Team FinanceLast Update - 28 septembre 2018 at 16:11
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7400 - 93 $ - 0 - 0,00%
Level 2: 7400 - 58 $ - 0 - 0,00%
Level 3: 3978 - 38 $ - 0 - 0,00%
Level 4: 4822 - 22 $ - 0 - 0,00%
Luxury : 1400 - 182 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 750 000 $
Farm Players Total Salaries4 200 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $-250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 30 250 000 $
Current Bank Account248 617 010 $
Projected Bank Account248 617 010 $

Pro Players Salaries

Blake Wheeler 11 000 000 $ (2)
Claude Giroux 8 000 000 $ (1)
Craig Anderson 6 000 000 $ (1)
Artemi Panarin 6 000 000 $ (3)
Jared Spurgeon 5 750 000 $ (2)
Frans Nielsen 5 000 000 $ (2)
P.K. Subban 5 000 000 $ (1)
Jaden Schwartz 4 500 000 $ (1)
Kyle Turris 4 000 000 $ (3)
Martin Jones 3 500 000 $ (2)
Alexander Wennberg 3 000 000 $ (3)
William Nylander 3 000 000 $ (4)
Mattias Ekholm 3 000 000 $ (2)
Rickard Rakell 2 000 000 $ (2)
J.T. Miller 2 000 000 $ (2)
Adam Larsson 2 000 000 $ (1)
Mikael Granlund 2 000 000 $ (1)
Dougie Hamilton 2 000 000 $ (1)
Brett Hull 1 000 000 $ (2)
Matt Dumba 1 000 000 $ (2)
Total Pro Players20
Salary Commitment
Year 16 : 79 750 000 $
Year 17 : 50 250 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $
Salary Average Commitment
Year 16 : 69 250 000 $
Year 17 : 50 250 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 79 750 000 $
Year 17 : 50 250 000 $
Year 18 : 16 000 000 $
Year 19 : 3 000 000 $

Farm Players Salaries

Johnny Boychuk 500 000 $ (2)
Jacob Markstrom 475 000 $ (2)
Kyle Okposo 400 000 $ (2)
TJ Brodie 400 000 $ (1)
Darren Helm 350 000 $ (2)
Antoine Vermette 350 000 $ (1)
Oscar Lindberg 175 000 $ (3)
Stephen Gionta 175 000 $ (1)
Andrej Sekera 175 000 $ (2)
Jordie Benn 150 000 $ (1)
John Moore 150 000 $ (1)
Jakob Chychrun 100 000 $ (2)
Max Domi 100 000 $ (1)
Connor Brown 100 000 $ (2)
Kevin Labanc 100 000 $ (2)
Jon Merrill 50 000 $ (2)
Adam Clendening 50 000 $ (1)
Rinat Valiev 50 000 $ (1)
Mike Vecchione 50 000 $ (2)
Vinnie Hinostroza 50 000 $ (2)
Teemu Pulkkinen 50 000 $ (1)
Brandon Montour 50 000 $ (2)
Charles Hudon 50 000 $ (2)
Joshua Ho-Sang 50 000 $ (2)
Emerson Etem 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 16 : 4 200 000 $
Year 17 : 2 725 000 $
Year 18 : 175 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 4 180 000 $
Year 17 : 2 705 000 $
Year 18 : 175 000 $
Year 19 : 0 $

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6450 - 90 $ - 0 - 0,00%
Level 2: 5450 - 75 $ - 0 - 0,00%
Level 3: 2450 - 45 $ - 0 - 0,00%
Level 4: 4472 - 35 $ - 0 - 0,00%
Luxury : 1200 - 120 $ - 0 - 0,00%
Total Capacity :20022
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries77 850 000 $
Farm Players Total Salaries3 280 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap77 850 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 28 350 000 $
Current Bank Account85 027 663 $
Projected Bank Account85 027 663 $

Pro Players Salaries

Pekka Rinne 10 000 000 $ (2)
Erik Johnson 8 000 000 $ (2)
Dion Phaneuf 6 000 000 $ (2)
Daniel Sedin 6 000 000 $ (1)
Jason Pominville 5 000 000 $ (2)
Ilya Kovalchuk 5 000 000 $ (2)
Jay Bouwmeester 5 000 000 $ (1)
Phil Kessel 5 000 000 $ (1)
Nick Leddy 4 500 000 $ (1)
Ondrej Palat 4 000 000 $ (1)
Adam Henrique 3 500 000 $ (1)
Torey Krug 3 000 000 $ (1)
Danny DeKeyser 3 000 000 $ (1)
Boone Jenner 2 000 000 $ (3)
Mika Zibanejad 2 000 000 $ (1)
Melker Karlsson 1 750 000 $ (3)
Derek Dorsett 1 500 000 $ (1)
Luke Glendening 1 250 000 $ (1)
Jakub Vrana 850 000 $ (3)
Antoine Bibeau 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 77 850 000 $
Year 17 : 38 600 000 $
Year 18 : 4 600 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 75 850 000 $
Year 17 : 38 600 000 $
Year 18 : 4 600 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 77 850 000 $
Year 17 : 38 600 000 $
Year 18 : 4 600 000 $
Year 19 : 0 $

Farm Players Salaries

Cam Talbot 500 000 $ (1)
Matt Cullen 350 000 $ (1)
Ryan Callahan 350 000 $ (2)
Trevor van Riemsdyk 300 000 $ (3)
Justin Schultz 275 000 $ (2)
James Reimer 200 000 $ (2)
Andrej Sustr 175 000 $ (3)
Matt Moulson 175 000 $ (2)
Eric Gryba 150 000 $ (2)
Mark Fayne 150 000 $ (1)
Mark Borowiecki 125 000 $ (1)
Brett Ritchie 100 000 $ (2)
Laurent Dauphin 70 000 $ (4)
Chris Summers 70 000 $ (1)
Chris Brown 70 000 $ (1)
Cameron Gaunce 70 000 $ (1)
Casey Nelson 50 000 $ (1)
Shea Theodore 50 000 $ (1)
Ty Rattie 50 000 $ (3)
Total Farm Players19
Salary Commitment
Year 16 : 3 280 000 $
Year 17 : 1 845 000 $
Year 18 : 595 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 3 280 000 $
Year 17 : 1 845 000 $
Year 18 : 595 000 $
Year 19 : 70 000 $

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 7634 - 70 $ - 0 - 0,00%
Level 2: 6362 - 45 $ - 0 - 0,00%
Level 3: 3286 - 25 $ - 0 - 0,00%
Level 4: 5228 - 15 $ - 0 - 0,00%
Luxury : 2490 - 100 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries77 950 000 $
Farm Players Total Salaries4 135 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap77 950 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 550 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 28 450 000 $
Current Bank Account38 170 043 $
Projected Bank Account38 170 043 $

Pro Players Salaries

Taylor Hall 10 000 000 $ (3)
Eric Staal 9 000 000 $ (1)
Drew Doughty 6 000 000 $ (1)
T.J. Oshie 6 000 000 $ (2)
Logan Couture 5 000 000 $ (2)
Brayden Schenn 4 750 000 $ (1)
Henrik Zetterberg 4 500 000 $ (1)
Luca Sbisa 4 000 000 $ (3)
Corey Crawford 4 000 000 $ (2)
Micheal Ferland 4 000 000 $ (3)
Phillip Danault 3 000 000 $ (3)
Brock Nelson 3 000 000 $ (1)
Greg Pateryn 2 750 000 $ (2)
Kris Letang 2 500 000 $ (1)
Jonathan Bernier 2 500 000 $ (1)
Carl Soderberg 1 750 000 $ (1)
Sebastian Aho 1 000 000 $ (2)
Ivan Provorov 1 000 000 $ (2)
Robby Fabbri 1 000 000 $ (1)
Neal Pionk 850 000 $ (3)
Charlie McAvoy 850 000 $ (3)
Bryan Rust 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 77 950 000 $
Year 17 : 42 450 000 $
Year 18 : 22 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 77 950 000 $
Year 17 : 42 450 000 $
Year 18 : 22 700 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 77 950 000 $
Year 17 : 42 450 000 $
Year 18 : 22 700 000 $
Year 19 : 0 $

Farm Players Salaries

Robin Lehner 600 000 $ (3)
David Perron 600 000 $ (2)
Martin Hanzal 400 000 $ (1)
Jakob Silfverberg 275 000 $ (2)
Matt Calvert 275 000 $ (2)
Darcy Kuemper 250 000 $ (1)
Toby Enstrom 175 000 $ (1)
Matt Bartkowski 150 000 $ (2)
Ben Hutton 100 000 $ (1)
Ben King 100 000 $ (4)
Mattias Janmark 100 000 $ (1)
Alexandar Georgiev 100 000 $ (3)
Valentin Zykov 85 000 $ (3)
Matthew Peca 85 000 $ (3)
Adam Pelech 85 000 $ (3)
Frederik Gauthier 85 000 $ (3)
Warren Foegele 70 000 $ (3)
Jeremy Morin 70 000 $ (2)
Brian Strait 70 000 $ (2)
Owen Tippett 70 000 $ (3)
Griffin Reinhart 70 000 $ (4)
Alex Formenton 70 000 $ (3)
Connor Brickley 50 000 $ (1)
Curtis Lazar 50 000 $ (3)
Brett Lernout 50 000 $ (1)
Iiro Pakarinen 50 000 $ (2)
Dominik Simon 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 16 : 4 135 000 $
Year 17 : 3 010 000 $
Year 18 : 1 470 000 $
Year 19 : 170 000 $
Salary Average Commitment
Year 16 : 4 135 000 $
Year 17 : 3 010 000 $
Year 18 : 1 470 000 $
Year 19 : 170 000 $

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6650 - 115 $ - 0 - 0,00%
Level 2: 5800 - 70 $ - 0 - 0,00%
Level 3: 2600 - 40 $ - 0 - 0,00%
Level 4: 4646 - 28 $ - 0 - 0,00%
Luxury : 1400 - 250 $ - 0 - 0,00%
Total Capacity :21096
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries50 700 000 $
Farm Players Total Salaries1 270 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap52 200 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $27 300 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 2 700 000 $
Current Bank Account138 927 343 $
Projected Bank Account138 927 343 $

Pro Players Salaries

Anton Stralman 6 000 000 $ (2)
Tuukka Rask 6 000 000 $ (1)
Marian Hossa 6 000 000 $ (1)
Tyler Bozak 5 000 000 $ (1)
Patrik Berglund 3 500 000 $ (2)
Kris Russell 3 500 000 $ (2)
Tomas Plekanec 3 500 000 $ (2)
Alexandre Burrows 3 500 000 $ (1)
Robert Bortuzzo 3 000 000 $ (3)
Kyle Clifford 1 500 000 $ (2)
Calle Jarnkrok 1 500 000 $ (1)
Antoine Roussel 1 500 000 $ (1)
Chris Tierney 1 000 000 $ (3)
Charles Norris 1 000 000 $ (2)
Louis Domingue 1 000 000 $ (1)
Robert Hagg 850 000 $ (3)
Jesper Bratt 850 000 $ (3)
Brayden Point 500 000 $ (1)
Mirco Mueller 500 000 $ (3)
Stephen Johns (Out of Payroll) 500 000 $ (1)
William Carrier 500 000 $ (1)
Zach Redmond 0 $ (0)
Total Pro Players22
Salary Commitment
Year 16 : 51 200 000 $
Year 17 : 25 200 000 $
Year 18 : 6 200 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 51 200 000 $
Year 17 : 25 200 000 $
Year 18 : 6 200 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 51 200 000 $
Year 17 : 25 200 000 $
Year 18 : 6 200 000 $
Year 19 : 0 $

Farm Players Salaries

Jordan Schroeder 150 000 $ (2)
Richard Bachman 150 000 $ (1)
Alexander Petrovic 100 000 $ (2)
Taylor Beck 100 000 $ (1)
Samuel Morin 100 000 $ (2)
Brett Kulak 85 000 $ (3)
Steve Oleksy 75 000 $ (1)
Matt Taormina 70 000 $ (2)
Eric Gelinas 70 000 $ (1)
Max Reinhart 70 000 $ (2)
Craig Cunningham (Out of Payroll) 70 000 $ (1)
Samuel Girard 50 000 $ (2)
Mikhail Sergachev 50 000 $ (2)
Nicholas Merkley 50 000 $ (2)
Nikita Soshnikov 50 000 $ (1)
Michael Bournival 50 000 $ (2)
Michael Chaput 50 000 $ (2)
Total Farm Players17
Salary Commitment
Year 16 : 1 340 000 $
Year 17 : 825 000 $
Year 18 : 85 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 240 000 $
Year 17 : 825 000 $
Year 18 : 85 000 $
Year 19 : 0 $

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 74 $ - 0 - 0,00%
Level 2: 8000 - 60 $ - 0 - 0,00%
Level 3: 3750 - 45 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1250 - 230 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 15 $ - 0 - 0,00%
Farm Level 2: 1000 - 9 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries52 800 000 $
Farm Players Total Salaries1 650 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 000 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap56 800 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $22 700 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 7 300 000 $
Current Bank Account103 033 672 $
Projected Bank Account103 033 672 $

Pro Players Salaries

Jeff Carter 9 000 000 $ (1)
Joe Thornton 7 000 000 $ (1)
Brent Seabrook 6 000 000 $ (1)
Zach Parise (Out of Payroll) 6 000 000 $ (1)
Jonathan Ericsson 5 000 000 $ (2)
Marc-Andre Fleury 3 750 000 $ (1)
Niklas Kronwall 3 500 000 $ (2)
Kevin Shattenkirk 3 000 000 $ (3)
Karl Alzner 3 000 000 $ (2)
Cody Eakin 3 000 000 $ (3)
Benoit Pouliot 1 750 000 $ (1)
Justin Abdelkader 1 750 000 $ (1)
MichaĆ«l Fleury 1 000 000 $ (2)
Andrew Hammond 1 000 000 $ (2)
Ryan Donato 850 000 $ (3)
Nolan Patrick 850 000 $ (3)
Casey Mittelstadt 850 000 $ (3)
Thomas Chabot 500 000 $ (1)
Alex DeBrincat 500 000 $ (2)
Kyle Connor 500 000 $ (2)
Nick Shore 0 $ (0)
Total Pro Players21
Salary Commitment
Year 16 : 58 800 000 $
Year 17 : 23 050 000 $
Year 18 : 8 550 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 58 800 000 $
Year 17 : 23 050 000 $
Year 18 : 8 550 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 58 800 000 $
Year 17 : 23 050 000 $
Year 18 : 8 550 000 $
Year 19 : 0 $

Farm Players Salaries

Antti Niemi 275 000 $ (1)
Kyle Quincey 175 000 $ (1)
Matt Stajan 175 000 $ (1)
Yannick Weber 150 000 $ (2)
Shawn Matthias 150 000 $ (1)
David Schlemko 150 000 $ (1)
Alex Stalock 150 000 $ (1)
Michael Raffl 125 000 $ (1)
Rocco Grimaldi 90 000 $ (3)
JC Lipon 90 000 $ (3)
Chris Butler 70 000 $ (2)
Jakob Forsbacka Karlsson 50 000 $ (2)
Total Farm Players12
Salary Commitment
Year 16 : 1 650 000 $
Year 17 : 450 000 $
Year 18 : 180 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 650 000 $
Year 17 : 450 000 $
Year 18 : 180 000 $
Year 19 : 0 $

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6900 - 105 $ - 0 - 0,00%
Level 2: 5950 - 65 $ - 0 - 0,00%
Level 3: 3950 - 35 $ - 0 - 0,00%
Level 4: 4852 - 25 $ - 0 - 0,00%
Luxury : 1350 - 210 $ - 0 - 0,00%
Total Capacity :23002
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries76 750 000 $
Farm Players Total Salaries1 470 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap76 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 750 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 27 250 000 $
Current Bank Account83 867 836 $
Projected Bank Account83 867 836 $

Pro Players Salaries

Brent Burns 10 000 000 $ (1)
Mikko Koivu 8 000 000 $ (1)
Duncan Keith 6 000 000 $ (2)
Loui Eriksson 5 000 000 $ (2)
Cory Schneider 5 000 000 $ (1)
Bryan Little 5 000 000 $ (2)
Ryan Nugent-Hopkins 4 000 000 $ (1)
Gabriel Landeskog 4 000 000 $ (1)
Jakub Voracek 4 000 000 $ (1)
Nate Schmidt 4 000 000 $ (3)
Aleksander Barkov 4 000 000 $ (3)
Nino Niederreiter 3 000 000 $ (3)
Christian Folin 3 000 000 $ (3)
Jacob Trouba 2 000 000 $ (2)
Rasmus Ristolainen 2 000 000 $ (3)
Chris Kreider 2 000 000 $ (1)
Scott Harrington 1 750 000 $ (3)
Michael Grabner 1 500 000 $ (1)
Teuvo Teravainen 1 000 000 $ (2)
Jack Campbell 500 000 $ (2)
Adrian Kempe 500 000 $ (2)
Tyler Pitlick 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 16 : 76 750 000 $
Year 17 : 40 250 000 $
Year 18 : 19 750 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 68 083 333 $
Year 17 : 39 583 333 $
Year 18 : 19 083 333 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 76 750 000 $
Year 17 : 38 250 000 $
Year 18 : 17 750 000 $
Year 19 : 0 $

Farm Players Salaries

Calvin Pickard 250 000 $ (2)
Lance Bouma 150 000 $ (1)
Tobias Rieder 100 000 $ (1)
Jordan Martinook 100 000 $ (1)
Ivan Barbashev 100 000 $ (2)
Jimmy Frappier 100 000 $ (2)
Frank Vatrano 100 000 $ (2)
Marko Dano 100 000 $ (4)
Mat Clark 70 000 $ (1)
Jimmy Hayes 60 000 $ (1)
Landon Ferraro 60 000 $ (1)
Remi Elie 50 000 $ (2)
Tobias Lindberg 50 000 $ (1)
Connor Carrick 50 000 $ (3)
Ryan Murphy 50 000 $ (2)
Sonny Milano 50 000 $ (1)
Jesse Puljujarvi 50 000 $ (2)
Nicklas Jensen 50 000 $ (2)
Total Farm Players18
Salary Commitment
Year 16 : 1 540 000 $
Year 17 : 900 000 $
Year 18 : 150 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 1 490 000 $
Year 17 : 850 000 $
Year 18 : 150 000 $
Year 19 : 100 000 $

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6300 - 87 $ - 0 - 0,00%
Level 2: 5300 - 61 $ - 0 - 0,00%
Level 3: 1800 - 42 $ - 0 - 0,00%
Level 4: 3774 - 25 $ - 0 - 0,00%
Luxury : 1000 - 196 $ - 0 - 0,00%
Total Capacity :18174
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 000 000 $
Farm Players Total Salaries2 605 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 000 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 500 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 25 500 000 $
Current Bank Account(3 823 717 $)
Projected Bank Account(3 823 717 $)

Pro Players Salaries

Steven Stamkos 10 000 000 $ (3)
Jonathan Toews 7 000 000 $ (2)
Roman Josi 6 500 000 $ (1)
Matt Niskanen 6 000 000 $ (2)
James Neal 6 000 000 $ (2)
Wayne Simmonds 5 000 000 $ (1)
Oliver Ekman-Larsson 5 000 000 $ (2)
Frederik Andersen 5 000 000 $ (2)
Cam Ward 3 750 000 $ (1)
Dustin Brown 3 500 000 $ (1)
Nikita Zaitsev 3 000 000 $ (2)
Hampus Lindholm 3 000 000 $ (2)
Niklas Hjalmarsson 3 000 000 $ (1)
Jack Eichel 2 000 000 $ (1)
Jamie McGinn 1 500 000 $ (2)
Colton Sceviour 1 250 000 $ (1)
Victor Rask 1 000 000 $ (1)
Matthew Tkachuk 1 000 000 $ (2)
William Karlsson 1 000 000 $ (3)
Pierre-Luc Dubois 500 000 $ (2)
Steve Mason 0 $ (0)
Total Pro Players21
Salary Commitment
Year 16 : 75 000 000 $
Year 17 : 49 000 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 75 000 000 $
Year 17 : 49 000 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 75 000 000 $
Year 17 : 49 000 000 $
Year 18 : 11 000 000 $
Year 19 : 0 $

Farm Players Salaries

Nicklas Backstrom 900 000 $ (1)
Pierre-Edouard Bellemare 350 000 $ (2)
Devante Smith-Pelly 300 000 $ (3)
Michael Stone 300 000 $ (1)
Jeff Zatkoff 150 000 $ (1)
Mike McKenna 125 000 $ (2)
Nathan Beaulieu 100 000 $ (2)
Steven Kampfer 70 000 $ (1)
Michael Latta 70 000 $ (1)
Erik Condra 70 000 $ (1)
Brandon Davidson 70 000 $ (2)
Andreas Borgman 50 000 $ (2)
Victor Antipin 50 000 $ (2)
Matthew O'Connor 0 $ (0)
Total Farm Players14
Salary Commitment
Year 16 : 2 605 000 $
Year 17 : 1 045 000 $
Year 18 : 300 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 605 000 $
Year 17 : 1 045 000 $
Year 18 : 300 000 $
Year 19 : 0 $

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7931 - 90 $ - 0 - 0,00%
Level 2: 6900 - 75 $ - 0 - 0,00%
Level 3: 2700 - 50 $ - 0 - 0,00%
Level 4: 4419 - 30 $ - 0 - 0,00%
Luxury : 1550 - 190 $ - 0 - 0,00%
Total Capacity :23500
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries2 820 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap57 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $22 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 7 750 000 $
Current Bank Account160 987 844 $
Projected Bank Account160 987 844 $

Pro Players Salaries

Dustin Byfuglien 7 000 000 $ (2)
Corey Perry 6 000 000 $ (2)
Brooks Orpik 6 000 000 $ (2)
Nazem Kadri 5 000 000 $ (2)
Roman Polak 5 000 000 $ (2)
Jake Gardiner 3 500 000 $ (1)
Jason Demers 3 000 000 $ (2)
Gustav Nyquist 2 750 000 $ (1)
Antti Raanta 2 500 000 $ (1)
Semyon Varlamov 2 500 000 $ (1)
Josh Anderson 2 000 000 $ (4)
Ryan Spooner 2 000 000 $ (2)
Reilly Smith 2 000 000 $ (1)
Blake Comeau 1 750 000 $ (1)
Colin Wilson 1 500 000 $ (1)
Mikkel Boedker 1 250 000 $ (1)
Tom Wilson 1 000 000 $ (2)
Damon Severson 1 000 000 $ (3)
Derek Forbort 500 000 $ (1)
Dmitrij Jaskin 500 000 $ (2)
Brandon Tanev 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 16 : 57 250 000 $
Year 17 : 38 500 000 $
Year 18 : 3 000 000 $
Year 19 : 2 000 000 $
Salary Average Commitment
Year 16 : 55 250 000 $
Year 17 : 38 500 000 $
Year 18 : 3 000 000 $
Year 19 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 57 250 000 $
Year 17 : 38 500 000 $
Year 18 : 3 000 000 $
Year 19 : 2 000 000 $

Farm Players Salaries

Marian Gaborik 350 000 $ (2)
Jesper Fast 250 000 $ (1)
Brett Connolly 250 000 $ (1)
Chris Thorburn 175 000 $ (2)
Dmitry Kulikov 150 000 $ (2)
J.T. Brown 125 000 $ (1)
Marcus Kruger 125 000 $ (1)
Peter Holland 125 000 $ (1)
Bob Bissonnette 100 000 $ (3)
Garret Sparks 100 000 $ (1)
Nail Yakupov 100 000 $ (2)
Nick Paul 100 000 $ (4)
Zemgus Girgensons 100 000 $ (2)
Anton Forsberg 100 000 $ (1)
Jakub Kindl 70 000 $ (1)
Ryan Bourque 70 000 $ (2)
Jordan Oesterle 70 000 $ (2)
Jordan Nolan 60 000 $ (1)
Seth Griffith 50 000 $ (3)
Sergey Tolchinsky 50 000 $ (1)
Frank Corrado 50 000 $ (2)
Dylan DeMelo 50 000 $ (2)
Andrey Pedan 50 000 $ (1)
Nick Sorensen 50 000 $ (1)
Jimmy Vesey 50 000 $ (1)
Scott Kosmachuk 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 16 : 2 820 000 $
Year 17 : 1 365 000 $
Year 18 : 250 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 2 820 000 $
Year 17 : 1 365 000 $
Year 18 : 250 000 $
Year 19 : 100 000 $

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 7000 - 89 $ - 0 - 0,00%
Level 2: 5900 - 54 $ - 0 - 0,00%
Level 3: 2900 - 29 $ - 0 - 0,00%
Level 4: 4973 - 24 $ - 0 - 0,00%
Luxury : 1500 - 134 $ - 0 - 0,00%
Total Capacity :22273
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries63 450 000 $
Farm Players Total Salaries1 740 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap63 450 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $16 050 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 13 950 000 $
Current Bank Account66 260 559 $
Projected Bank Account66 260 559 $

Pro Players Salaries

Shea Weber 6 000 000 $ (2)
Patric Hornqvist 6 000 000 $ (2)
Alex Goligoski 6 000 000 $ (1)
Brandon Dubinsky 5 000 000 $ (2)
Mike Smith 5 000 000 $ (1)
Sean Monahan 4 000 000 $ (3)
Derick Brassard 4 000 000 $ (1)
David Savard 3 750 000 $ (2)
Aaron Ekblad 3 000 000 $ (4)
Bo Horvat 3 000 000 $ (3)
Patrick Maroon 3 000 000 $ (2)
Jonathan Huberdeau 3 000 000 $ (1)
Anton Khudobin 2 000 000 $ (2)
Anthony Mantha 2 000 000 $ (4)
Brock McGinn 2 000 000 $ (4)
Oscar Klefbom 2 000 000 $ (3)
Ryan Dzingel 1 500 000 $ (2)
Nikita Zadorov 1 000 000 $ (3)
Nicolas Deslauriers 700 000 $ (1)
Danton Heinen 500 000 $ (2)
Corey Tropp 0 $ (0)
Total Pro Players21
Salary Commitment
Year 16 : 63 450 000 $
Year 17 : 44 750 000 $
Year 18 : 17 000 000 $
Year 19 : 7 000 000 $
Salary Average Commitment
Year 16 : 63 050 000 $
Year 17 : 44 750 000 $
Year 18 : 17 000 000 $
Year 19 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 63 450 000 $
Year 17 : 44 750 000 $
Year 18 : 17 000 000 $
Year 19 : 7 000 000 $

Farm Players Salaries

Tom Kuhnhackl 250 000 $ (1)
Sam Bennett 200 000 $ (4)
Eric Fehr 175 000 $ (1)
Clarke MacArthur 175 000 $ (2)
Matt Irwin 150 000 $ (2)
Al Montoya 125 000 $ (2)
Michael Hutchinson 125 000 $ (1)
Andre Burakovsky 100 000 $ (3)
Scott Laughton (Out of Payroll) 100 000 $ (2)
Cedric Paquette 100 000 $ (3)
Paul Postma 70 000 $ (1)
Brian Lashoff 70 000 $ (1)
Scott Wilson 50 000 $ (1)
Nikita Scherbak 50 000 $ (1)
Emile Poirier 50 000 $ (1)
Quinton Howden 50 000 $ (1)
Beau Bennett (Out of Payroll) 50 000 $ (1)
Total Farm Players17
Salary Commitment
Year 16 : 1 890 000 $
Year 17 : 950 000 $
Year 18 : 400 000 $
Year 19 : 200 000 $
Salary Average Commitment
Year 16 : 1 790 000 $
Year 17 : 950 000 $
Year 18 : 400 000 $
Year 19 : 200 000 $

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6400 - 95 $ - 0 - 0,00%
Level 2: 5200 - 65 $ - 0 - 0,00%
Level 3: 5100 - 45 $ - 0 - 0,00%
Level 4: 5834 - 30 $ - 0 - 0,00%
Luxury : 1700 - 205 $ - 0 - 0,00%
Total Capacity :24234
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 150 000 $
Farm Players Total Salaries2 285 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 150 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 350 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 25 650 000 $
Current Bank Account67 263 885 $
Projected Bank Account67 263 885 $

Pro Players Salaries

Sidney Crosby 11 000 000 $ (2)
Mark Giordano 8 000 000 $ (1)
Victor Hedman 7 000 000 $ (2)
Alexander Steen 6 000 000 $ (1)
Jaroslav Halak 6 000 000 $ (2)
Mats Zuccarello 5 000 000 $ (1)
Trevor Lewis 5 000 000 $ (2)
Max Pacioretty 4 000 000 $ (2)
Artem Anisimov 4 000 000 $ (2)
Brian Boyle 3 500 000 $ (2)
Scott Mayfield 3 000 000 $ (3)
James van Riemsdyk 3 000 000 $ (1)
Josh Manson 1 500 000 $ (1)
Riley Nash 1 250 000 $ (1)
Adam Lowry 1 000 000 $ (3)
Frank Guy 1 000 000 $ (2)
Shayne Gostisbehere 1 000 000 $ (3)
Ryan Murray 1 000 000 $ (2)
Jan Rutta 850 000 $ (3)
Aaron Dell 850 000 $ (3)
Blake Coleman 700 000 $ (2)
Timo Meier 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 75 150 000 $
Year 17 : 49 900 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 75 150 000 $
Year 17 : 49 900 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 75 150 000 $
Year 17 : 49 900 000 $
Year 18 : 6 700 000 $
Year 19 : 0 $

Farm Players Salaries

Mike Condon 250 000 $ (1)
Evan Rodrigues 175 000 $ (3)
Jason Garrison 175 000 $ (1)
Ben Chiarot 150 000 $ (1)
Brian Flynn 150 000 $ (2)
Nic Dowd 150 000 $ (2)
Artturi Lehkonen 100 000 $ (2)
Sven Andrighetto 100 000 $ (3)
Aaron Ness 90 000 $ (3)
Luke Kunin 85 000 $ (3)
Joakim Ryan 85 000 $ (3)
Tim Heed 85 000 $ (3)
Taylor Fedun 70 000 $ (1)
Daniel Carr 70 000 $ (1)
Tyler Bertuzzi 50 000 $ (2)
Troy Stecher 50 000 $ (1)
Kerby Rychel 50 000 $ (3)
Jason Kasdorf 50 000 $ (1)
Pheonix Copley 50 000 $ (1)
Paul LaDue 50 000 $ (2)
Stefan Noesen 50 000 $ (1)
Alexandre Grenier 50 000 $ (1)
Tommy Cross 50 000 $ (1)
Erik Gustafsson 50 000 $ (1)
Justin Bailey 50 000 $ (1)
Total Farm Players25
Salary Commitment
Year 16 : 2 285 000 $
Year 17 : 1 170 000 $
Year 18 : 670 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 285 000 $
Year 17 : 1 170 000 $
Year 18 : 670 000 $
Year 19 : 0 $

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - 90 $ - 0 - 0,00%
Level 2: 7250 - 50 $ - 0 - 0,00%
Level 3: 4250 - 15 $ - 0 - 0,00%
Level 4: 4000 - 13 $ - 0 - 0,00%
Luxury : 2000 - 130 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries81 750 000 $
Farm Players Total Salaries3 040 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $-2 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 32 250 000 $
Current Bank Account70 954 305 $
Projected Bank Account70 954 305 $

Pro Players Salaries

Evgeni Malkin 11 000 000 $ (1)
Alexander Radulov 8 000 000 $ (2)
Jimmy Howard 7 000 000 $ (2)
Viktor Arvidsson 5 000 000 $ (3)
Mike Green 5 000 000 $ (1)
Mikael Backlund 4 750 000 $ (1)
Marco Scandella 4 500 000 $ (1)
Leon Draisaitl 4 500 000 $ (4)
Evander Kane 4 000 000 $ (2)
Jason Spezza 3 500 000 $ (2)
Braydon Coburn 3 500 000 $ (1)
Deryk Engelland 3 500 000 $ (1)
Bobby Ryan 3 000 000 $ (1)
Dylan Larkin 3 000 000 $ (4)
Elias Lindholm 2 000 000 $ (3)
Cody Ceci 2 000 000 $ (3)
Kevin Fiala 2 000 000 $ (4)
Michal Neuvirth 1 500 000 $ (1)
Erik Haula 1 500 000 $ (2)
Gabriel Bourque 1 000 000 $ (1)
Dany LaramĆ©e 1 000 000 $ (2)
Mark Pysyk 500 000 $ (1)
Casey Bailey 0 $ (0)
Total Pro Players23
Salary Commitment
Year 16 : 81 750 000 $
Year 17 : 43 500 000 $
Year 18 : 18 500 000 $
Year 19 : 9 500 000 $
Salary Average Commitment
Year 16 : 80 250 000 $
Year 17 : 43 500 000 $
Year 18 : 18 500 000 $
Year 19 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 81 750 000 $
Year 17 : 43 500 000 $
Year 18 : 18 500 000 $
Year 19 : 9 500 000 $

Farm Players Salaries

Marcus Johansson 400 000 $ (2)
Tyler Graovac 175 000 $ (3)
Radko Gudas 150 000 $ (1)
Dale Weise 150 000 $ (2)
Christopher Gibson 150 000 $ (3)
Matt Beleskey 150 000 $ (2)
Dustin Tokarski 150 000 $ (1)
Magnus Paajarvi 150 000 $ (2)
Jake Dotchin 100 000 $ (2)
Alan Quine 100 000 $ (2)
Mikhail Grigorenko 100 000 $ (2)
Linus Ullmark 100 000 $ (1)
Malcolm Subban 100 000 $ (3)
Kailer Yamamoto 85 000 $ (3)
Sebastian Aho 85 000 $ (3)
Noah Juulsen 85 000 $ (3)
Maxim Mamin 85 000 $ (3)
Jujhar Khaira 85 000 $ (3)
Lias Andersson 70 000 $ (3)
Hunter Shinkaruk 70 000 $ (4)
Gabriel Carlsson 50 000 $ (2)
Alexander Nylander 50 000 $ (2)
Jarred Tinordi 50 000 $ (2)
Tyler Wotherspoon 50 000 $ (3)
Markus Nutivaara 50 000 $ (2)
Lawson Crouse 50 000 $ (2)
Lukas Sedlak 50 000 $ (2)
Michael Sgarbossa 50 000 $ (2)
Miles Wood 50 000 $ (2)
Stefan Matteau 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 16 : 3 040 000 $
Year 17 : 2 640 000 $
Year 18 : 1 040 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 3 040 000 $
Year 17 : 2 640 000 $
Year 18 : 1 040 000 $
Year 19 : 70 000 $

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 8000 - 95 $ - 0 - 0,00%
Level 2: 8000 - 70 $ - 0 - 0,00%
Level 3: 2500 - 60 $ - 0 - 0,00%
Level 4: 5000 - 35 $ - 0 - 0,00%
Luxury : 1500 - 200 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 32 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 500 000 $
Farm Players Total Salaries2 750 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap59 500 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $20 000 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 10 000 000 $
Current Bank Account385 009 181 $
Projected Bank Account385 009 181 $

Pro Players Salaries

Patrick Kane 9 000 000 $ (2)
Ryan Suter 8 000 000 $ (1)
Joe Pavelski 7 000 000 $ (2)
Ron Hainsey 5 000 000 $ (1)
Brian Elliott 5 000 000 $ (2)
Cam Fowler 5 000 000 $ (3)
David Pastrnak 4 500 000 $ (4)
Jay Beagle 3 500 000 $ (2)
Auston Matthews 2 000 000 $ (2)
Connor McDavid 2 000 000 $ (1)
Frank Lalancette 1 000 000 $ (2)
Brett Pesce 1 000 000 $ (1)
Nick Schmaltz 1 000 000 $ (2)
Mitchell Marner 1 000 000 $ (2)
Joonas Korpisalo 1 000 000 $ (1)
Jaccob Slavin 1 000 000 $ (1)
Colton Parayko 1 000 000 $ (2)
Jake DeBrusk 500 000 $ (2)
Travis Konecny 500 000 $ (1)
Mikko Rantanen 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 59 500 000 $
Year 17 : 40 500 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $
Salary Average Commitment
Year 16 : 59 500 000 $
Year 17 : 40 500 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 500 000 $
Year 17 : 40 500 000 $
Year 18 : 9 500 000 $
Year 19 : 4 500 000 $

Farm Players Salaries

Ryan Miller 550 000 $ (1)
Trevor Daley 500 000 $ (2)
Zach Werenski 300 000 $ (4)
Mike Matheson 200 000 $ (4)
Brandon Carlo 100 000 $ (1)
Matt Benning 100 000 $ (2)
Eeli Tolvanen 85 000 $ (3)
Christian Wolanin 85 000 $ (3)
Alex Iafallo 85 000 $ (3)
MacKenzie Weegar 85 000 $ (3)
Filip Chytil 85 000 $ (3)
Matt Grzelcyk 85 000 $ (3)
Daniel Brikley 70 000 $ (3)
Martin Necas 70 000 $ (3)
Vinni Lettieri 50 000 $ (2)
Chris Driedger 50 000 $ (2)
Anthony Stolarz 50 000 $ (1)
Oliver Kylington 50 000 $ (1)
Peter Cehlarik 50 000 $ (2)
Brendan Guhle 50 000 $ (1)
Morgan Klimchuk 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 16 : 2 750 000 $
Year 17 : 1 950 000 $
Year 18 : 1 150 000 $
Year 19 : 500 000 $
Salary Average Commitment
Year 16 : 2 695 000 $
Year 17 : 1 915 000 $
Year 18 : 1 115 000 $
Year 19 : 500 000 $

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6675 - 90 $ - 0 - 0,00%
Level 2: 5150 - 60 $ - 0 - 0,00%
Level 3: 2250 - 60 $ - 0 - 0,00%
Level 4: 4350 - 45 $ - 0 - 0,00%
Luxury : 1025 - 100 $ - 0 - 0,00%
Total Capacity :19450
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries83 500 000 $
Farm Players Total Salaries3 570 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap83 500 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $-4 000 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 34 000 000 $
Current Bank Account241 133 $
Projected Bank Account241 133 $

Pro Players Salaries

Alex Ovechkin 12 000 000 $ (2)
Paul Stastny 7 000 000 $ (2)
Justin Williams 6 000 000 $ (2)
Marc-Edouard Vlasic 6 000 000 $ (2)
Mathieu Perreault 5 000 000 $ (2)
Kyle Brodziak 5 000 000 $ (2)
Milan Lucic 4 000 000 $ (2)
Michael Frolik 4 000 000 $ (1)
Ben Bishop 4 000 000 $ (2)
Jake Allen 3 750 000 $ (2)
Travis Hamonic 3 750 000 $ (2)
Andrew MacDonald 3 500 000 $ (2)
Alex Killorn 3 000 000 $ (1)
Nick Bonino 3 000 000 $ (2)
Vladislav Namestnikov 3 000 000 $ (2)
Kevin Hayes 2 750 000 $ (1)
Paul Byron 2 750 000 $ (2)
Luke Schenn 1 500 000 $ (1)
Michael Del Zotto 1 500 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Brenden Dillon 1 000 000 $ (1)
Stuart Percy 0 $ (0)
Total Pro Players22
Salary Commitment
Year 16 : 83 500 000 $
Year 17 : 68 750 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 81 500 000 $
Year 17 : 68 750 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 83 500 000 $
Year 17 : 68 750 000 $
Year 18 : 0 $
Year 19 : 0 $

Farm Players Salaries

Sam Gagner 300 000 $ (3)
Chad Johnson 275 000 $ (1)
Zack Smith 275 000 $ (1)
Scott Darling 250 000 $ (1)
Jean-Gabriel Pageau 200 000 $ (3)
Johnny Oduya 175 000 $ (1)
Matt Martin 150 000 $ (2)
Jori Lehtera 150 000 $ (2)
Tanner Kero 150 000 $ (2)
Nick Cousins 125 000 $ (1)
Phillip Di Giuseppe 125 000 $ (1)
Martin Marincin 100 000 $ (2)
Charlie Lindgren 100 000 $ (2)
Andrew Shaw 100 000 $ (1)
Marcus Foligno 100 000 $ (1)
StĆ©phane Blanchette 100 000 $ (2)
Mark McNeill 80 000 $ (2)
Ryan Stanton 80 000 $ (2)
Jordin Tootoo 75 000 $ (1)
Rich Clune 70 000 $ (1)
Andrew Campbell 70 000 $ (2)
Tye McGinn 70 000 $ (1)
Markus Hannikainen 50 000 $ (1)
Oscar Dansk 50 000 $ (2)
C.J. Smith 50 000 $ (2)
Christian Thomas 50 000 $ (2)
David Broll 50 000 $ (3)
Josh Leivo 50 000 $ (2)
John Hayden 50 000 $ (2)
Chris Bigras 50 000 $ (1)
Jordan Weal 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 16 : 3 570 000 $
Year 17 : 1 780 000 $
Year 18 : 550 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 3 370 000 $
Year 17 : 1 780 000 $
Year 18 : 550 000 $
Year 19 : 0 $

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 7000 - 60 $ - 0 - 0,00%
Level 3: 4000 - 25 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 2000 - 90 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries70 500 000 $
Farm Players Total Salaries1 375 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap70 500 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $9 000 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 21 000 000 $
Current Bank Account78 509 447 $
Projected Bank Account78 509 447 $

Pro Players Salaries

Zdeno Chara 9 000 000 $ (1)
Sergei Bobrovsky 9 000 000 $ (2)
David Krejci 6 000 000 $ (2)
Erik Karlsson 6 000 000 $ (1)
Travis Zajac 6 000 000 $ (1)
Thomas Vanek 5 000 000 $ (2)
Evgeny Kuznetsov 5 000 000 $ (2)
Matt Duchene 4 000 000 $ (2)
Derek MacKenzie 3 500 000 $ (2)
Tyler Toffoli 3 000 000 $ (2)
Radek Faksa 3 000 000 $ (4)
Tanner Pearson 3 000 000 $ (2)
Thomas Greiss 2 000 000 $ (2)
Mark Scheifele (Out of Payroll) 2 000 000 $ (1)
Brian Dumoulin 1 500 000 $ (2)
Brayden McNabb 1 000 000 $ (1)
Yannick Turgeon 1 000 000 $ (2)
Ryan Ellis 1 000 000 $ (1)
Patrik Laine 1 000 000 $ (2)
Anthony Beauvillier 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 72 500 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $
Salary Average Commitment
Year 16 : 68 500 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 72 500 000 $
Year 17 : 47 000 000 $
Year 18 : 3 000 000 $
Year 19 : 3 000 000 $

Farm Players Salaries

Kevin Bieksa 350 000 $ (1)
Marek Mazanec 150 000 $ (2)
Laurent Brossoit 150 000 $ (3)
Justin Peters 75 000 $ (1)
Philip Samuelsson 70 000 $ (2)
Tom Sestito 70 000 $ (1)
Tyler Ennis 60 000 $ (1)
Nikolay Goldobin 50 000 $ (1)
J.T. Compher 50 000 $ (2)
Christian Fischer 50 000 $ (2)
Brendan Perlini 50 000 $ (1)
Slater Koekkoek 50 000 $ (1)
Joel Edmundson 50 000 $ (1)
Ryan Sproul 50 000 $ (3)
John Quenneville 50 000 $ (2)
Jamie Oleksiak 50 000 $ (3)
Total Farm Players16
Salary Commitment
Year 16 : 1 375 000 $
Year 17 : 620 000 $
Year 18 : 250 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 375 000 $
Year 17 : 620 000 $
Year 18 : 250 000 $
Year 19 : 0 $

PHILADELPHIE



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7000 - 99 $ - 0 - 0,00%
Level 2: 7000 - 74 $ - 0 - 0,00%
Level 3: 4000 - 59 $ - 0 - 0,00%
Level 4: 5000 - 36 $ - 0 - 0,00%
Luxury : 2000 - 250 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 25 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 250 000 $
Farm Players Total Salaries2 785 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 25 750 000 $
Current Bank Account175 412 247 $
Projected Bank Account175 412 247 $

Pro Players Salaries

Ryan Getzlaf 10 000 000 $ (2)
Alexander Edler 7 000 000 $ (2)
Braden Holtby 5 750 000 $ (1)
Derek Stepan 5 000 000 $ (3)
Jack Johnson 5 000 000 $ (2)
Vladimir Tarasenko 4 500 000 $ (1)
Petr Mrazek 4 000 000 $ (2)
Nick Holden 4 000 000 $ (1)
Charlie Coyle 4 000 000 $ (2)
Craig Smith 3 750 000 $ (2)
Marc Staal 3 500 000 $ (1)
Andrew Cogliano 3 000 000 $ (1)
Tyler Myers 3 000 000 $ (1)
Justin Braun 3 000 000 $ (1)
Brandon Saad 3 000 000 $ (1)
Brendan Gallagher 2 000 000 $ (2)
Tomas Hertl 2 000 000 $ (2)
Lars Eller 1 250 000 $ (1)
Jake Guentzel 1 000 000 $ (2)
Josh Morrissey 500 000 $ (1)
Duncan Siemens 0 $ (0)
Total Pro Players21
Salary Commitment
Year 16 : 75 250 000 $
Year 17 : 43 750 000 $
Year 18 : 5 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 70 750 000 $
Year 17 : 43 750 000 $
Year 18 : 5 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 75 250 000 $
Year 17 : 43 750 000 $
Year 18 : 5 000 000 $
Year 19 : 0 $

Farm Players Salaries

Marc Methot 350 000 $ (2)
Joel Ward 350 000 $ (1)
Calvin de Haan 300 000 $ (3)
Ales Hemsky 175 000 $ (1)
Kevin Connauton 150 000 $ (1)
TJ Brennan 150 000 $ (1)
Dalton Prout 150 000 $ (1)
Jacob de la Rose 100 000 $ (4)
Joel Armia 100 000 $ (3)
Connor Murphy 100 000 $ (2)
Steve Yzerman 100 000 $ (4)
Richard Panik 70 000 $ (1)
Zack Kassian 70 000 $ (1)
Fredrik Claesson 70 000 $ (2)
A.J. Greer 50 000 $ (2)
Stefan Elliott 50 000 $ (1)
Michael McCarron 50 000 $ (1)
Kasperi Kapanen 50 000 $ (1)
Alex Nedeljkovic 50 000 $ (1)
Nikita Tryamkin 50 000 $ (1)
Jared McCann 50 000 $ (1)
Kent Simpson 50 000 $ (2)
Xavier Ouellet 50 000 $ (2)
Hudson Fasching 50 000 $ (1)
Pontus Aberg 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 16 : 2 785 000 $
Year 17 : 1 320 000 $
Year 18 : 600 000 $
Year 19 : 200 000 $
Salary Average Commitment
Year 16 : 2 685 000 $
Year 17 : 1 320 000 $
Year 18 : 600 000 $
Year 19 : 200 000 $

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 9000 - 100 $ - 0 - 0,00%
Level 2: 6000 - 70 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 4135 - 30 $ - 0 - 0,00%
Luxury : 1000 - 249 $ - 0 - 0,00%
Total Capacity :23135
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries62 250 000 $
Farm Players Total Salaries2 710 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap62 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $17 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 12 750 000 $
Current Bank Account41 159 213 $
Projected Bank Account41 159 213 $

Pro Players Salaries

Ryan Kesler 9 000 000 $ (1)
Dan Girardi 6 000 000 $ (2)
Roberto Luongo 6 000 000 $ (2)
Ryan O'Reilly 5 000 000 $ (2)
Jeff Petry 5 000 000 $ (2)
Jeff Skinner 4 000 000 $ (3)
Nikita Kucherov 4 000 000 $ (2)
Mike Hoffman 3 750 000 $ (2)
Chris Kunitz 3 500 000 $ (1)
Seth Jones 3 000 000 $ (3)
Jonathan Drouin 2 000 000 $ (3)
Sean Couturier 2 000 000 $ (1)
Andrei Vasilevskiy 2 000 000 $ (3)
Casey Cizikas 1 500 000 $ (1)
Thomas Hickey 1 500 000 $ (1)
Markus Granlund 1 000 000 $ (3)
Noah Hanifin 1 000 000 $ (1)
Rod LittleBitOfLove 1 000 000 $ (2)
Ondrej Kase 500 000 $ (2)
Denis Malgin 500 000 $ (2)
Joe Colborne 0 $ (0)
Total Pro Players21
Salary Commitment
Year 16 : 62 250 000 $
Year 17 : 43 750 000 $
Year 18 : 12 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 60 250 000 $
Year 17 : 43 750 000 $
Year 18 : 12 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 62 250 000 $
Year 17 : 43 750 000 $
Year 18 : 12 000 000 $
Year 19 : 0 $

Farm Players Salaries

Adam McQuaid 350 000 $ (2)
Matt Hunwick 350 000 $ (2)
Erik Gudbranson 300 000 $ (3)
Zach Bogosian 300 000 $ (1)
Carter Hutton 200 000 $ (2)
Joe Morrow 175 000 $ (3)
Nick Schultz 175 000 $ (1)
Alex Chiasson 150 000 $ (1)
Olli Maatta 100 000 $ (3)
Jim O'Brien 70 000 $ (1)
Eric Tangradi 70 000 $ (1)
Jacob Josefson 70 000 $ (2)
Dylan Strome 50 000 $ (1)
Mark Jankowski 50 000 $ (2)
Victor Mete 50 000 $ (2)
Tony DeAngelo 50 000 $ (1)
Austin Watson 50 000 $ (2)
Jack Roslovic 50 000 $ (2)
Logan Shaw 50 000 $ (2)
Jacob Larsson 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 16 : 2 710 000 $
Year 17 : 1 795 000 $
Year 18 : 575 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 710 000 $
Year 17 : 1 795 000 $
Year 18 : 575 000 $
Year 19 : 0 $

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8400 - 89 $ - 0 - 0,00%
Level 2: 6400 - 65 $ - 0 - 0,00%
Level 3: 3100 - 40 $ - 0 - 0,00%
Level 4: 5065 - 19 $ - 0 - 0,00%
Luxury : 1600 - 179 $ - 0 - 0,00%
Total Capacity :24565
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries46 350 000 $
Farm Players Total Salaries1 515 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap50 850 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $28 650 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 1 350 000 $
Current Bank Account46 132 191 $
Projected Bank Account46 132 191 $

Pro Players Salaries

Patrick Marleau 6 000 000 $ (2)
Andrew Ladd 5 000 000 $ (1)
David Backes 5 000 000 $ (2)
Dennis Seidenberg 5 000 000 $ (1)
Jonathan Quick 3 750 000 $ (1)
Jason Chimera 3 500 000 $ (1)
Darnell Nurse 3 000 000 $ (4)
Sam Reinhart 3 000 000 $ (4)
Curtis McElhinney 2 000 000 $ (2)
Mark Barberio 1 500 000 $ (2)
Cody Franson 1 500 000 $ (1)
Joakim Nordstrom 1 500 000 $ (2)
Carl Hagelin 1 250 000 $ (1)
Ryan Strome 1 000 000 $ (2)
Will Butcher 850 000 $ (3)
Pavel Zacha 500 000 $ (1)
Alex Tuch 500 000 $ (2)
Mathew Barzal 500 000 $ (1)
Sven Baertschi 500 000 $ (1)
Julius Honka 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 46 350 000 $
Year 17 : 24 350 000 $
Year 18 : 6 850 000 $
Year 19 : 6 000 000 $
Salary Average Commitment
Year 16 : 45 850 000 $
Year 17 : 24 350 000 $
Year 18 : 6 850 000 $
Year 19 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 46 350 000 $
Year 17 : 24 350 000 $
Year 18 : 6 850 000 $
Year 19 : 6 000 000 $

Farm Players Salaries

Peter Budaj 375 000 $ (1)
Jeff Glass 200 000 $ (2)
Brandon Pirri 175 000 $ (3)
Drew Miller 175 000 $ (1)
Teemu Selanne 100 000 $ (4)
Brendan Gaunce 100 000 $ (4)
Mark Alt 90 000 $ (3)
Patrick Sieloff 70 000 $ (3)
Jayson Megna 70 000 $ (2)
Zac Dalpe 60 000 $ (1)
Greg McKegg 50 000 $ (2)
Tomas Jurco 50 000 $ (3)
Total Farm Players12
Salary Commitment
Year 16 : 1 515 000 $
Year 17 : 905 000 $
Year 18 : 585 000 $
Year 19 : 200 000 $
Salary Average Commitment
Year 16 : 1 515 000 $
Year 17 : 905 000 $
Year 18 : 585 000 $
Year 19 : 200 000 $

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7650 - 95 $ - 0 - 0,00%
Level 2: 6350 - 65 $ - 0 - 0,00%
Level 3: 3600 - 40 $ - 0 - 0,00%
Level 4: 5600 - 25 $ - 0 - 0,00%
Luxury : 1800 - 900 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries73 750 000 $
Farm Players Total Salaries3 670 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 750 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $5 750 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 24 250 000 $
Current Bank Account197 103 025 $
Projected Bank Account197 103 025 $

Pro Players Salaries

Devan Dubnyk 9 000 000 $ (2)
Jamie Benn 8 000 000 $ (3)
Patrice Bergeron 8 000 000 $ (1)
John Tavares 8 000 000 $ (2)
Ryan Johansen 5 000 000 $ (3)
Justin Faulk 4 000 000 $ (3)
Nick Foligno 4 000 000 $ (1)
Brandon Sutter 4 000 000 $ (2)
Mark Stone 4 000 000 $ (2)
Alec Martinez 3 000 000 $ (1)
John Gibson 2 000 000 $ (2)
Matt Puempel 1 750 000 $ (3)
Josh Bailey 1 500 000 $ (1)
Evgenii Dadonov 1 500 000 $ (2)
Anders Lee 1 500 000 $ (1)
Kevan Miller 1 500 000 $ (2)
Alexei Cherepanov 1 000 000 $ (2)
Nikolaj Ehlers 1 000 000 $ (2)
John Klingberg 1 000 000 $ (1)
Jason Zucker 1 000 000 $ (2)
Sami Vatanen 1 000 000 $ (1)
Zach Hyman 500 000 $ (1)
Nicholas Baptiste 500 000 $ (2)
Colton Sissons 500 000 $ (2)
Danny O'Regan 500 000 $ (2)
Total Pro Players25
Salary Commitment
Year 16 : 73 750 000 $
Year 17 : 53 250 000 $
Year 18 : 18 750 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 75 750 000 $
Year 17 : 53 250 000 $
Year 18 : 18 750 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 73 750 000 $
Year 17 : 53 250 000 $
Year 18 : 18 750 000 $
Year 19 : 0 $

Farm Players Salaries

Jordan Staal 500 000 $ (2)
Dmitry Orlov 400 000 $ (3)
Esa Lindell 300 000 $ (4)
Andreas Athanasiou 200 000 $ (4)
Devin Shore 200 000 $ (4)
Philipp Grubauer 200 000 $ (2)
Brady Skjei 200 000 $ (4)
Zane McIntyre 150 000 $ (2)
Jake Virtanen 100 000 $ (4)
Christian Dvorak 100 000 $ (2)
Reid Boucher 100 000 $ (2)
Jake McCabe (Out of Payroll) 100 000 $ (2)
Johan Larsson 100 000 $ (2)
Drake Caggiula 100 000 $ (2)
Nick Ritchie 100 000 $ (2)
Juuse Saros 100 000 $ (2)
Oskar Sundqvist 100 000 $ (4)
Colin Miller 70 000 $ (2)
Evgeny Svechnikov 50 000 $ (2)
Gustav Forsling 50 000 $ (2)
Madison Bowey 50 000 $ (2)
Vladislav Kamenev 50 000 $ (2)
Derrick Pouliot 50 000 $ (3)
Travis Sanheim 50 000 $ (2)
Joel Eriksson Ek 50 000 $ (2)
Alexandre Carrier 50 000 $ (2)
Oliver Bjorkstrand 50 000 $ (1)
Mike Reilly 50 000 $ (2)
Haydn Fleury 50 000 $ (2)
Rasmus Andersson 50 000 $ (2)
Pavel Buchnevich 50 000 $ (2)
Total Farm Players31
Salary Commitment
Year 16 : 3 770 000 $
Year 17 : 3 720 000 $
Year 18 : 1 550 000 $
Year 19 : 1 100 000 $
Salary Average Commitment
Year 16 : 3 770 000 $
Year 17 : 3 720 000 $
Year 18 : 1 550 000 $
Year 19 : 1 100 000 $

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 9500 - 95 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 0 - 0,00%
Level 3: 3000 - 40 $ - 0 - 0,00%
Level 4: 5000 - 25 $ - 0 - 0,00%
Luxury : 1500 - 999 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 250 000 $
Farm Players Total Salaries2 360 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 250 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 25 750 000 $
Current Bank Account277 010 087 $
Projected Bank Account277 010 087 $

Pro Players Salaries

Brad Marchand 11 000 000 $ (2)
Tyler Seguin 10 000 000 $ (3)
Jonathan Marchessault 7 750 000 $ (2)
Alex Pietrangelo 7 500 000 $ (1)
Keith Yandle 6 000 000 $ (2)
Carey Price 5 500 000 $ (1)
Patrik Nemeth 4 500 000 $ (1)
Jordan Eberle 4 000 000 $ (2)
John Carlson 3 750 000 $ (1)
Alex Galchenyuk 3 000 000 $ (2)
Jonas Brodin 2 000 000 $ (1)
Andrew Copp 2 000 000 $ (4)
Tyler Johnson 1 500 000 $ (1)
Joonas Donskoi 1 000 000 $ (1)
Dan Duch 1 000 000 $ (2)
Connor Hellebuyck 1 000 000 $ (2)
Matt Nieto 1 000 000 $ (2)
Nick Bjugstad 1 000 000 $ (2)
Yanni Gourde 1 000 000 $ (2)
Nate Thompson 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 75 250 000 $
Year 17 : 48 750 000 $
Year 18 : 12 000 000 $
Year 19 : 2 000 000 $
Salary Average Commitment
Year 16 : 73 250 000 $
Year 17 : 48 750 000 $
Year 18 : 12 000 000 $
Year 19 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 75 250 000 $
Year 17 : 48 750 000 $
Year 18 : 12 000 000 $
Year 19 : 2 000 000 $

Farm Players Salaries

Leo Komarov 500 000 $ (2)
Carl Gunnarsson 350 000 $ (2)
Valtteri Filppula 350 000 $ (2)
Ian Cole 275 000 $ (1)
Tom McCollum 150 000 $ (2)
Brendan Smith 125 000 $ (1)
Scott Wedgewood 100 000 $ (1)
Brendan Leipsic 100 000 $ (4)
Kristers Gudlevskis 70 000 $ (2)
Ben Smith 70 000 $ (2)
Kenny Agostino 70 000 $ (2)
Colin White 50 000 $ (2)
Joseph Blandisi 50 000 $ (1)
Nic Petan 50 000 $ (2)
Robbie Russo 50 000 $ (2)
Total Farm Players15
Salary Commitment
Year 16 : 2 360 000 $
Year 17 : 1 810 000 $
Year 18 : 100 000 $
Year 19 : 100 000 $
Salary Average Commitment
Year 16 : 2 360 000 $
Year 17 : 1 810 000 $
Year 18 : 100 000 $
Year 19 : 100 000 $

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 7500 - 79 $ - 0 - 0,00%
Level 2: 6000 - 57 $ - 0 - 0,00%
Level 3: 2500 - 35 $ - 0 - 0,00%
Level 4: 4000 - 23 $ - 0 - 0,00%
Luxury : 1000 - 177 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 17 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 100 000 $
Farm Players Total Salaries3 320 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 600 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $5 900 000 $
Estimate Over Minimum Salary Cap of 49 500 000 $ 24 100 000 $
Current Bank Account81 020 194 $
Projected Bank Account81 020 194 $

Pro Players Salaries

Vincent Trocheck 7 500 000 $ (1)
Andy Greene 6 000 000 $ (2)
Anze Kopitar 6 000 000 $ (1)
Henrik Lundqvist 5 000 000 $ (1)
Ryan McDonagh 4 750 000 $ (1)
Jake Muzzin 4 500 000 $ (1)
Tyson Barrie 4 500 000 $ (1)
Kyle Palmieri 4 000 000 $ (2)
Filip Forsberg 4 000 000 $ (2)
Cam Atkinson 4 000 000 $ (3)
Nathan MacKinnon 3 000 000 $ (3)
Johnny Gaudreau 3 000 000 $ (3)
Brian Gibbons 3 000 000 $ (2)
Morgan Rielly 2 000 000 $ (2)
Christopher Tanev 1 500 000 $ (1)
Anthony Duclair 1 000 000 $ (1)
Nathan Marois 1 000 000 $ (2)
Jon Gillies 850 000 $ (3)
Conor Sheary 500 000 $ (1)
Clayton Keller 500 000 $ (2)
Brock Boeser 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 16 : 67 100 000 $
Year 17 : 31 850 000 $
Year 18 : 10 850 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 67 100 000 $
Year 17 : 31 850 000 $
Year 18 : 10 850 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 67 100 000 $
Year 17 : 31 850 000 $
Year 18 : 10 850 000 $
Year 19 : 0 $

Farm Players Salaries

Ben Lovejoy 500 000 $ (2)
Dan Hamhuis 350 000 $ (1)
Tomas Tatar 300 000 $ (2)
Eddie Lack 250 000 $ (2)
Ryan Pulock 200 000 $ (4)
Matt Murray 200 000 $ (4)
Patrick Eaves 175 000 $ (2)
Matt Read 175 000 $ (2)
Brad Richardson 175 000 $ (1)
Cal Clutterbuck 150 000 $ (1)
Jack Skille 150 000 $ (1)
Josh Jooris 125 000 $ (1)
Jordan Binnington 125 000 $ (1)
Daniel Sprong 85 000 $ (3)
Cody Goloubef 70 000 $ (1)
Jamie McBain 70 000 $ (1)
Matt Tennyson 70 000 $ (1)
Brandon Gormley 50 000 $ (1)
Martin Frk 50 000 $ (1)
Zach Aston-Reese 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 16 : 3 320 000 $
Year 17 : 1 935 000 $
Year 18 : 485 000 $
Year 19 : 400 000 $
Salary Average Commitment
Year 16 : 3 320 000 $
Year 17 : 1 935 000 $
Year 18 : 485 000 $
Year 19 : 400 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 79 500 000 $
Available Cap Space

Over Minimum of
49 500 000 $

Farm Salary Cap

Under Maximum of
5 000 000 $

Pro Players

Farm Players

Total Players

ANAHEIM 248 617 010 $ 79 750 000 $ -250 000 $ 30 250 000 $ 4 200 000 $ 800 000 $ 202545
ARIZONA 85 027 663 $ 77 850 000 $ 1 650 000 $ 28 350 000 $ 3 280 000 $ 1 720 000 $ 201939
BUFFALO 38 170 043 $ 77 950 000 $ 1 550 000 $ 28 450 000 $ 4 135 000 $ 865 000 $ 222749
CAROLINE 138 927 343 $ 52 200 000 $ 27 300 000 $ 2 700 000 $ 1 270 000 $ 3 730 000 $ 221739
CHICAGO 103 033 672 $ 56 800 000 $ 22 700 000 $ 7 300 000 $ 1 650 000 $ 3 350 000 $ 211233
COLORADO 83 867 836 $ 76 750 000 $ 2 750 000 $ 27 250 000 $ 1 470 000 $ 3 530 000 $ 221840
COLUMBUS (3 823 717 $) 75 000 000 $ 4 500 000 $ 25 500 000 $ 2 605 000 $ 2 395 000 $ 211435
EDMONTON 160 987 844 $ 57 250 000 $ 22 250 000 $ 7 750 000 $ 2 820 000 $ 2 180 000 $ 212647
FLORIDE 66 260 559 $ 63 450 000 $ 16 050 000 $ 13 950 000 $ 1 740 000 $ 3 260 000 $ 211738
ISLANDERS 67 263 885 $ 75 150 000 $ 4 350 000 $ 25 650 000 $ 2 285 000 $ 2 715 000 $ 222547
MINNESOTA 70 954 305 $ 81 750 000 $ -2 250 000 $ 32 250 000 $ 3 040 000 $ 1 960 000 $ 233053
MONTREAL 385 009 181 $ 59 500 000 $ 20 000 000 $ 10 000 000 $ 2 750 000 $ 2 250 000 $ 202141
NASHVILLE 241 133 $ 83 500 000 $ -4 000 000 $ 34 000 000 $ 3 570 000 $ 1 430 000 $ 223153
NEWJERSEY 78 509 447 $ 70 500 000 $ 9 000 000 $ 21 000 000 $ 1 375 000 $ 3 625 000 $ 201636
PHILADELPHIE 175 412 247 $ 75 250 000 $ 4 250 000 $ 25 750 000 $ 2 785 000 $ 2 215 000 $ 212546
TAMPABAY 41 159 213 $ 62 250 000 $ 17 250 000 $ 12 750 000 $ 2 710 000 $ 2 290 000 $ 212041
TORONTO 46 132 191 $ 50 850 000 $ 28 650 000 $ 1 350 000 $ 1 515 000 $ 3 485 000 $ 201232
VANCOUVER 197 103 025 $ 73 750 000 $ 5 750 000 $ 24 250 000 $ 3 670 000 $ 1 330 000 $ 253156
VEGAS 277 010 087 $ 75 250 000 $ 4 250 000 $ 25 750 000 $ 2 360 000 $ 2 640 000 $ 201535
WINNIPEG 81 020 194 $ 73 600 000 $ 5 900 000 $ 24 100 000 $ 3 320 000 $ 1 680 000 $ 212041