (3)
Andrew Cogliano 2,750,000$ (4)
Mark Pysyk 2,733,333$ (1)
Jamie Oleksiak 2,137,500$ (1)
Carl Gunnarsson 1,600,000$ (4)
Deryk Engelland 1,500,000$ (4)
Mathew Barzal 1,294,000$ (3)
Brandon Tanev 1,150,000$ (4)
Austin Watson 1,100,000$ (3)
Lance Bouma 1,000,000$ (4)
Jannik Hansen 1,000,000$ (4)
Chris Wagner 1,000,000$ (4)
Magnus Paajarvi 900,000$ (4)
Yannick Weber (Out of Payroll) 750,000$ (1)
Scott Harrington 675,000$ (1)
Total Pro Players23
Salary Commitment
Year 3 : 70,435,166$
Year 4 : 58,389,333$
Year 5 : 53,764,333$
Year 6 : 47,970,333$
Salary Average Commitment
Year 3 : 60,784,832$
Year 4 : 49,488,999$
Year 5 : 47,013,999$
Year 6 : 42,319,999$
Salary Cap with 1 Way Contract
Year 3 : 70,435,166$
Year 4 : 58,389,333$
Year 5 : 53,764,333$
Year 6 : 47,970,333$

Farm Players Salaries

Ian McCoshen 51,250$ (1)
Maxim Mamin 46,250$ (3)
Mike Downing 46,250$ (3)
Thomas Schemitsch 46,250$ (1)
Dryden Hunt 46,250$ (3)
MacKenzie Weegar 45,000$ (2)
Evan Cowley 45,000$ (2)
Jason Dickinson 43,750$ (4)
Nic Petan 43,706$ (3)
Rasmus Andersson 43,150$ (2)
A.J. Greer 41,250$ (3)
Nelson Nogier 38,600$ (1)
Miikka Salomaki 37,500$ (1)
Dennis Rasmussen 37,500$ (3)
Kyle Rau 35,000$ (1)
Jamie Phillips 35,000$ (1)
Ville Pokka 35,000$ (1)
Adam Clendening 35,000$ (1)
Seth Griffith 35,000$ (1)
Denis Malgin 34,500$ (1)
Michael Sgarbossa 32,500$ (4)
Greg McKegg 32,500$ (1)
Dylan McIlrath 32,500$ (1)
Corban Knight 32,500$ (1)
Chase De Leo 32,500$ (4)
Chase Balisy 30,000$ (3)
Kiefer Sherwood 25,000$ (1)
Total Farm Players27
Salary Commitment
Year 3 : 1,038,706$
Year 4 : 533,106$
Year 5 : 399,956$
Year 6 : 108,750$
Salary Average Commitment
Year 3 : 1,038,706$
Year 4 : 533,106$
Year 5 : 399,956$
Year 6 : 108,750$

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 145$ - 3,685 - 61%
Level 2: 5000 - 95$ - 3,163 - 63%
Level 3: 2000 - 65$ - 1,105 - 55%
Level 4: 4000 - 40$ - 2,397 - 60%
Luxury : 1000 - 250$ - 679 - 68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,294 - 65%
Farm Level 2: 1000 - 15$ - 660 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,029 - 61%
Average Income per Game1,746,830$
Year to Date Revenue71,620,039$
Farm
Home Games Left0
Average Attendance - %1,954 - 65%
Average Income per Game82,228$
Year to Date Revenue3,371,354$

Expense

Pro Players Total Salaries77,418,000$
Farm Players Total Salaries1,232,241$
Coaches Total Salaries6,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,000,000$
Pro Year To Date Expenses79,955,053$
Farm Year To Date Expenses2,919,470$
Pro Salary Cap To Date74,955,045$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days463,022$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,911$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,418,000$
Estimate Under Maximum Salary Cap of 79,500,000$4,082,000$
Estimate Over Minimum Salary Cap of 58,800,000$ 16,618,000$
Current Bank Account6,453,235$
Projected Bank Account6,453,235$

Pro Players Salaries

Mikko Koivu 6,050,000$ (3)
Matt Duchene 6,000,000$ (1)
Kyle Turris 6,000,000$ (4)
Jason Pominville 5,600,000$ (1)
Justin Schultz 5,550,000$ (2)
Marian Gaborik 4,875,000$ (3)
Marcus Johansson 4,583,000$ (1)
Jake Muzzin 4,000,000$ (3)
Alec Martinez 4,000,000$ (3)
Radim Vrbata 3,750,000$ (1)
Boone Jenner 3,750,000$ (4)
Matt Murray 3,750,000$ (2)
Brenden Dillon 3,270,000$ (2)
Andreas Athanasiou 3,000,000$ (4)
Adam McQuaid 2,750,000$ (1)
Matt Martin 2,500,000$ (2)
Toby Enstrom 2,100,000$ (4)
Peter Budaj 1,025,000$ (3)
Jaromir Jagr 1,000,000$ (1)
Danton Heinen 996,000$ (2)
Brandon Carlo 894,000$ (2)
Kevin Gravel 700,000$ (2)
Jack Campbell 675,000$ (1)
Brooks Laich 600,000$ (2)
Total Pro Players24
Salary Commitment
Year 3 : 77,418,000$
Year 4 : 53,060,000$
Year 5 : 34,800,000$
Year 6 : 14,850,000$
Salary Average Commitment
Year 3 : 60,315,000$
Year 4 : 40,540,000$
Year 5 : 30,800,000$
Year 6 : 14,850,000$
Salary Cap with 1 Way Contract
Year 3 : 77,418,000$
Year 4 : 53,060,000$
Year 5 : 34,800,000$
Year 6 : 14,850,000$

Farm Players Salaries

Justin Scott 75,000$ (1)
Ben Marshall 50,000$ (2)
Vadim Shipachyov 48,750$ (1)
Alex Lintuniemi 46,250$ (2)
Yannick Veilleux 46,250$ (4)
Trent Frederic 46,250$ (3)
Nick Shore 46,250$ (1)
Paul LaDue 43,700$ (1)
Vincent LoVerde 42,500$ (2)
Ryan Horvat 41,250$ (4)
Iiro Pakarinen 41,250$ (4)
Colin Smith 40,000$ (1)
Max Reinhart 39,250$ (3)
Jeff Schultz 37,500$ (1)
Giovanni Fiore 35,083$ (3)
Michael Latta 35,000$ (2)
Scott Kosmachuk 35,000$ (1)
Matt Luff 34,833$ (2)
Josh Currie 34,375$ (1)
Blake Pietila 33,750$ (1)
Jan Kostalek 33,750$ (3)
Kevin Boyle 33,750$ (4)
Joe Morrow 32,500$ (1)
Joel Lowry 32,500$ (2)
Michael Mersch 32,500$ (1)
Justin Auger 32,500$ (1)
Ryan Murphy 32,500$ (3)
Andrew Crescenzi 32,500$ (1)
Paul Martin 30,000$ (2)
Brenden Kichton 30,000$ (2)
Philip Samuelsson 28,750$ (3)
Chris Summers 28,750$ (3)
Kevin Czuczman 28,750$ (2)
Total Farm Players33
Salary Commitment
Year 3 : 1,260,991$
Year 4 : 736,666$
Year 5 : 406,833$
Year 6 : 162,500$
Salary Average Commitment
Year 3 : 1,260,991$
Year 4 : 736,666$
Year 5 : 406,833$
Year 6 : 162,500$

Minnesota Wild

Minnesota Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 5,711 - 95%
Level 2: 5000 - 66$ - 4,726 - 95%
Level 3: 2000 - 43$ - 1,922 - 96%
Level 4: 4000 - 22$ - 3,915 - 98%
Luxury : 1000 - 212$ - 883 - 88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 34$ - 1,307 - 65%
Farm Level 2: 1000 - 14$ - 643 - 64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,156 - 95%
Average Income per Game1,895,394$
Year to Date Revenue77,711,151$
Farm
Home Games Left0
Average Attendance - %1,950 - 65%
Average Income per Game80,049$
Year to Date Revenue3,281,998$

Expense

Pro Players Total Salaries80,301,319$
Farm Players Total Salaries989,083$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,163,147$
Farm Year To Date Expenses2,151,804$
Pro Salary Cap To Date78,163,141$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days467,985$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,175$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,301,319$
Estimate Under Maximum Salary Cap of 79,500,000$-801,319$
Estimate Over Minimum Salary Cap of 58,800,000$ 21,501,319$
Current Bank Account21,917,116$
Projected Bank Account21,917,116$

Pro Players Salaries

Ryan Suter 7,538,462$ (7)
Mike Green 5,375,000$ (2)
Jaden Schwartz 5,350,000$ (3)
Torey Krug 5,250,000$ (2)
Nino Niederreiter 5,250,000$ (1)
J.T. Miller 5,250,000$ (4)
Danny DeKeyser 5,000,000$ (4)
Artem Anisimov 4,500,000$ (3)
Devan Dubnyk 4,333,333$ (3)
Niklas Hjalmarsson 4,100,000$ (1)
Carl Hagelin 4,000,000$ (1)
Patrik Berglund 3,850,000$ (2)
Justin Braun 3,800,000$ (2)
Rickard Rakell 3,758,000$ (4)
Kyle Quincey 2,500,000$ (3)
Adam Cracknell 1,995,999$ (2)
Derek Grant 1,875,525$ (3)
Jordan Martinook 1,800,000$ (1)
Jeremy Smith 1,200,000$ (3)
Joakim Nordstrom 1,000,000$ (4)
Andrew Copp 1,000,000$ (1)
Vinnie Hinostroza 925,000$ (3)
Darcy Kuemper 650,000$ (3)
Total Pro Players23
Salary Commitment
Year 3 : 80,301,319$
Year 4 : 64,151,319$
Year 5 : 43,880,320$
Year 6 : 22,546,462$
Salary Average Commitment
Year 3 : 59,105,820$
Year 4 : 44,705,820$
Year 5 : 29,684,821$
Year 6 : 16,900,963$
Salary Cap with 1 Way Contract
Year 3 : 80,301,319$
Year 4 : 64,151,319$
Year 5 : 43,880,320$
Year 6 : 22,546,462$

Farm Players Salaries

Chris Mueller 48,750$ (2)
Jordan Schroeder 47,500$ (2)
Carson Soucy 46,250$ (3)
Nick Seeler 46,250$ (1)
Christoph Bertschy 46,250$ (2)
Mario Lucia 46,250$ (1)
Louis Belpedio 46,250$ (3)
Sam Anas 46,250$ (1)
Alexander Burmistrov (Out of Payroll) 45,000$ (2)
Brendan Lemieux 44,700$ (2)
Matt Tennyson 44,400$ (2)
Colin McDonald 44,250$ (1)
Chris Conner 38,750$ (1)
Zach Palmquist 36,300$ (3)
Mike Reilly 36,250$ (1)
Gustav Olofsson 36,250$ (1)
Kurtis Gabriel 35,750$ (1)
Julian Melchiori 35,000$ (2)
Jacob MacDonald 35,000$ (3)
Teemu Pulkkinen 35,000$ (2)
Trevor Cheek 35,000$ (1)
Chase Lang 34,333$ (3)
Steve Michalek 32,500$ (1)
Hunter Warner 31,850$ (2)
Grayson Downing 30,000$ (1)
Alex Grant 30,000$ (1)
Total Farm Players26
Salary Commitment
Year 3 : 1,034,083$
Year 4 : 576,583$
Year 5 : 198,133$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,034,083$
Year 4 : 576,583$
Year 5 : 198,133$
Year 6 : 0$

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90$ - 5,784 - 96%
Level 2: 5000 - 65$ - 4,343 - 87%
Level 3: 2000 - 35$ - 1,832 - 92%
Level 4: 4000 - 20$ - 3,554 - 89%
Luxury : 1000 - 185$ - 925 - 93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,316 - 66%
Farm Level 2: 1000 - 10$ - 652 - 65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,438 - 91%
Average Income per Game1,861,463$
Year to Date Revenue76,319,968$
Farm
Home Games Left0
Average Attendance - %1,968 - 66%
Average Income per Game61,963$
Year to Date Revenue2,540,478$

Expense

Pro Players Total Salaries63,438,666$
Farm Players Total Salaries863,709$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,251,580$
Farm Year To Date Expenses2,517,374$
Pro Salary Cap To Date76,751,580$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days376,060$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,279$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap63,438,666$
Estimate Under Maximum Salary Cap of 79,500,000$16,061,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 4,638,666$
Current Bank Account10,662,780$
Projected Bank Account10,662,780$

Pro Players Salaries

Carey Price 10,500,000$ (4)
Shea Weber (Out of Payroll) 7,857,143$ (7)
Jeff Petry 5,500,000$ (3)
Martin Hanzal 4,750,000$ (3)
Tyler Ennis 4,600,000$ (1)
Nikolay Kulemin 4,500,000$ (2)
Max Pacioretty 4,500,000$ (1)
Erik Gudbranson (Out of Payroll) 4,000,000$ (3)
Patrick Maroon 3,900,000$ (4)
Andrew Shaw 3,900,000$ (4)
Brendan Gallagher 3,750,000$ (3)
Matt Stajan 3,500,000$ (3)
Eric Fehr 2,800,000$ (3)
Mikhail Sergachev 1,744,000$ (1)
Logan Brown 1,573,333$ (3)
Jordie Benn 1,100,000$ (1)
Al Montoya 1,100,000$ (1)
Noah Juulsen 1,063,333$ (2)
Nikita Scherbak 1,063,000$ (1)
Jacob de la Rose 1,000,000$ (3)
Michael McCarron 975,000$ (3)
Victor Mete 870,000$ (2)
Charlie Lindgren 750,000$ (3)
Total Pro Players23
Salary Commitment
Year 3 : 75,295,809$
Year 4 : 61,188,809$
Year 5 : 54,755,476$
Year 6 : 26,157,143$
Salary Average Commitment
Year 3 : 71,932,809$
Year 4 : 59,288,809$
Year 5 : 52,855,476$
Year 6 : 24,257,143$
Salary Cap with 1 Way Contract
Year 3 : 75,295,809$
Year 4 : 61,188,809$
Year 5 : 54,755,476$
Year 6 : 26,157,143$

Farm Players Salaries

JC Lipon 57,500$ (4)
Andrei Mironov 50,000$ (3)
Scott Eansor 48,750$ (3)
Miro Aaltonen 48,750$ (3)
Christopher DiDomenico 47,500$ (2)
Matt Taormina 47,500$ (2)
Steve Bernier 47,500$ (2)
Zachary Fucale 43,167$ (1)
Daniel Carr 42,500$ (3)
Jeremy Gregoire 37,500$ (3)
Brandon Gignac 35,708$ (3)
Simon Bourque 35,167$ (1)
Michael McNiven 35,167$ (2)
Stefan Matteau 32,500$ (3)
Tommy Vannelli 32,500$ (3)
Reid Duke 32,500$ (3)
Sam Herr 32,500$ (3)
Kevin Morris 32,500$ (3)
Tom Parisi 32,500$ (3)
Brett Lernout 32,500$ (1)
Daniel Audette 32,000$ (1)
Clark Bishop 27,500$ (2)
Total Farm Players22
Salary Commitment
Year 3 : 863,709$
Year 4 : 720,875$
Year 5 : 515,708$
Year 6 : 57,500$
Salary Average Commitment
Year 3 : 863,709$
Year 4 : 720,875$
Year 5 : 515,708$
Year 6 : 57,500$

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 104$ - 5,735 - 96%
Level 2: 5000 - 60$ - 4,875 - 97%
Level 3: 2000 - 43$ - 1,941 - 97%
Level 4: 4000 - 27$ - 3,847 - 96%
Luxury : 1000 - 200$ - 968 - 97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,334 - 67%
Farm Level 2: 1000 - 15$ - 659 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,366 - 96%
Average Income per Game1,890,636$
Year to Date Revenue77,516,073$
Farm
Home Games Left0
Average Attendance - %1,993 - 66%
Average Income per Game84,311$
Year to Date Revenue3,456,732$

Expense

Pro Players Total Salaries79,454,666$
Farm Players Total Salaries1,046,614$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses83,168,887$
Farm Year To Date Expenses2,098,686$
Pro Salary Cap To Date79,169,013$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days468,846$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,498$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,454,666$
Estimate Under Maximum Salary Cap of 79,500,000$45,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 20,654,666$
Current Bank Account47,763,940$
Projected Bank Account47,763,940$

Pro Players Salaries

Henrik Lundqvist 8,500,000$ (3)
David Krejci 7,250,000$ (3)
Brandon Saad 6,000,000$ (3)
Filip Forsberg 6,000,000$ (4)
Joe Pavelski 6,000,000$ (1)
Brady Skjei 5,250,000$ (4)
Tyler Toffoli 4,600,000$ (2)
Viktor Arvidsson 4,250,000$ (4)
Roman Josi 4,000,000$ (2)
Cody Eakin 3,850,000$ (2)
Mattias Ekholm 3,750,000$ (4)
Tanner Pearson 3,750,000$ (3)
Sven Baertschi 3,366,666$ (1)
Radko Gudas 3,350,000$ (2)
Jack Johnson 3,250,000$ (4)
Oliver Bjorkstrand 2,500,000$ (3)
Juuse Saros 1,500,000$ (3)
Matt Moulson 850,000$ (4)
Nick Jensen 813,000$ (3)
Colton Sissons 625,000$ (1)
Total Pro Players20
Salary Commitment
Year 3 : 79,454,666$
Year 4 : 69,463,000$
Year 5 : 53,663,000$
Year 6 : 23,350,000$
Salary Average Commitment
Year 3 : 62,813,833$
Year 4 : 52,790,500$
Year 5 : 41,298,833$
Year 6 : 16,190,833$
Salary Cap with 1 Way Contract
Year 3 : 79,454,666$
Year 4 : 69,463,000$
Year 5 : 53,663,000$
Year 6 : 23,350,000$

Farm Players Salaries

Jamie McBain 61,250$ (2)
Jack Dougherty 46,250$ (1)
Vinni Lettieri 46,250$ (3)
Justin Kirkland 46,250$ (1)
Zack MacEwen 45,000$ (4)
Emil Pettersson 37,125$ (2)
Joonas Lyytinen 37,000$ (2)
Trevor Murphy 35,750$ (1)
Frederic Allard 35,706$ (3)
Ryan Lomberg 35,500$ (2)
Marek Mazanec 33,750$ (2)
Josh Brown 33,750$ (2)
Alexandre Carrier 33,600$ (1)
Anthony Richard 33,600$ (1)
Frederick Gaudreau 33,333$ (1)
Olivier Archambault 32,500$ (4)
Mason Mitchell 32,500$ (4)
Josh Healey 32,500$ (4)
Tyler Wong 32,500$ (4)
Matt Roy 32,500$ (4)
Felix Girard 32,500$ (1)
Scott Sabourin 32,500$ (4)
Francis Beauvillier 32,500$ (4)
Filip Sandberg 32,500$ (4)
Zac Larraza 32,500$ (4)
Dawson Leedahl 32,500$ (4)
Antoine Bibeau 32,500$ (1)
Nick DeSimone 32,500$ (4)
Petter Granberg 30,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,046,614$
Year 4 : 722,831$
Year 5 : 484,456$
Year 6 : 402,500$
Salary Average Commitment
Year 3 : 1,046,614$
Year 4 : 722,831$
Year 5 : 484,456$
Year 6 : 402,500$

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,780 - 96%
Level 2: 5000 - 70$ - 4,831 - 97%
Level 3: 2000 - 45$ - 1,939 - 97%
Level 4: 4000 - 35$ - 3,502 - 88%
Luxury : 1000 - 250$ - 854 - 85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,257 - 63%
Farm Level 2: 1000 - 20$ - 651 - 65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,906 - 94%
Average Income per Game1,844,641$
Year to Date Revenue75,630,284$
Farm
Home Games Left0
Average Attendance - %1,908 - 64%
Average Income per Game85,610$
Year to Date Revenue3,510,029$

Expense

Pro Players Total Salaries77,439,096$
Farm Players Total Salaries977,741$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,861,400$
Pro Year To Date Expenses81,136,303$
Farm Year To Date Expenses1,995,113$
Pro Salary Cap To Date78,136,295$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days451,905$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,111$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,577,696$
Estimate Under Maximum Salary Cap of 79,500,000$4,922,304$
Estimate Over Minimum Salary Cap of 58,800,000$ 15,777,696$
Current Bank Account31,748,352$
Projected Bank Account31,748,352$

Pro Players Salaries

Alex Ovechkin 9,538,000$ (3)
Brent Seabrook 6,875,000$ (6)
Matt Dumba 6,000,000$ (3)
Tyler Seguin 5,750,000$ (1)
Gabriel Landeskog 5,571,429$ (3)
Nick Leddy 5,500,000$ (4)
Jason Zucker 5,500,000$ (4)
Tomas Tatar 5,300,000$ (3)
Tom Wilson 5,166,667$ (4)
Brayden Schenn 5,125,000$ (2)
Patrik Nemeth 5,000,000$ (4)
Ryan Ellis 2,500,000$ (1)
John Gibson 2,300,000$ (1)
Pavel Zacha 1,744,000$ (2)
Jon Merrill 1,375,000$ (3)
Justin Falk 1,300,000$ (3)
John Quenneville 894,000$ (2)
Ty Rattie 700,000$ (1)
Pontus Aberg 650,000$ (1)
Scott Wedgewood 650,000$ (1)
Total Pro Players20
Salary Commitment
Year 3 : 77,439,096$
Year 4 : 64,889,096$
Year 5 : 57,126,096$
Year 6 : 28,041,667$
Salary Average Commitment
Year 3 : 72,364,095$
Year 4 : 61,189,095$
Year 5 : 56,051,095$
Year 6 : 26,966,667$
Salary Cap with 1 Way Contract
Year 3 : 77,439,096$
Year 4 : 64,889,096$
Year 5 : 57,126,096$
Year 6 : 28,041,667$

Farm Players Salaries

Timothy Liljegren 66,250$ (3)
Blake Speers 46,250$ (2)
Nick Lappin 46,250$ (1)
Colton White 46,250$ (3)
Nathan Bastian 46,250$ (3)
Josh Jacobs 46,250$ (2)
Mackenzie Blackwood 44,700$ (2)
Christian Jaros 43,058$ (3)
Brett Seney 40,000$ (3)
Adam Helewka 40,000$ (1)
Joseph Cramarossa 37,500$ (3)
Lane Pederson 34,500$ (3)
Reid Boucher 34,400$ (1)
Joseph Blandisi 34,000$ (1)
Brandon Baddock 33,750$ (2)
Ryan Kujawinski 33,750$ (2)
Cavan Fitzgerald 32,833$ (3)
Ben Thomson 32,500$ (1)
Joakim Ryan 32,500$ (1)
Tanner Fritz 32,500$ (4)
Ken Appleby 31,750$ (2)
Spencer Watson 30,000$ (2)
Reece Scarlett 30,000$ (1)
Patrick Cullity 27,500$ (2)
Zach O'Brien 27,500$ (1)
Mike Cornell 27,500$ (1)
Total Farm Players26
Salary Commitment
Year 3 : 977,741$
Year 4 : 673,091$
Year 5 : 379,141$
Year 6 : 32,500$
Salary Average Commitment
Year 3 : 977,741$
Year 4 : 673,091$
Year 5 : 379,141$
Year 6 : 32,500$

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 5,730 - 95%
Level 2: 5000 - 75$ - 3,966 - 79%
Level 3: 2000 - 50$ - 1,473 - 74%
Level 4: 4000 - 30$ - 3,466 - 87%
Luxury : 1000 - 200$ - 951 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,407 - 70%
Farm Level 2: 1000 - 15$ - 709 - 71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,585 - 87%
Average Income per Game1,887,596$
Year to Date Revenue77,391,456$
Farm
Home Games Left0
Average Attendance - %2,116 - 71%
Average Income per Game89,234$
Year to Date Revenue3,658,614$

Expense

Pro Players Total Salaries71,748,667$
Farm Players Total Salaries1,112,783$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,107,891$
Farm Year To Date Expenses2,096,514$
Pro Salary Cap To Date67,107,917$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days414,318$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,870$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,748,667$
Estimate Under Maximum Salary Cap of 79,500,000$7,751,333$
Estimate Over Minimum Salary Cap of 58,800,000$ 12,948,667$
Current Bank Account26,155,242$
Projected Bank Account26,155,242$

Pro Players Salaries

Derek Stepan 6,500,000$ (3)
Leon Draisaitl 6,000,000$ (1)
Tyler Myers 5,500,000$ (1)
Jimmy Howard 5,291,667$ (1)
Frans Nielsen 5,250,000$ (4)
Michael Cammalleri 5,000,000$ (1)
Mike Matheson 4,875,000$ (2)
Nikita Zaitsev 4,500,000$ (4)
Michael Frolik 4,300,000$ (2)
Colin Wilson 3,938,000$ (1)
Calvin de Haan 3,925,000$ (3)
Michal Neuvirth 3,000,000$ (3)
Tyler Pitlick 3,000,000$ (1)
Ryan Pulock 2,000,000$ (3)
Jason Garrison 1,500,000$ (4)
Nicolas Deslauriers 1,500,000$ (4)
Robert Hagg 1,150,000$ (1)
Ryan Reaves 1,000,000$ (4)
Brandon Davidson 1,000,000$ (2)
Victor Antipin 925,000$ (2)
Adrian Kempe 894,000$ (1)
J-F Berube 700,000$ (4)
Total Pro Players22
Salary Commitment
Year 3 : 71,748,667$
Year 4 : 40,975,000$
Year 5 : 29,875,000$
Year 6 : 14,450,000$
Salary Average Commitment
Year 3 : 62,085,667$
Year 4 : 33,250,000$
Year 5 : 26,450,000$
Year 6 : 14,450,000$
Salary Cap with 1 Way Contract
Year 3 : 71,748,667$
Year 4 : 40,975,000$
Year 5 : 29,875,000$
Year 6 : 14,450,000$

Farm Players Salaries

Martin Necas 71,583$ (3)
Travis Sanheim 64,700$ (1)
Tage Thompson 56,850$ (2)
Ross Johnston 50,000$ (2)
Dustin Tokarski 47,500$ (3)
Jake Bischoff 46,250$ (3)
Roland McKeown 44,700$ (2)
Alex Lyon 43,700$ (1)
Doyle Somerby 37,500$ (1)
Alan Quine 35,000$ (1)
Colin Markison 35,000$ (1)
Shane Prince 35,000$ (1)
Cole Bardreau 33,750$ (1)
Kyle Burroughs 33,750$ (2)
Malcolm Subban 32,500$ (1)
Mike Liambas 30,000$ (2)
Ryan Malone 30,000$ (2)
John McCarthy 30,000$ (2)
Patrick McGrath 30,000$ (2)
Joe Pendenza 30,000$ (2)
Jarrett Burton 30,000$ (2)
Eric Selleck 30,000$ (2)
Willie Corrin 30,000$ (2)
Greg Rallo 30,000$ (2)
Darren Kramer 30,000$ (1)
Mike McMurtry 30,000$ (2)
Tommy Hughes 30,000$ (2)
Will O'Neill 30,000$ (1)
Mark Zengerle 30,000$ (2)
Alex Belzile 25,000$ (2)
Total Farm Players30
Salary Commitment
Year 3 : 1,112,783$
Year 4 : 735,633$
Year 5 : 165,333$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,112,783$
Year 4 : 735,633$
Year 5 : 165,333$
Year 6 : 0$

New York Rangers

New York Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 150$ - 3,290 - 55%
Level 2: 5000 - 100$ - 2,604 - 52%
Level 3: 2000 - 60$ - 1,005 - 50%
Level 4: 4000 - 35$ - 2,409 - 60%
Luxury : 1000 - 200$ - 820 - 82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,319 - 66%
Farm Level 2: 1000 - 15$ - 667 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,129 - 56%
Average Income per Game1,747,048$
Year to Date Revenue71,628,961$
Farm
Home Games Left0
Average Attendance - %1,986 - 66%
Average Income per Game83,699$
Year to Date Revenue3,431,664$

Expense

Pro Players Total Salaries80,183,750$
Farm Players Total Salaries1,024,833$
Coaches Total Salaries4,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,864,746$
Farm Year To Date Expenses2,164,211$
Pro Salary Cap To Date77,664,722$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days468,448$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,375$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,183,750$
Estimate Under Maximum Salary Cap of 79,500,000$-683,750$
Estimate Over Minimum Salary Cap of 58,800,000$ 21,383,750$
Current Bank Account4,677,199$
Projected Bank Account4,677,199$

Pro Players Salaries

Phil Kessel 6,800,000$ (4)
Keith Yandle 6,350,000$ (5)
Alexander Radulov 6,250,000$ (3)
Jordan Staal 6,000,000$ (5)
James Neal 5,750,000$ (4)
Alexander Steen 5,750,000$ (3)
Mike Smith 5,666,667$ (1)
Mika Zibanejad 5,350,000$ (1)
Justin Faulk 4,833,333$ (2)
Jason Demers 4,500,000$ (3)
Craig Smith 4,250,000$ (2)
Thomas Vanek 3,000,000$ (4)
Trevor van Riemsdyk 2,300,000$ (4)
Devin Shore 2,300,000$ (2)
Roman Polak 2,250,000$ (2)
Nick Holden 2,200,000$ (4)
Trevor Lewis 2,000,000$ (2)
Matt Hendricks 1,500,000$ (2)
Brandon Halverson 925,000$ (2)
Laurent Brossoit 850,000$ (1)
Boo Nieves 708,750$ (2)
Andreas Martinsen 650,000$ (2)
Total Pro Players22
Salary Commitment
Year 3 : 80,183,750$
Year 4 : 68,317,083$
Year 5 : 48,900,000$
Year 6 : 32,400,000$
Salary Average Commitment
Year 3 : 68,558,750$
Year 4 : 56,692,083$
Year 5 : 40,000,000$
Year 6 : 24,550,000$
Salary Cap with 1 Way Contract
Year 3 : 80,183,750$
Year 4 : 68,317,083$
Year 5 : 48,900,000$
Year 6 : 32,400,000$

Farm Players Salaries

Nick Ellis 150,000$ (3)
Denis Gurianov 83,750$ (2)
Joseph LaBate 61,000$ (1)
Calle Rosen 46,250$ (4)
Michael Paliotta 46,250$ (1)
Ryan Mantha 43,500$ (4)
Alexander Volkov 43,208$ (3)
Ryan Gropp 40,125$ (3)
Gabriel Fontaine 36,833$ (3)
Sergey Zborovskiy 36,417$ (4)
Garret Ross 35,000$ (1)
Daniel Ciampini 35,000$ (1)
Dennis Robertson 35,000$ (1)
Garrett Mitchell 35,000$ (1)
Jaime Sifers 35,000$ (1)
Gabriel Dumont 32,500$ (2)
Wayne Simpson 28,750$ (2)
Matthew Ford (Out of Payroll) 28,750$ (2)
Ed Wittchow 28,750$ (4)
Mike Sislo 28,750$ (2)
Ryan Hamilton 28,750$ (1)
Patrick Cannone 28,750$ (1)
Adam Payerl 28,750$ (3)
Adam Comrie 28,750$ (2)
Total Farm Players24
Salary Commitment
Year 3 : 1,024,833$
Year 4 : 685,083$
Year 5 : 453,833$
Year 6 : 154,917$
Salary Average Commitment
Year 3 : 1,024,833$
Year 4 : 685,083$
Year 5 : 453,833$
Year 6 : 154,917$

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,708 - 95%
Level 2: 5000 - 60$ - 4,803 - 96%
Level 3: 2000 - 35$ - 1,958 - 98%
Level 4: 4000 - 25$ - 3,889 - 97%
Luxury : 1000 - 200$ - 954 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,293 - 65%
Farm Level 2: 1000 - 15$ - 656 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,312 - 96%
Average Income per Game1,811,139$
Year to Date Revenue74,256,679$
Farm
Home Games Left0
Average Attendance - %1,949 - 65%
Average Income per Game82,102$
Year to Date Revenue3,366,194$

Expense

Pro Players Total Salaries74,804,666$
Farm Players Total Salaries800,775$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value1,500,000$
Pro Year To Date Expenses78,741,493$
Farm Year To Date Expenses1,976,241$
Pro Salary Cap To Date76,341,447$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days433,734$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,117$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,304,666$
Estimate Under Maximum Salary Cap of 79,500,000$3,195,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 17,504,666$
Current Bank Account17,850,590$
Projected Bank Account17,850,590$

Pro Players Salaries

Steven Stamkos 8,500,000$ (6)
Dion Phaneuf 7,000,000$ (3)
Logan Couture 6,000,000$ (1)
Andy Greene 5,000,000$ (2)
Justin Williams 5,000,000$ (3)
Craig Anderson 5,000,000$ (3)
Mathieu Perreault 4,500,000$ (3)
Justin Abdelkader 4,250,000$ (5)
Oscar Klefbom 4,166,666$ (5)
Nico Hischier 3,775,000$ (3)
Charlie Coyle 3,200,000$ (2)
Matt Cullen 3,000,000$ (3)
Luke Schenn 3,000,000$ (3)
Mike Condon 2,400,000$ (3)
Stephen Johns 2,350,000$ (4)
Thomas Hickey 2,250,000$ (4)
Alex Biega 1,950,000$ (3)
Jake DeBrusk 1,288,000$ (2)
Samuel Girard (Out of Payroll) 935,833$ (3)
Joel Armia 875,000$ (1)
Tomas Hyka 650,000$ (4)
Phil Varone 650,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 75,740,499$
Year 4 : 68,865,499$
Year 5 : 59,377,499$
Year 6 : 22,166,666$
Salary Average Commitment
Year 3 : 70,410,500$
Year 4 : 63,535,500$
Year 5 : 54,047,500$
Year 6 : 18,336,667$
Salary Cap with 1 Way Contract
Year 3 : 75,740,499$
Year 4 : 68,865,499$
Year 5 : 59,377,499$
Year 6 : 22,166,666$

Farm Players Salaries

Thomas Chabot 61,150$ (2)
Jussi Jokinen 50,000$ (3)
Anton Slepyshev 45,000$ (2)
Vincent Dunn 42,500$ (2)
Matt Puempel 42,500$ (2)
Peter Cehlarik 39,750$ (1)
Gabriel Gagne 37,125$ (2)
Ben Harpur 36,250$ (2)
Buddy Robinson 35,000$ (3)
Dakota Mermis 35,000$ (1)
Macoy Erkamps 34,000$ (1)
Max McCormick 32,500$ (2)
Pheonix Copley 32,500$ (1)
Nick Paul 32,500$ (2)
Vince Pedrie 30,000$ (2)
Yaroslav Dyblenko 30,000$ (2)
Sena Acolatse 30,000$ (2)
Oleg Yevenko 30,000$ (2)
Mike McKenna 25,000$ (1)
Filip Chlapik 25,000$ (1)
Dan DeSalvo 25,000$ (1)
Sahir Gill 25,000$ (1)
Zach Senyshyn 25,000$ (1)
Total Farm Players23
Salary Commitment
Year 3 : 800,775$
Year 4 : 534,525$
Year 5 : 85,000$
Year 6 : 0$
Salary Average Commitment
Year 3 : 800,775$
Year 4 : 534,525$
Year 5 : 85,000$
Year 6 : 0$

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 3,905 - 65%
Level 2: 5000 - 95$ - 3,111 - 62%
Level 3: 2000 - 60$ - 1,237 - 62%
Level 4: 4000 - 45$ - 2,118 - 53%
Luxury : 1000 - 240$ - 705 - 71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,310 - 66%
Farm Level 2: 1000 - 15$ - 665 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,076 - 62%
Average Income per Game1,759,684$
Year to Date Revenue72,147,042$
Farm
Home Games Left0
Average Attendance - %1,976 - 66%
Average Income per Game83,203$
Year to Date Revenue3,411,333$

Expense

Pro Players Total Salaries63,082,500$
Farm Players Total Salaries863,651$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value5,000,000$
Pro Year To Date Expenses67,892,539$
Farm Year To Date Expenses2,086,924$
Pro Salary Cap To Date64,392,535$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days374,059$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,470$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,082,500$
Estimate Under Maximum Salary Cap of 79,500,000$11,417,500$
Estimate Over Minimum Salary Cap of 58,800,000$ 9,282,500$
Current Bank Account37,694,496$
Projected Bank Account37,694,496$

Pro Players Salaries

Scott Darling 7,500,000$ (3)
Jacob Trouba 6,250,000$ (4)
Corey Crawford 6,000,000$ (2)
Brendan Smith 5,500,000$ (3)
Alexander Edler 5,000,000$ (1)
Noah Hanifin 5,000,000$ (4)
Nolan Patrick 3,575,000$ (3)
Patrick Eaves 3,150,000$ (1)
Max Domi 3,150,000$ (2)
Chad Johnson 2,500,000$ (1)
David Schlemko 2,100,000$ (2)
Andrej Sustr 1,950,000$ (2)
Jakob Chychrun 1,350,000$ (2)
Oskar Lindblom 1,137,500$ (2)
Travis Konecny 1,107,000$ (2)
Sam Vigneault 1,100,000$ (3)
Jake Guentzel 925,000$ (1)
Mikhail Vorobyov 925,000$ (2)
Ivan Barbashev 863,000$ (1)
Andrew Miller 800,000$ (2)
Beau Bennett 725,000$ (2)
Danick Martel 650,000$ (1)
Philip Lane 625,000$ (2)
T.J. Hensick 625,000$ (2)
Chris Breen 575,000$ (2)
Total Pro Players25
Salary Commitment
Year 3 : 63,082,500$
Year 4 : 49,994,500$
Year 5 : 28,925,000$
Year 6 : 11,250,000$
Salary Average Commitment
Year 3 : 61,307,000$
Year 4 : 49,082,000$
Year 5 : 28,925,000$
Year 6 : 11,250,000$
Salary Cap with 1 Way Contract
Year 3 : 63,082,500$
Year 4 : 49,994,500$
Year 5 : 28,925,000$
Year 6 : 11,250,000$

Farm Players Salaries

Anthony Duclair 90,000$ (1)
Lawson Crouse 80,150$ (2)
Tony DeAngelo 63,167$ (1)
Nicholas Merkley (Out of Payroll) 53,792$ (2)
Miles Wood 46,250$ (2)
Jansen Harkins 46,250$ (3)
Michael Brodzinski 46,250$ (3)
Jordan Schmaltz 46,250$ (1)
Yakov Trenin 43,167$ (2)
Nicolas Meloche 42,667$ (2)
Mark Friedman 41,250$ (2)
Nicolas Roy 40,750$ (2)
Daniel Sprong 37,500$ (2)
Tanner Kero 37,500$ (1)
Nicolas Aube-Kubel 36,250$ (1)
Samuel Morin 35,000$ (3)
Oscar Dansk 33,750$ (2)
Reece Willcox 32,500$ (1)
Radel Fazleev 32,500$ (1)
Kyle Criscuolo 32,500$ (1)
Total Farm Players20
Salary Commitment
Year 3 : 917,443$
Year 4 : 546,776$
Year 5 : 127,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 917,443$
Year 4 : 546,776$
Year 5 : 127,500$
Year 6 : 0$

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 4,548 - 76%
Level 2: 5000 - 85$ - 3,455 - 69%
Level 3: 2000 - 40$ - 1,925 - 96%
Level 4: 4000 - 30$ - 3,438 - 86%
Luxury : 1000 - 220$ - 771 - 77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,326 - 66%
Farm Level 2: 1000 - 15$ - 670 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,137 - 79%
Average Income per Game1,771,964$
Year to Date Revenue72,650,521$
Farm
Home Games Left0
Average Attendance - %1,996 - 67%
Average Income per Game84,142$
Year to Date Revenue3,449,842$

Expense

Pro Players Total Salaries78,852,855$
Farm Players Total Salaries829,525$
Coaches Total Salaries5,900,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses85,782,437$
Farm Year To Date Expenses3,033,588$
Pro Salary Cap To Date81,982,483$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days464,342$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,458$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,852,855$
Estimate Under Maximum Salary Cap of 79,500,000$5,647,145$
Estimate Over Minimum Salary Cap of 58,800,000$ 15,052,855$
Current Bank Account16,647,864$
Projected Bank Account16,647,864$

Pro Players Salaries

Patrick Kane 10,500,000$ (5)
Sidney Crosby 8,700,000$ (7)
Jakub Voracek 8,250,000$ (6)
Kris Letang 7,250,000$ (4)
Jonathan Quick 5,800,000$ (5)
Blake Wheeler 5,600,000$ (1)
Duncan Keith 5,538,462$ (5)
Jeff Carter 5,272,727$ (4)
Josh Manson 4,100,000$ (4)
Trevor Daley (Out of Payroll) 3,166,667$ (2)
Michael Del Zotto 3,000,000$ (3)
Adam Lowry 2,916,666$ (3)
Henrik Sedin 2,350,000$ (1)
Valtteri Filppula 2,200,000$ (4)
Derek Dorsett 2,150,000$ (2)
Fredrik Claesson 950,000$ (1)
Josh Jooris 850,000$ (2)
Jeff Glass 850,000$ (1)
Tristan Jarry 675,000$ (2)
J.T. Brown 675,000$ (2)
Chad Ruhwedel 650,000$ (1)
Brandon Mashinter 575,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 82,019,522$
Year 4 : 71,044,522$
Year 5 : 63,527,855$
Year 6 : 57,611,189$
Salary Average Commitment
Year 3 : 78,019,523$
Year 4 : 67,044,523$
Year 5 : 59,527,856$
Year 6 : 53,611,190$
Salary Cap with 1 Way Contract
Year 3 : 82,019,522$
Year 4 : 71,044,522$
Year 5 : 63,527,855$
Year 6 : 57,611,189$

Farm Players Salaries

Derrick Pouliot 55,000$ (1)
Ryan Haggerty 44,700$ (1)
Lukas Bengtsson 44,700$ (1)
Teddy Blueger 40,000$ (1)
Tim Erixon 40,000$ (1)
Ethan Prow 40,000$ (1)
Jeff Taylor 37,125$ (1)
Oskar Sundqvist 35,000$ (1)
Pierre-Cedric Labrie 34,750$ (2)
Josh Archibald 33,750$ (1)
Jean-Sebastien Dea 32,500$ (1)
Bobby Farnham 32,500$ (2)
David Warsofsky 32,500$ (1)
Garrett Wilson 32,500$ (1)
Ben Smith 32,500$ (1)
Thomas Di Pauli 32,500$ (1)
Zack Mitchell 30,750$ (1)
Brendan Woods 30,000$ (1)
Jordan Samuels-Thomas 28,750$ (1)
Zac Rinaldo 28,750$ (1)
Richard Bachman 28,750$ (3)
Reid McNeill 27,500$ (2)
Stuart Percy 27,500$ (2)
Blaine Byron 27,500$ (2)
Total Farm Players24
Salary Commitment
Year 3 : 829,525$
Year 4 : 178,500$
Year 5 : 28,750$
Year 6 : 0$
Salary Average Commitment
Year 3 : 829,525$
Year 4 : 178,500$
Year 5 : 28,750$
Year 6 : 0$

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 113$ - 5,279 - 88%
Level 2: 5000 - 69$ - 4,757 - 95%
Level 3: 2000 - 42$ - 1,940 - 97%
Level 4: 4000 - 29$ - 3,623 - 91%
Luxury : 1000 - 207$ - 936 - 94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 33$ - 1,376 - 69%
Farm Level 2: 1000 - 14$ - 670 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,535 - 92%
Average Income per Game1,965,909$
Year to Date Revenue80,602,253$
Farm
Home Games Left0
Average Attendance - %2,046 - 68%
Average Income per Game83,245$
Year to Date Revenue3,413,061$

Expense

Pro Players Total Salaries62,388,000$
Farm Players Total Salaries2,320,733$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses62,382,549$
Farm Year To Date Expenses4,496,249$
Pro Salary Cap To Date59,882,544$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days364,539$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,274$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap62,388,000$
Estimate Under Maximum Salary Cap of 79,500,000$17,112,000$
Estimate Over Minimum Salary Cap of 58,800,000$ 3,588,000$
Current Bank Account48,755,695$
Projected Bank Account48,755,695$

Pro Players Salaries

David Rittich 5,500,000$ (3)
Tommy Wingels 5,500,000$ (3)
Kevin Hayes 5,175,000$ (1)
Andrew MacDonald 5,000,000$ (2)
Nate Prosser 5,000,000$ (2)
Olli Maatta 4,083,000$ (4)
Brett Pesce 4,025,000$ (3)
Carter Hutton 2,750,000$ (4)
Dale Weise 2,350,000$ (2)
Zach Hyman 2,250,000$ (3)
Radek Faksa 2,200,000$ (1)
Matt Read 2,000,000$ (4)
Mario Kempe 2,000,000$ (4)
Michael Hutchinson 2,000,000$ (3)
Shawn Matthias 2,000,000$ (4)
Melker Karlsson 2,000,000$ (3)
Alexander Petrovic 1,950,000$ (4)
Josh Morrissey 1,363,000$ (3)
David Desharnais 1,115,000$ (3)
Christian Dvorak 1,052,000$ (2)
Ryan Hartman 875,000$ (2)
Mirco Mueller 850,000$ (1)
Marcus Sorensen 700,000$ (4)
Barclay Goodrow 650,000$ (4)
Total Pro Players24
Salary Commitment
Year 3 : 62,388,000$
Year 4 : 54,163,000$
Year 5 : 39,886,000$
Year 6 : 16,133,000$
Salary Average Commitment
Year 3 : 57,905,000$
Year 4 : 49,680,000$
Year 5 : 36,728,000$
Year 6 : 12,975,000$
Salary Cap with 1 Way Contract
Year 3 : 62,388,000$
Year 4 : 54,163,000$
Year 5 : 39,886,000$
Year 6 : 16,133,000$

Farm Players Salaries

Matiss Kivlenieks 200,000$ (4)
Chris Nell 200,000$ (4)
Brennan Menell 200,000$ (4)
Jacob Middleton 200,000$ (4)
Collin Delia 200,000$ (4)
Jimmy Vesey 188,750$ (2)
Dylan Strome 166,900$ (2)
Tyler Vesel 75,000$ (4)
Adam Tambellini 65,000$ (4)
Ryan Graves 65,000$ (4)
Rinat Valiev 65,000$ (4)
Filip Chytil 62,208$ (3)
Jack Roslovic 55,350$ (2)
Jalen Chatfield 50,000$ (4)
Brandon Crawley 50,000$ (4)
Jonathon Martin 46,250$ (1)
Nathan Noel 46,250$ (3)
Dylan DeMelo 45,000$ (1)
Jeremy Roy 43,167$ (3)
Rourke Chartier 43,150$ (1)
Caleb Jones 40,750$ (3)
Janne Kuokkanen 40,583$ (3)
Maxime Lajoie 39,000$ (3)
Brett Sutter 37,500$ (1)
Juho Lammikko 35,875$ (1)
Jeremy Langlois 35,000$ (1)
Colin Blackwell 25,000$ (1)
Total Farm Players27
Salary Commitment
Year 3 : 2,320,733$
Year 4 : 2,052,958$
Year 5 : 1,641,958$
Year 6 : 1,370,000$
Salary Average Commitment
Year 3 : 2,320,733$
Year 4 : 2,052,958$
Year 5 : 1,641,958$
Year 6 : 1,370,000$

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 4,752 - 79%
Level 2: 5000 - 74$ - 3,718 - 74%
Level 3: 2000 - 44$ - 1,410 - 70%
Level 4: 4000 - 29$ - 2,899 - 72%
Luxury : 1000 - 202$ - 893 - 89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 33$ - 1,324 - 66%
Farm Level 2: 1000 - 14$ - 667 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,672 - 76%
Average Income per Game1,861,796$
Year to Date Revenue76,333,655$
Farm
Home Games Left0
Average Attendance - %1,991 - 66%
Average Income per Game73,174$
Year to Date Revenue3,000,142$

Expense

Pro Players Total Salaries78,446,333$
Farm Players Total Salaries918,500$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,200,000$
Pro Year To Date Expenses79,814,327$
Farm Year To Date Expenses2,046,797$
Pro Salary Cap To Date76,814,333$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days457,564$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,778$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,246,333$
Estimate Under Maximum Salary Cap of 79,500,000$3,253,667$
Estimate Over Minimum Salary Cap of 58,800,000$ 17,446,333$
Current Bank Account25,482,782$
Projected Bank Account25,482,782$

Pro Players Salaries

Patric Hornqvist 8,860,000$ (4)
Johnny Gaudreau 6,750,000$ (4)
Erik Karlsson 6,500,000$ (1)
Sean Monahan 6,375,000$ (5)
Dylan Larkin 5,700,000$ (4)
Jay Bouwmeester 5,400,000$ (1)
Ben Bishop 4,917,000$ (3)
Marc Methot 4,900,000$ (1)
Niklas Kronwall 4,750,000$ (1)
Jamie McGinn 3,333,333$ (1)
Jean-Gabriel Pageau 3,100,000$ (2)
Matt Calvert 3,000,000$ (3)
Tomas Plekanec 2,760,000$ (2)
Robert Bortuzzo 2,525,000$ (3)
Kerby Rychel 1,500,000$ (2)
Johnny Oduya 1,500,000$ (1)
Scott Mayfield 1,450,000$ (1)
Louis Domingue 1,150,000$ (2)
Jason Chimera 1,100,000$ (1)
Joshua Ho-Sang 1,076,000$ (2)
Curtis Lazar 950,000$ (1)
Klas Dahlbeck 850,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 78,446,333$
Year 4 : 48,563,000$
Year 5 : 38,977,000$
Year 6 : 27,685,000$
Salary Average Commitment
Year 3 : 68,748,000$
Year 4 : 39,248,000$
Year 5 : 29,662,000$
Year 6 : 18,370,000$
Salary Cap with 1 Way Contract
Year 3 : 78,446,333$
Year 4 : 48,563,000$
Year 5 : 38,977,000$
Year 6 : 27,685,000$

Farm Players Salaries

MacKenzie MacEachern 46,250$ (1)
Jayce Hawryluk 46,250$ (1)
Paul Thompson 42,500$ (1)
Ville Husso 42,375$ (1)
Carl Dahlstrom 40,000$ (1)
Marcus Pettersson 39,708$ (2)
Trevor Smith 37,500$ (2)
Joe Colborne 37,500$ (2)
Conner Bleackley 35,000$ (1)
Landon Ferraro 35,000$ (1)
Philippe Myers 33,917$ (2)
Jordan Binnington 32,500$ (1)
Andrew MacWilliam 32,500$ (1)
Erik Burgdoerfer 32,500$ (1)
Mat Bodie 32,500$ (1)
Petteri Lindbohm 32,500$ (1)
Ryan Stanton 32,500$ (1)
Andrew Agozzino 32,500$ (1)
Kellen Jones 27,500$ (2)
Daniel Taylor 27,500$ (2)
Parker Wotherspoon 25,000$ (1)
Keith Aulie 25,000$ (1)
Kevin Rooney 25,000$ (1)
Griffen Molino (Out of Payroll) 25,000$ (1)
Samuel Kurker 25,000$ (1)
Peter Stoykewych 25,000$ (1)
Curtis Valk 25,000$ (1)
Chris Casto 25,000$ (1)
Cameron Schilling 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 943,500$
Year 4 : 203,625$
Year 5 : 0$
Year 6 : 0$
Salary Average Commitment
Year 3 : 943,500$
Year 4 : 203,625$
Year 5 : 0$
Year 6 : 0$

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 4,584 - 76%
Level 2: 5000 - 70$ - 4,838 - 97%
Level 3: 2000 - 50$ - 1,592 - 80%
Level 4: 4000 - 40$ - 2,510 - 63%
Luxury : 1000 - 235$ - 731 - 73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,279 - 64%
Farm Level 2: 1000 - 15$ - 648 - 65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,255 - 79%
Average Income per Game1,833,165$
Year to Date Revenue75,159,745$
Farm
Home Games Left0
Average Attendance - %1,927 - 64%
Average Income per Game81,202$
Year to Date Revenue3,329,291$

Expense

Pro Players Total Salaries72,019,998$
Farm Players Total Salaries1,461,284$
Coaches Total Salaries2,990,888$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses74,175,236$
Farm Year To Date Expenses2,625,836$
Pro Salary Cap To Date72,184,337$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days415,791$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,827$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,019,998$
Estimate Under Maximum Salary Cap of 79,500,000$7,480,002$
Estimate Over Minimum Salary Cap of 58,800,000$ 13,219,998$
Current Bank Account43,973,240$
Projected Bank Account43,973,240$

Pro Players Salaries

Johnny Boychuk 6,000,000$ (4)
T.J. Oshie 5,750,000$ (3)
Marc Staal 5,700,000$ (3)
Alex Goligoski 5,475,000$ (3)
Mikael Backlund 5,350,000$ (4)
Ondrej Palat 5,300,000$ (3)
Nikita Kucherov 4,767,000$ (1)
Kyle Palmieri 4,650,000$ (3)
Luca Sbisa 3,500,000$ (4)
Andrei Vasilevskiy 3,500,000$ (2)
Thomas Greiss 3,333,333$ (2)
Conor Sheary 3,000,000$ (2)
Cal Clutterbuck 2,750,000$ (1)
Kyle Brodziak 2,200,000$ (4)
Colton Sceviour 2,000,000$ (3)
Brad Richardson 1,975,665$ (3)
Jake McCabe 1,600,000$ (1)
Johan Larsson 1,500,000$ (3)
Yanni Gourde 1,200,000$ (1)
Brayden Point 894,000$ (2)
Slater Koekkoek 800,000$ (1)
Tim Schaller 775,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 72,019,998$
Year 4 : 60,902,998$
Year 5 : 50,175,665$
Year 6 : 17,050,000$
Salary Average Commitment
Year 3 : 60,880,831$
Year 4 : 54,219,665$
Year 5 : 46,992,332$
Year 6 : 17,050,000$
Salary Cap with 1 Way Contract
Year 3 : 72,019,998$
Year 4 : 60,902,998$
Year 5 : 50,175,665$
Year 6 : 17,050,000$

Farm Players Salaries

Brian Flynn 90,000$ (2)
Mark Jankowski 83,750$ (3)
Taylor Chorney 75,000$ (2)
Chris Thorburn 70,000$ (1)
Tyler Bertuzzi 70,000$ (4)
Dylan Blujus 48,750$ (1)
Scott Laughton 48,125$ (1)
Anthony Cirelli 46,792$ (3)
Dennis Yan 46,792$ (3)
Gavin Bayreuther 46,250$ (2)
Dominik Masin 46,250$ (2)
Connor Ingram 46,250$ (3)
Luke Witkowski 46,250$ (1)
Kyle Wood 46,250$ (2)
Mitchell Stephens 45,833$ (3)
Mathieu Joseph 45,542$ (3)
Matthew Spencer 45,542$ (3)
Adam Wilcox 45,000$ (1)
Chris Bourque 43,750$ (1)
Kristers Gudlevskis 40,000$ (2)
Adam Erne 40,000$ (3)
Matthew Peca 37,500$ (1)
Nicholas Baptiste 37,500$ (2)
Ben Thomas 35,806$ (2)
Jonne Tammela 35,519$ (3)
Bokondji Imama 35,333$ (2)
Cameron Darcy 33,500$ (2)
Daniel Walcott 32,500$ (3)
Cory Conacher 32,500$ (1)
Carter Verhaeghe 32,500$ (3)
Brett Kulak 32,500$ (1)
Total Farm Players31
Salary Commitment
Year 3 : 1,461,283$
Year 4 : 1,056,909$
Year 5 : 571,020$
Year 6 : 70,000$
Salary Average Commitment
Year 3 : 1,461,283$
Year 4 : 1,056,909$
Year 5 : 571,020$
Year 6 : 70,000$

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 115$ - 5,223 - 78%
Level 2: 5556 - 69$ - 4,814 - 87%
Level 3: 2222 - 44$ - 1,918 - 86%
Level 4: 4444 - 29$ - 3,721 - 84%
Luxury : 1111 - 220$ - 791 - 71%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40$ - 1,309 - 65%
Farm Level 2: 1000 - 20$ - 648 - 65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,468 - 82%
Average Income per Game1,894,046$
Year to Date Revenue77,655,887$
Farm
Home Games Left0
Average Attendance - %1,957 - 65%
Average Income per Game94,438$
Year to Date Revenue3,871,975$

Expense

Pro Players Total Salaries78,126,333$
Farm Players Total Salaries1,215,399$
Coaches Total Salaries7,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses83,969,718$
Farm Year To Date Expenses2,322,241$
Pro Salary Cap To Date77,719,704$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days474,024$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,446$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,126,333$
Estimate Under Maximum Salary Cap of 79,500,000$1,373,667$
Estimate Over Minimum Salary Cap of 58,800,000$ 19,326,333$
Current Bank Account18,688,136$
Projected Bank Account18,688,136$

Pro Players Salaries

Ryan Getzlaf 8,250,000$ (3)
Paul Stastny 7,000,000$ (3)
Brooks Orpik 5,500,000$ (1)
Dmitry Orlov 5,100,000$ (4)
Frederik Andersen 5,000,000$ (3)
Zdeno Chara 5,000,000$ (2)
Morgan Rielly 5,000,000$ (4)
Alex Galchenyuk 4,900,000$ (2)
Cody Ceci 4,250,000$ (1)
John Klingberg 4,250,000$ (4)
Auston Matthews 3,775,000$ (2)
Braydon Coburn 3,700,000$ (1)
Bryan Rust 3,500,000$ (4)
Riley Nash 2,750,000$ (4)
Tom Pyatt 2,750,000$ (3)
Ondrej Pavelec 2,100,000$ (3)
Mitchell Marner 1,744,167$ (2)
Kevin Fiala 1,363,000$ (1)
Derek MacKenzie 1,300,000$ (1)
Alex DeBrincat 894,166$ (3)
Total Pro Players20
Salary Commitment
Year 3 : 78,126,333$
Year 4 : 62,013,333$
Year 5 : 46,594,166$
Year 6 : 20,600,000$
Salary Average Commitment
Year 3 : 71,975,000$
Year 4 : 55,000,000$
Year 5 : 39,580,833$
Year 6 : 17,436,667$
Salary Cap with 1 Way Contract
Year 3 : 78,126,333$
Year 4 : 62,013,333$
Year 5 : 46,594,166$
Year 6 : 20,600,000$

Farm Players Salaries

Trevor Moore 88,750$ (2)
Brett Ritchie 87,500$ (1)
Timo Meier 82,208$ (2)
Adam Brooks 46,250$ (3)
John Hayden 46,250$ (2)
Roope Hintz 46,250$ (3)
Francis Perron 46,250$ (1)
Dominic Toninato 46,250$ (2)
Andreas Johnsson 46,250$ (1)
Rob O'Gara (Out of Payroll) 46,250$ (1)
Anton Blidh 46,250$ (2)
Josh Leivo 46,250$ (1)
Jeremy Lauzon 43,583$ (3)
Julius Bergman 43,150$ (1)
Dmytro Timashov 41,750$ (2)
Rudolfs Balcers 37,958$ (3)
Frederik Gauthier 33,750$ (2)
Kasimir Kaskisuo 33,750$ (2)
Garret Sparks 33,750$ (1)
Peter Holland 33,750$ (3)
Robbie Russo 33,750$ (1)
Frank Corrado 32,500$ (1)
Tobias Lindberg 32,500$ (2)
Byron Froese 32,500$ (3)
Travis Boyd 32,500$ (1)
Viktor Loov 32,500$ (1)
Tim Heed 32,500$ (3)
Joe Hicketts 31,750$ (2)
Jesse Graham 25,000$ (2)
Total Farm Players29
Salary Commitment
Year 3 : 1,261,649$
Year 4 : 780,999$
Year 5 : 272,791$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,218,499$
Year 4 : 780,999$
Year 5 : 272,791$
Year 6 : 0$

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,808 - 97%
Level 2: 5000 - 60$ - 4,870 - 97%
Level 3: 2000 - 35$ - 1,948 - 97%
Level 4: 4000 - 25$ - 3,862 - 97%
Luxury : 1000 - 200$ - 955 - 96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,381 - 69%
Farm Level 2: 1000 - 15$ - 706 - 71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,443 - 97%
Average Income per Game1,830,821$
Year to Date Revenue75,063,662$
Farm
Home Games Left0
Average Attendance - %2,086 - 70%
Average Income per Game87,778$
Year to Date Revenue3,598,917$

Expense

Pro Players Total Salaries71,598,128$
Farm Players Total Salaries667,584$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,625,000$
Pro Year To Date Expenses68,987,520$
Farm Year To Date Expenses3,319,905$
Pro Salary Cap To Date66,987,513$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days413,473$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,795$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,223,128$
Estimate Under Maximum Salary Cap of 79,500,000$4,276,872$
Estimate Over Minimum Salary Cap of 58,800,000$ 16,423,128$
Current Bank Account22,219,892$
Projected Bank Account22,219,892$

Pro Players Salaries

Zach Parise 7,538,462$ (7)
Matt Hunwick 7,500,000$ (3)
Jason Spezza 7,500,000$ (1)
Bobby Ryan 7,250,000$ (4)
Milan Lucic 6,000,000$ (5)
Loui Eriksson 6,000,000$ (4)
Andrew Ladd 5,500,000$ (5)
Scott Hartnell 4,750,000$ (1)
Ryan Strome 4,000,000$ (4)
Kari Lehtonen 3,250,000$ (2)
Ben Hutton 2,800,000$ (2)
Tobias Rieder 2,000,000$ (2)
Christian Folin 1,000,000$ (3)
Sami Niku 916,666$ (3)
Joonas Korpisalo 900,000$ (1)
Martin Marincin 800,000$ (1)
Michael Chaput 688,000$ (1)
Corey Tropp 650,000$ (3)
Jonny Brodzinski 650,000$ (1)
Andrey Pedan 650,000$ (3)
Alexandre Grenier 630,000$ (1)
Wade Megan 625,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 71,598,128$
Year 4 : 55,680,128$
Year 5 : 47,630,128$
Year 6 : 36,288,462$
Salary Average Commitment
Year 3 : 68,248,129$
Year 4 : 52,830,129$
Year 5 : 44,780,129$
Year 6 : 33,438,463$
Salary Cap with 1 Way Contract
Year 3 : 71,598,128$
Year 4 : 55,680,128$
Year 5 : 47,630,128$
Year 6 : 36,288,462$

Farm Players Salaries

Vili Saarijarvi 46,500$ (3)
Thatcher Demko 46,250$ (1)
Kyle Schempp 46,250$ (3)
Jordan Subban (Out of Payroll) 46,250$ (3)
Cole Cassels 45,250$ (3)
Guillaume Brisebois 44,417$ (3)
Jens Looke 38,375$ (3)
Anton Cederholm 33,917$ (3)
Jayson Megna 33,750$ (1)
Ashton Sautner 33,750$ (4)
Evan McEneny 32,875$ (4)
Matt MacKenzie 32,500$ (1)
Mark McNeill 32,500$ (2)
Kale Kessy 32,500$ (2)
Michael Carcone 31,250$ (1)
Tyler Sikura 30,000$ (4)
Spencer Abbott 28,750$ (2)
Ben Sexton 28,750$ (2)
Dylan Ferguson 25,000$ (1)
Dave Dziurzynski 25,000$ (1)
Total Farm Players20
Salary Commitment
Year 3 : 713,834$
Year 4 : 520,084$
Year 5 : 397,584$
Year 6 : 96,625$
Salary Average Commitment
Year 3 : 713,834$
Year 4 : 520,084$
Year 5 : 397,584$
Year 6 : 96,625$

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 89$ - 5,818 - 97%
Level 2: 5000 - 55$ - 4,899 - 98%
Level 3: 2000 - 34$ - 1,958 - 98%
Level 4: 4000 - 19$ - 3,963 - 99%
Luxury : 1000 - 181$ - 961 - 96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 15$ - 1,347 - 67%
Farm Level 2: 1000 - 8$ - 684 - 68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,599 - 98%
Average Income per Game1,677,133$
Year to Date Revenue68,762,473$
Farm
Home Games Left0
Average Attendance - %2,031 - 68%
Average Income per Game71,637$
Year to Date Revenue2,937,113$

Expense

Pro Players Total Salaries66,237,833$
Farm Players Total Salaries1,243,825$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,825,000$
Pro Year To Date Expenses70,386,631$
Farm Year To Date Expenses3,306,815$
Pro Salary Cap To Date67,386,621$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days388,977$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,224$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,062,833$
Estimate Under Maximum Salary Cap of 79,500,000$8,437,167$
Estimate Over Minimum Salary Cap of 58,800,000$ 12,262,833$
Current Bank Account13,381,832$
Projected Bank Account13,381,832$

Pro Players Salaries

Eric Gryba 5,500,000$ (3)
Derick Brassard 5,000,000$ (1)
Jori Lehtera 4,700,000$ (1)
Brandon Sutter 4,375,000$ (3)
Antti Raanta 4,250,000$ (4)
Brock Nelson 4,250,000$ (4)
Brian Dumoulin 4,100,000$ (4)
Steve Mason 4,100,000$ (1)
Mikkel Boedker 4,000,000$ (2)
Ryan Spooner 4,000,000$ (4)
Philipp Grubauer 3,333,333$ (4)
Phillip Danault 3,200,000$ (3)
Daniel Winnik 3,000,000$ (3)
Derek Forbort 2,525,000$ (4)
Nathan Beaulieu 2,400,000$ (2)
Connor Brown 2,100,000$ (3)
Korbinian Holzer 1,250,000$ (3)
Matt Benning 1,075,000$ (2)
Jakob Forsbacka Karlsson 925,000$ (2)
Jeremy Bracco 842,500$ (3)
Jake Dotchin 812,000$ (1)
Henrik Haapala 500,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 66,237,833$
Year 4 : 51,125,833$
Year 5 : 42,725,833$
Year 6 : 22,458,333$
Salary Average Commitment
Year 3 : 61,762,833$
Year 4 : 48,600,833$
Year 5 : 41,650,833$
Year 6 : 22,458,333$
Salary Cap with 1 Way Contract
Year 3 : 66,237,833$
Year 4 : 51,125,833$
Year 5 : 42,725,833$
Year 6 : 22,458,333$

Farm Players Salaries

Owen Tippett 81,375$ (3)
Julius Honka 68,150$ (1)
Colin White 64,250$ (1)
Austin Czarnik 62,500$ (4)
Kailer Yamamoto 56,208$ (3)
Frank Vatrano 46,250$ (3)
Devon Toews 46,250$ (1)
Andreas Englund 46,250$ (1)
Luc Snuggerud 46,250$ (1)
Jake Walman 46,250$ (3)
Kasperi Kapanen 43,150$ (1)
Marko Dano 42,500$ (1)
Hunter Shinkaruk 41,625$ (1)
Andrew Mangiapane 40,000$ (1)
Calvin Pickard 40,000$ (2)
Cameron Hughes 39,625$ (3)
Tucker Poolman 38,750$ (3)
Julius Nattinen 36,542$ (3)
Deven Sideroff 36,417$ (3)
Phillip Di Giuseppe 36,250$ (1)
Brett Pollock 35,583$ (3)
Patrick Sieloff 35,000$ (2)
Valentin Zykov 33,750$ (3)
Eric Cornel 33,400$ (1)
Zane McIntyre 32,500$ (1)
Brady Austin 32,500$ (3)
Charles Hudon 32,500$ (1)
Freddie Tiffels 25,000$ (1)
Adam Johnson 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,243,825$
Year 4 : 620,750$
Year 5 : 545,750$
Year 6 : 62,500$
Salary Average Commitment
Year 3 : 1,132,525$
Year 4 : 620,750$
Year 5 : 545,750$
Year 6 : 62,500$

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,759 - 96%
Level 2: 5000 - 60$ - 4,863 - 97%
Level 3: 2000 - 35$ - 1,947 - 97%
Level 4: 4000 - 25$ - 3,856 - 96%
Luxury : 1000 - 200$ - 962 - 96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,286 - 64%
Farm Level 2: 1000 - 15$ - 634 - 63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,386 - 97%
Average Income per Game1,824,554$
Year to Date Revenue74,806,724$
Farm
Home Games Left0
Average Attendance - %1,920 - 64%
Average Income per Game81,241$
Year to Date Revenue3,330,901$

Expense

Pro Players Total Salaries78,891,666$
Farm Players Total Salaries1,306,017$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,109,573$
Farm Year To Date Expenses2,331,469$
Pro Salary Cap To Date77,109,561$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days460,066$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,955$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,891,666$
Estimate Under Maximum Salary Cap of 79,500,000$608,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 20,091,666$
Current Bank Account16,175,583$
Projected Bank Account16,175,583$

Pro Players Salaries

Mark Giordano 6,750,000$ (4)
Nicklas Backstrom 6,700,000$ (2)
Braden Holtby 6,100,000$ (2)
Tyler Bozak 6,000,000$ (4)
Cam Atkinson 5,875,000$ (4)
Karl Alzner 4,625,000$ (3)
Nazem Kadri 4,500,000$ (4)
David Savard 4,250,000$ (3)
Jay Beagle 3,750,000$ (4)
Anders Lee 3,750,000$ (1)
Antoine Roussel 3,000,000$ (4)
Andre Burakovsky 3,000,000$ (1)
Ryan Murray 2,825,000$ (2)
Jonathan Bernier 2,750,000$ (3)
Ben Lovejoy 2,666,666$ (1)
Kevan Miller 2,500,000$ (2)
Jan Rutta 2,300,000$ (1)
Josh Anderson 1,850,000$ (2)
Luke Glendening 1,800,000$ (3)
Brett Connolly 1,500,000$ (1)
Sven Andrighetto 1,400,000$ (1)
Matt Nieto 1,000,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 78,891,666$
Year 4 : 63,275,000$
Year 5 : 43,300,000$
Year 6 : 29,875,000$
Salary Average Commitment
Year 3 : 67,173,333$
Year 4 : 53,123,333$
Year 5 : 34,848,333$
Year 6 : 25,545,000$
Salary Cap with 1 Way Contract
Year 3 : 78,891,666$
Year 4 : 63,275,000$
Year 5 : 43,300,000$
Year 6 : 29,875,000$

Farm Players Salaries

Michael Dal Colle 153,150$ (2)
Brian Gionta 87,500$ (3)
Jakub Vrana 68,150$ (1)
Andrew Hammond 57,500$ (2)
Reto Berra 50,000$ (3)
Madison Bowey 50,000$ (2)
TJ Brennan 50,000$ (3)
Tomas Nosek 48,100$ (3)
Ryan Collins 46,250$ (2)
Vitek Vanecek 46,250$ (1)
Zach Sanford 46,250$ (2)
Lucas Johansen 46,250$ (2)
Laurent Dauphin (Out of Payroll) 44,708$ (3)
Colby Williams 44,700$ (1)
Jonas Siegenthaler 44,417$ (2)
Tomas Jurco 40,000$ (1)
Cody McLeod 40,000$ (2)
Jim O'Brien 37,500$ (3)
Markus Eisenschmid 35,000$ (1)
Ethan Werek 33,750$ (1)
Tyler Lewington 33,750$ (2)
Liam O'Brien 32,500$ (3)
Nathan Walker 32,500$ (1)
Christian Djoos 32,500$ (1)
Chandler Stephenson 32,500$ (1)
Justin Holl 32,500$ (2)
Emerson Etem 30,000$ (1)
Marco Roy 30,000$ (2)
Oscar Fantenberg 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,350,725$
Year 4 : 930,375$
Year 5 : 350,308$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,282,575$
Year 4 : 930,375$
Year 5 : 350,308$
Year 6 : 0$

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 90$ - 5,514 - 83%
Level 2: 5556 - 70$ - 4,421 - 80%
Level 3: 2222 - 45$ - 1,870 - 84%
Level 4: 4444 - 35$ - 3,168 - 71%
Luxury : 1111 - 210$ - 934 - 84%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 18$ - 1,321 - 66%
Farm Level 2: 1000 - 7$ - 659 - 66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,906 - 80%
Average Income per Game1,863,783$
Year to Date Revenue76,415,114$
Farm
Home Games Left0
Average Attendance - %1,980 - 66%
Average Income per Game45,242$
Year to Date Revenue1,854,939$

Expense

Pro Players Total Salaries83,628,666$
Farm Players Total Salaries1,326,373$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses83,489,211$
Farm Year To Date Expenses3,097,945$
Pro Salary Cap To Date81,389,176$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days481,622$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,126$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,628,666$
Estimate Under Maximum Salary Cap of 79,500,000$871,334$
Estimate Over Minimum Salary Cap of 58,800,000$ 19,828,666$
Current Bank Account63,188,383$
Projected Bank Account63,188,383$

Pro Players Salaries

Mark Stone 7,350,000$ (4)
Pekka Rinne 7,000,000$ (1)
Patrice Bergeron 6,875,000$ (4)
Alex Pietrangelo 6,500,000$ (2)
Brad Marchand 6,125,000$ (6)
Mark Scheifele 6,125,000$ (6)
Mikael Granlund 5,750,000$ (4)
Jared Spurgeon 5,188,000$ (2)
Ryan McDonagh 4,700,000$ (1)
Bo Horvat 4,500,000$ (1)
Patrik Laine 3,575,000$ (2)
Ron Hainsey 3,000,000$ (3)
Esa Lindell 2,200,000$ (2)
Calle Jarnkrok 2,000,000$ (4)
Blake Coleman 1,800,000$ (3)
Kyle Connor 1,775,000$ (2)
Zach Werenski 1,755,000$ (2)
Micheal Ferland 1,750,000$ (1)
Ivan Provorov 1,744,000$ (2)
Jaroslav Halak 1,500,000$ (4)
Brian Gibbons 1,250,000$ (4)
Paul Byron 1,166,666$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 83,628,666$
Year 4 : 64,512,000$
Year 5 : 41,775,000$
Year 6 : 36,975,000$
Salary Average Commitment
Year 3 : 72,836,500$
Year 4 : 54,886,500$
Year 5 : 34,670,833$
Year 6 : 29,870,833$
Salary Cap with 1 Way Contract
Year 3 : 83,628,666$
Year 4 : 64,512,000$
Year 5 : 41,775,000$
Year 6 : 36,975,000$

Farm Players Salaries

Andreas Borgman 88,750$ (3)
Luke Kunin 71,250$ (2)
Drake Caggiula 67,500$ (1)
Chris Wideman 62,500$ (4)
Darren Archibald 57,500$ (4)
Riley Barber 55,000$ (2)
Dmitrij Jaskin 55,000$ (1)
Scott Wilson 52,500$ (4)
Yohann Auvitu 50,000$ (3)
Matt Bartkowski 50,000$ (2)
Anthony Bitetto 47,500$ (4)
Paul Carey 47,500$ (3)
Filip Hronek 46,250$ (1)
Matthew Highmore 46,250$ (3)
Alexandar Georgiev 46,250$ (3)
Michael Amadio 46,250$ (2)
Kevin Labanc 46,250$ (2)
Tyler Moy 46,250$ (2)
Brock McGinn 45,000$ (2)
Kyle Capobianco 44,750$ (3)
C.J. Smith 43,706$ (3)
Ethan Bear 40,000$ (3)
Mason Appleton 37,917$ (3)
Dominik Simon 37,500$ (2)
Tom Kuhnhackl 35,000$ (4)
Eric Comrie 35,000$ (2)
Taylor Fedun 25,000$ (3)
Total Farm Players27
Salary Commitment
Year 3 : 1,326,373$
Year 4 : 1,157,623$
Year 5 : 725,123$
Year 6 : 255,000$
Salary Average Commitment
Year 3 : 1,326,373$
Year 4 : 1,157,623$
Year 5 : 725,123$
Year 6 : 255,000$

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 32,431,925$ 71,049,801$ 8,450,199$ 12,249,801$ 202949
Arizona Coyotes 13,613,195$ 78,025,000$ 1,475,000$ 19,225,000$ 202747
Boston Bruins 43,725,273$ 75,211,567$ 4,288,433$ 16,411,567$ 211738
Buffalo Sabres 34,646,240$ 67,467,000$ 12,033,000$ 8,667,000$ 212142
Calgary Flames 23,941,226$ 78,532,000$ 968,000$ 19,732,000$ 202747
Carolina Hurricanes 28,849,261$ 77,496,143$ 2,003,857$ 18,696,143$ 202545
Chicago Blackhawks 36,683,646$ 79,015,333$ 484,667$ 20,215,333$ 203050
Colorado Avalanche 47,419,351$ 63,317,333$ 16,182,667$ 4,517,333$ 222244
Columbus Blue Jackets 31,670,708$ 74,157,166$ 5,342,834$ 15,357,166$ 232447
Dallas Stars 16,961,842$ 76,966,666$ 2,533,334$ 18,166,666$ 222951
Detroit Red Wings 29,861,101$ 78,729,968$ 770,032$ 19,929,968$ 212647
Edmonton Oilers 21,501,988$ 76,580,832$ 2,919,168$ 17,780,832$ 232447
Florida Panthers 31,517,667$ 72,460,166$ 7,039,834$ 13,660,166$ 232750
Los Angeles Kings 6,453,235$ 75,418,000$ 4,082,000$ 16,618,000$ 243357
Minnesota Wild 21,917,116$ 80,301,319$ -801,319$ 21,501,319$ 232649
Montreal Canadiens 10,662,780$ 63,438,666$ 16,061,334$ 4,638,666$ 232245
Nashville Predators 47,763,940$ 79,454,666$ 45,334$ 20,654,666$ 202949
New Jersey Devils 31,748,352$ 74,577,696$ 4,922,304$ 15,777,696$ 202646
New York Islanders 26,155,242$ 71,748,667$ 7,751,333$ 12,948,667$ 223052
New York Rangers 4,677,199$ 80,183,750$ -683,750$ 21,383,750$ 222446
Ottawa Senators 17,850,590$ 76,304,666$ 3,195,334$ 17,504,666$ 222345
Philadelphia Flyers 37,694,496$ 68,082,500$ 11,417,500$ 9,282,500$ 252045
Pittsburgh Penguins 16,647,864$ 73,852,855$ 5,647,145$ 15,052,855$ 222446
San Jose Sharks 48,755,695$ 62,388,000$ 17,112,000$ 3,588,000$ 242751
St.Louis Blues 25,482,782$ 76,246,333$ 3,253,667$ 17,446,333$ 222951
Tampa Bay Lightning 43,973,240$ 72,019,998$ 7,480,002$ 13,219,998$ 223153
Toronto Maple Leafs 18,688,136$ 78,126,333$ 1,373,667$ 19,326,333$ 202949
Vancouver Canucks 22,219,892$ 75,223,128$ 4,276,872$ 16,423,128$ 222042
Vegas Golden Knights 13,381,832$ 71,062,833$ 8,437,167$ 12,262,833$ 222951
Washington Capitals 16,175,583$ 78,891,666$ 608,334$ 20,091,666$ 222951
Winnipeg Jets 63,188,383$ 78,628,666$ 871,334$ 19,828,666$ 222749