Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 20 février 2018 at 21:37

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 909 - 98,49%
Level 2: 5000 - 60 $ - 4 901 - 98,01%
Level 3: 2000 - 35 $ - 1 965 - 98,23%
Level 4: 4000 - 25 $ - 3 951 - 98,78%
Luxury : 1000 - 200 $ - 978 - 97,83%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 704 - 98,36%
Average Income per Game636 581 $
Year to Date Revenue17 824 254 $

Expense

Pro Players Total Salaries71 089 000 $
Pro Players Total Average Salaries71 089 000 $
Farm Players Total Salaries613 800 $
Farm Players Total Average Salaries613 800 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 145 648 $
Farm Year To Date Expenses1 126 317 $
Pro Salary Cap To Date51 772 016 $
Farm Salary Cap To Date269 104 $

Estimate

Pro Estimated Season Revenue8 275 546 $
Pro Remaining Season Days47
Pro Expenses Per Days384 887 $
Pro Estimated Expenses18 089 689 $
Farm Remaining Season Days178
Farm Expenses Per Days8 103 $
Farm Estimated Expenses1 442 334 $
Estimated Season Expenses19 532 023 $
Season Salary Cap71 089 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 911 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 089 000 $
Current Bank Account27 016 445 $
Projected Bank Account15 759 968 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 2 526 882 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 1 547 715 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 1 537 102 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 1 516 129 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 1 389 785 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 1 263 441 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 1 086 559 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 1 073 925 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 1 054 973 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 1 002 414 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 974 618 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 656 989 $
Nick Schmaltz 1 542 000 $ (3)
-Salary Remaining : 389 645 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 366 398 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 303 226 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 252 688 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 240 054 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 226 409 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 225 903 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 164 247 $
Jordan Schroeder 650 000 $ (1)
-Salary Remaining : 164 247 $
Total Pro Players21
Salary Commitment
Year 2 : 71 089 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $
Salary Average Commitment
Year 2 : 71 089 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 089 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $

Farm Players Salaries

Danton Heinen 99 600 $ (3)
Salary Remaining : 55 927 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 51 940 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 45 876 $
Connor Carrick 75 000 $ (1)
Salary Remaining : 42 114 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 42 114 $
Mason Raymond 67 500 $ (1)
Salary Remaining : 37 902 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 35 095 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players8
Salary Commitment
Year 2 : 613 800 $
Year 3 : 99 600 $
Year 4 : 99 600 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 613 800 $
Year 3 : 99 600 $
Year 4 : 99 600 $
Year 5 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 851 - 97,02%
Level 3: 2000 - 35 $ - 1 968 - 98,40%
Level 4: 4000 - 25 $ - 3 910 - 97,74%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 603 - 97,80%
Average Income per Game634 069 $
Year to Date Revenue18 387 999 $

Expense

Pro Players Total Salaries61 679 333 $
Pro Players Total Average Salaries61 679 333 $
Farm Players Total Salaries1 052 100 $
Farm Players Total Average Salaries1 052 100 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 655 458 $
Farm Year To Date Expenses1 162 874 $
Pro Salary Cap To Date46 093 651 $
Farm Salary Cap To Date461 341 $

Estimate

Pro Estimated Season Revenue7 608 827 $
Pro Remaining Season Days47
Pro Expenses Per Days334 297 $
Pro Estimated Expenses15 711 959 $
Farm Remaining Season Days178
Farm Expenses Per Days8 366 $
Farm Estimated Expenses1 489 148 $
Estimated Season Expenses17 201 107 $
Season Salary Cap61 679 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 320 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 7 679 333 $
Current Bank Account23 779 814 $
Projected Bank Account14 187 534 $

Pro Players Salaries

Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 1 516 129 $
Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 1 516 129 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 1 516 129 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 1 490 860 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 1 326 613 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 972 849 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 972 849 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 947 581 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 934 946 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 842 294 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 593 817 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 448 522 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 379 032 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 366 398 $
Anton Khudobin 1 200 000 $ (2)
-Salary Remaining : 303 226 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 284 274 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 233 737 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 233 737 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 227 925 $
Vladislav Kamenev 894 000 $ (3)
-Salary Remaining : 225 903 $
Total Pro Players21
Salary Commitment
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $
Salary Average Commitment
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $
Salary Cap with 1 Way Contract
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $

Farm Players Salaries

Jimmy Hayes 230 000 $ (2)
Salary Remaining : 129 148 $
Erik Condra 125 000 $ (2)
Salary Remaining : 70 189 $
Chris Thorburn 120 000 $ (1)
Salary Remaining : 67 382 $
Dmitrij Jaskin 100 000 $ (2)
Salary Remaining : 56 151 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 51 940 $
Sean Malone 92 500 $ (1)
Salary Remaining : 51 940 $
Jujhar Khaira 89 400 $ (1)
Salary Remaining : 50 199 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 44 472 $
Logan Shaw 66 000 $ (1)
Salary Remaining : 37 060 $
Tom Sestito 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players10
Salary Commitment
Year 2 : 1 052 100 $
Year 3 : 455 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 052 100 $
Year 3 : 455 000 $
Year 4 : 0 $
Year 5 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 878 - 97,97%
Level 2: 5000 - 60 $ - 4 888 - 97,77%
Level 3: 2000 - 35 $ - 1 944 - 97,21%
Level 4: 4000 - 25 $ - 3 898 - 97,44%
Luxury : 1000 - 200 $ - 974 - 97,41%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 583 - 97,68%
Average Income per Game633 137 $
Year to Date Revenue19 627 252 $

Expense

Pro Players Total Salaries54 384 000 $
Pro Players Total Average Salaries54 384 000 $
Farm Players Total Salaries789 200 $
Farm Players Total Average Salaries789 200 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 015 425 $
Farm Year To Date Expenses565 313 $
Pro Salary Cap To Date40 641 793 $
Farm Salary Cap To Date346 110 $

Estimate

Pro Estimated Season Revenue6 331 372 $
Pro Remaining Season Days47
Pro Expenses Per Days295 075 $
Pro Estimated Expenses13 868 525 $
Farm Remaining Season Days178
Farm Expenses Per Days4 067 $
Farm Estimated Expenses723 926 $
Estimated Season Expenses14 592 451 $
Season Salary Cap54 384 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 616 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 384 000 $
Current Bank Account24 128 531 $
Projected Bank Account15 867 452 $

Pro Players Salaries

Kris Letang 7 250 000 $ (5)
-Salary Remaining : 1 831 989 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 1 347 586 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 1 137 097 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 947 581 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 821 237 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 707 527 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 707 527 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 631 720 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 606 452 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 593 817 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 555 914 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 454 839 $
Jake Virtanen 1 744 000 $ (2)
-Salary Remaining : 440 688 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 397 984 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 379 032 $
Mark Jankowski 1 494 000 $ (2)
-Salary Remaining : 377 516 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 360 081 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 287 306 $
Anthony Beauvillier 1 107 000 $ (1)
-Salary Remaining : 279 726 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 233 737 $
Jeff Zatkoff 900 000 $ (2)
-Salary Remaining : 227 419 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 225 903 $
Lucas Wallmark 750 000 $ (2)
-Salary Remaining : 189 516 $
Total Pro Players23
Salary Commitment
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $
Salary Average Commitment
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $

Farm Players Salaries

Samuel Morin 136 300 $ (1)
Salary Remaining : 76 534 $
Sonny Milano 129 400 $ (2)
Salary Remaining : 72 660 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 60 419 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 50 536 $
Adam Erne 89 400 $ (2)
Salary Remaining : 50 199 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 50 199 $
Nic Petan 86 300 $ (2)
Salary Remaining : 48 459 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 34 140 $
Total Farm Players8
Salary Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 927 - 98,79%
Level 2: 5000 - 60 $ - 4 948 - 98,96%
Level 3: 2000 - 35 $ - 1 962 - 98,12%
Level 4: 4000 - 25 $ - 3 907 - 97,67%
Luxury : 1000 - 200 $ - 977 - 97,66%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 721 - 98,45%
Average Income per Game638 164 $
Year to Date Revenue19 783 072 $

Expense

Pro Players Total Salaries66 849 500 $
Pro Players Total Average Salaries66 849 500 $
Farm Players Total Salaries302 500 $
Farm Players Total Average Salaries302 500 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 948 816 $
Farm Year To Date Expenses956 511 $
Pro Salary Cap To Date47 706 885 $
Farm Salary Cap To Date123 345 $

Estimate

Pro Estimated Season Revenue6 381 636 $
Pro Remaining Season Days47
Pro Expenses Per Days375 535 $
Pro Estimated Expenses17 650 145 $
Farm Remaining Season Days178
Farm Expenses Per Days6 948 $
Farm Estimated Expenses1 236 744 $
Estimated Season Expenses18 886 889 $
Season Salary Cap66 849 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 150 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 849 500 $
Current Bank Account27 462 307 $
Projected Bank Account14 957 054 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 1 705 645 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 1 452 957 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 1 389 785 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 1 364 516 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 1 162 366 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 1 137 097 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 1 111 828 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 1 010 753 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 903 360 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 758 065 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 758 065 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 631 720 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 631 720 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 581 183 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 505 376 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 315 860 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 315 860 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 287 306 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 227 419 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 205 309 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 183 199 $
Total Pro Players22
Salary Commitment
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $
Salary Average Commitment
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $

Farm Players Salaries

Robbie Russo 92 500 $ (1)
Salary Remaining : 51 940 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 51 940 $
Nicklas Jensen 60 000 $ (1)
Salary Remaining : 33 691 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players4
Salary Commitment
Year 2 : 302 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 302 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 803 - 96,71%
Level 2: 5000 - 60 $ - 4 846 - 96,92%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 25 $ - 3 860 - 96,49%
Luxury : 1000 - 200 $ - 973 - 97,31%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 428 - 96,82%
Average Income per Game627 442 $
Year to Date Revenue18 823 245 $

Expense

Pro Players Total Salaries56 595 000 $
Pro Players Total Average Salaries56 595 000 $
Farm Players Total Salaries614 200 $
Farm Players Total Average Salaries614 200 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 355 800 $
Farm Year To Date Expenses488 585 $
Pro Salary Cap To Date43 647 731 $
Farm Salary Cap To Date269 382 $

Estimate

Pro Estimated Season Revenue6 901 856 $
Pro Remaining Season Days47
Pro Expenses Per Days338 145 $
Pro Estimated Expenses15 892 815 $
Farm Remaining Season Days178
Farm Expenses Per Days3 515 $
Farm Estimated Expenses625 670 $
Estimated Season Expenses16 518 485 $
Season Salary Cap56 595 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 405 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 595 000 $
Current Bank Account9 074 789 $
Projected Bank Account(541 840 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 1 768 817 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 1 326 613 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 1 221 242 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 1 052 952 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 1 010 753 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 972 849 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 960 215 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 953 898 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 915 995 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 808 602 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 758 065 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 625 403 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 277 957 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 259 005 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 240 054 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 227 419 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 219 839 $
Trevor van Riemsdyk 825 000 $ (2)
-Salary Remaining : 208 468 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 185 726 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 161 720 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players21
Salary Commitment
Year 2 : 56 595 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $
Salary Average Commitment
Year 2 : 56 595 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $
Salary Cap with 1 Way Contract
Year 2 : 56 595 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $

Farm Players Salaries

Clayton Keller 170 400 $ (3)
Salary Remaining : 95 682 $
Chandler Stephenson 92 500 $ (1)
Salary Remaining : 51 940 $
Riley Barber 92 500 $ (2)
Salary Remaining : 51 940 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 50 199 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 50 199 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 44 921 $
Total Farm Players6
Salary Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 912 - 98,53%
Level 2: 5000 - 60 $ - 4 965 - 99,31%
Level 3: 2000 - 35 $ - 1 969 - 98,43%
Level 4: 4000 - 25 $ - 3 946 - 98,65%
Luxury : 1000 - 200 $ - 986 - 98,55%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 778 - 98,76%
Average Income per Game639 430 $
Year to Date Revenue19 822 337 $

Expense

Pro Players Total Salaries54 791 333 $
Pro Players Total Average Salaries54 791 333 $
Farm Players Total Salaries605 850 $
Farm Players Total Average Salaries605 850 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 171 433 $
Farm Year To Date Expenses1 010 834 $
Pro Salary Cap To Date40 958 031 $
Farm Salary Cap To Date265 377 $

Estimate

Pro Estimated Season Revenue6 394 302 $
Pro Remaining Season Days47
Pro Expenses Per Days317 695 $
Pro Estimated Expenses14 931 665 $
Farm Remaining Season Days178
Farm Expenses Per Days7 274 $
Farm Estimated Expenses1 294 772 $
Estimated Season Expenses16 226 437 $
Season Salary Cap54 791 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 208 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 791 333 $
Current Bank Account28 277 853 $
Projected Bank Account18 445 718 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 1 642 473 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 1 452 957 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 1 200 269 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 1 137 097 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 1 094 898 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 1 010 753 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 1 010 753 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 842 294 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 821 237 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 577 392 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 448 522 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 429 570 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 265 323 $
Brandon Manning 975 000 $ (2)
-Salary Remaining : 246 371 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 240 054 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 233 737 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 225 903 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 202 151 $
Cody Goloubef 750 000 $ (1)
-Salary Remaining : 189 516 $
Jake Dotchin 617 000 $ (1)
-Salary Remaining : 155 909 $
Frederick Gaudreau 595 000 $ (1)
-Salary Remaining : 150 349 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 145 296 $
Jonathan Marchessault 484 000 $ (1)
-Salary Remaining : 122 301 $
Total Pro Players23
Salary Commitment
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $
Salary Average Commitment
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $

Farm Players Salaries

Chris Neil 150 000 $ (1)
Salary Remaining : 84 227 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 51 210 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 50 536 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 50 199 $
Andreas Martinsen 64 000 $ (1)
Salary Remaining : 35 937 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 34 393 $
Lukas Sedlak 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players7
Salary Commitment
Year 2 : 605 850 $
Year 3 : 150 650 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 605 850 $
Year 3 : 150 650 $
Year 4 : 89 400 $
Year 5 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 899 - 98,31%
Level 2: 5000 - 60 $ - 4 947 - 98,95%
Level 3: 2000 - 35 $ - 1 961 - 98,06%
Level 4: 4000 - 25 $ - 3 896 - 97,39%
Luxury : 1000 - 200 $ - 980 - 98,03%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 683 - 98,24%
Average Income per Game636 891 $
Year to Date Revenue19 743 615 $

Expense

Pro Players Total Salaries72 824 000 $
Pro Players Total Average Salaries72 824 000 $
Farm Players Total Salaries236 300 $
Farm Players Total Average Salaries236 300 $
Coaches Total Salaries5 075 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 814 460 $
Farm Year To Date Expenses1 300 936 $
Pro Salary Cap To Date54 020 943 $
Farm Salary Cap To Date127 921 $

Estimate

Pro Estimated Season Revenue6 368 908 $
Pro Remaining Season Days47
Pro Expenses Per Days404 430 $
Pro Estimated Expenses19 008 210 $
Farm Remaining Season Days178
Farm Expenses Per Days9 184 $
Farm Estimated Expenses1 634 752 $
Estimated Season Expenses20 642 962 $
Season Salary Cap72 824 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $176 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 824 000 $
Current Bank Account15 133 224 $
Projected Bank Account859 170 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 2 400 538 $
Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 1 768 817 $
Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 1 705 645 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 1 516 129 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 1 465 591 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 1 326 613 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 1 137 097 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 1 061 290 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 865 457 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 827 554 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 783 333 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 745 430 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 694 892 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 530 645 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 442 204 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 328 495 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 294 887 $
Tristan Jarry 894 000 $ (1)
-Salary Remaining : 225 903 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 154 898 $
Tom Pyatt 500 000 $ (1)
-Salary Remaining : 126 344 $
Total Pro Players20
Salary Commitment
Year 2 : 72 824 000 $
Year 3 : 50 717 000 $
Year 4 : 40 167 000 $
Year 5 : 34 500 000 $
Salary Average Commitment
Year 2 : 72 824 000 $
Year 3 : 50 717 000 $
Year 4 : 40 167 000 $
Year 5 : 34 500 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 824 000 $
Year 3 : 50 717 000 $
Year 4 : 40 167 000 $
Year 5 : 34 500 000 $

Farm Players Salaries

Jacob De La Rose 92 500 $ (1)
Salary Remaining : 51 940 $
Frederik Gauthier 86 300 $ (2)
Salary Remaining : 48 459 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players3
Salary Commitment
Year 2 : 236 300 $
Year 3 : 86 300 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 236 300 $
Year 3 : 86 300 $
Year 4 : 0 $
Year 5 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 854 - 97,57%
Level 2: 5000 - 60 $ - 4 901 - 98,02%
Level 3: 2000 - 35 $ - 1 966 - 98,28%
Level 4: 4000 - 25 $ - 3 928 - 98,21%
Luxury : 1000 - 200 $ - 975 - 97,52%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 624 - 97,91%
Average Income per Game633 175 $
Year to Date Revenue18 995 250 $

Expense

Pro Players Total Salaries68 602 000 $
Pro Players Total Average Salaries68 602 000 $
Farm Players Total Salaries1 283 800 $
Farm Players Total Average Salaries1 283 800 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 749 574 $
Farm Year To Date Expenses1 258 684 $
Pro Salary Cap To Date50 375 942 $
Farm Salary Cap To Date600 936 $

Estimate

Pro Estimated Season Revenue6 964 925 $
Pro Remaining Season Days47
Pro Expenses Per Days371 516 $
Pro Estimated Expenses17 461 252 $
Farm Remaining Season Days178
Farm Expenses Per Days8 782 $
Farm Estimated Expenses1 563 196 $
Estimated Season Expenses19 024 448 $
Season Salary Cap68 602 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 398 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 14 602 000 $
Current Bank Account13 479 025 $
Projected Bank Account1 419 502 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 2 084 677 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 1 904 763 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 1 516 129 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 1 231 855 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 1 200 269 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 1 137 097 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 1 100 962 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 1 073 925 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 821 237 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 783 333 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 631 720 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 568 548 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 454 839 $
Darnell Nurse 1 713 000 $ (2)
-Salary Remaining : 432 855 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 410 618 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 372 715 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 328 495 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 233 737 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 225 903 $
Brian Lashoff 650 000 $ (1)
-Salary Remaining : 164 247 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 151 613 $
Total Pro Players23
Salary Commitment
Year 2 : 68 602 000 $
Year 3 : 43 676 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $
Salary Average Commitment
Year 2 : 68 602 000 $
Year 3 : 43 676 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $
Salary Cap with 1 Way Contract
Year 2 : 68 602 000 $
Year 3 : 43 676 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $

Farm Players Salaries

Alexander Nylander 177 500 $ (3)
Salary Remaining : 99 669 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 72 660 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 70 414 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 62 160 $
Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 51 940 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 51 940 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 51 940 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 51 940 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 50 199 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 43 349 $
Tyler Pitlick 72 500 $ (1)
Salary Remaining : 40 710 $
Tanner Kero 66 700 $ (1)
Salary Remaining : 37 453 $
Anton Forsberg 65 000 $ (1)
Salary Remaining : 36 498 $
Total Farm Players13
Salary Commitment
Year 2 : 1 283 800 $
Year 3 : 728 000 $
Year 4 : 524 800 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 283 800 $
Year 3 : 728 000 $
Year 4 : 524 800 $
Year 5 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 928 - 98,79%
Level 2: 5000 - 60 $ - 4 938 - 98,76%
Level 3: 2000 - 35 $ - 1 973 - 98,66%
Level 4: 4000 - 25 $ - 3 928 - 98,19%
Luxury : 1000 - 200 $ - 988 - 98,80%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 754 - 98,63%
Average Income per Game639 472 $
Year to Date Revenue18 544 695 $

Expense

Pro Players Total Salaries72 953 833 $
Pro Players Total Average Salaries72 953 832 $
Farm Players Total Salaries691 150 $
Farm Players Total Average Salaries691 150 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 423 678 $
Farm Year To Date Expenses1 070 417 $
Pro Salary Cap To Date52 808 056 $
Farm Salary Cap To Date324 960 $

Estimate

Pro Estimated Season Revenue7 673 667 $
Pro Remaining Season Days47
Pro Expenses Per Days411 042 $
Pro Estimated Expenses19 318 974 $
Farm Remaining Season Days178
Farm Expenses Per Days7 543 $
Farm Estimated Expenses1 342 654 $
Estimated Season Expenses20 661 628 $
Season Salary Cap72 953 832 $
Estimate Under Maximum Salary Cap of 73 000 000 $46 168 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 953 832 $
Current Bank Account2 555 332 $
Projected Bank Account(10 432 629 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 2 198 387 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 2 084 677 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 1 985 371 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 1 399 387 $
Dan Girardi 5 500 000 $ (5)
-Salary Remaining : 1 389 785 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 1 332 930 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 1 263 441 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 1 105 511 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 1 094 982 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 1 061 290 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 884 409 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 568 548 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 416 935 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 328 495 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 240 054 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 227 419 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 227 419 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 218 070 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 154 772 $
Total Pro Players20
Salary Commitment
Year 2 : 72 953 833 $
Year 3 : 50 496 833 $
Year 4 : 38 721 333 $
Year 5 : 38 721 333 $
Salary Average Commitment
Year 2 : 72 953 832 $
Year 3 : 50 496 832 $
Year 4 : 38 721 332 $
Year 5 : 38 721 332 $
Salary Cap with 1 Way Contract
Year 2 : 72 953 832 $
Year 3 : 50 496 832 $
Year 4 : 38 721 332 $
Year 5 : 38 721 332 $

Farm Players Salaries

Anthony DeAngelo 126 250 $ (3)
Salary Remaining : 70 891 $
Kevin Connauton 100 000 $ (2)
Salary Remaining : 56 151 $
John Hayden 92 500 $ (1)
Salary Remaining : 51 940 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 49 076 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 44 921 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 44 921 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 36 498 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players8
Salary Commitment
Year 2 : 691 150 $
Year 3 : 226 250 $
Year 4 : 126 250 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 691 150 $
Year 3 : 226 250 $
Year 4 : 126 250 $
Year 5 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 788 - 96,46%
Level 2: 5000 - 60 $ - 4 903 - 98,07%
Level 3: 2000 - 35 $ - 1 954 - 97,68%
Level 4: 4000 - 25 $ - 3 881 - 97,03%
Luxury : 1000 - 200 $ - 972 - 97,18%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 498 - 97,21%
Average Income per Game628 705 $
Year to Date Revenue18 861 135 $

Expense

Pro Players Total Salaries64 446 750 $
Pro Players Total Average Salaries64 446 750 $
Farm Players Total Salaries696 350 $
Farm Players Total Average Salaries696 350 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 731 142 $
Farm Year To Date Expenses1 226 119 $
Pro Salary Cap To Date48 161 832 $
Farm Salary Cap To Date305 383 $

Estimate

Pro Estimated Season Revenue6 915 750 $
Pro Remaining Season Days47
Pro Expenses Per Days357 778 $
Pro Estimated Expenses16 815 566 $
Farm Remaining Season Days178
Farm Expenses Per Days8 821 $
Farm Estimated Expenses1 570 138 $
Estimated Season Expenses18 385 704 $
Season Salary Cap64 446 750 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 553 250 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 446 750 $
Current Bank Account35 659 551 $
Projected Bank Account24 189 597 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 1 920 430 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 1 737 231 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 1 503 495 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 1 263 441 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 1 137 097 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 1 010 753 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 1 004 435 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 985 484 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 846 505 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 758 065 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 694 892 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 505 376 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 505 376 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 448 522 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 391 667 $
Viktor Stalberg 1 500 000 $ (1)
-Salary Remaining : 379 032 $
Julius Honka 1 363 000 $ (3)
-Salary Remaining : 344 414 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 233 737 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 233 737 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 202 151 $
Pheonix Copley 708 750 $ (1)
-Salary Remaining : 179 093 $
Total Pro Players21
Salary Commitment
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $
Salary Average Commitment
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $

Farm Players Salaries

Dwight King 210 000 $ (1)
Salary Remaining : 117 918 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 57 611 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 51 940 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 44 921 $
Emerson Etem 77 500 $ (1)
Salary Remaining : 43 517 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 40 710 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 34 393 $
Total Farm Players7
Salary Commitment
Year 2 : 696 350 $
Year 3 : 133 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 696 350 $
Year 3 : 133 750 $
Year 4 : 0 $
Year 5 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 731 - 95,52%
Level 2: 5000 - 60 $ - 4 815 - 96,29%
Level 3: 2000 - 35 $ - 1 926 - 96,32%
Level 4: 4000 - 25 $ - 3 862 - 96,55%
Luxury : 1000 - 200 $ - 954 - 95,37%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 288 - 96,04%
Average Income per Game620 528 $
Year to Date Revenue19 236 357 $

Expense

Pro Players Total Salaries54 837 000 $
Pro Players Total Average Salaries54 837 000 $
Farm Players Total Salaries269 000 $
Farm Players Total Average Salaries269 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 969 592 $
Farm Year To Date Expenses1 433 368 $
Pro Salary Cap To Date40 980 397 $
Farm Salary Cap To Date118 011 $

Estimate

Pro Estimated Season Revenue6 205 276 $
Pro Remaining Season Days47
Pro Expenses Per Days316 328 $
Pro Estimated Expenses14 867 416 $
Farm Remaining Season Days178
Farm Expenses Per Days10 312 $
Farm Estimated Expenses1 835 536 $
Estimated Season Expenses16 702 952 $
Season Salary Cap54 837 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 163 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 837 000 $
Current Bank Account28 098 245 $
Projected Bank Account17 600 569 $

Pro Players Salaries

Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 1 263 441 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 1 231 855 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 1 162 366 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 979 167 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 953 898 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 953 898 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 840 188 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 808 602 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 694 892 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 673 919 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 631 720 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 562 231 $
Lawson Crouse 1 603 000 $ (3)
-Salary Remaining : 405 059 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 404 301 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 353 763 $
Colin White 1 285 000 $ (3)
-Salary Remaining : 324 704 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 316 871 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 265 828 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 265 323 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 233 737 $
Kyle Rau 859 000 $ (1)
-Salary Remaining : 217 059 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 168 543 $
Yannick Weber 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players23
Salary Commitment
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $
Salary Average Commitment
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $

Farm Players Salaries

Ryan Pulock 92 500 $ (2)
Salary Remaining : 51 940 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 51 940 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 47 167 $
Total Farm Players3
Salary Commitment
Year 2 : 269 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 269 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 841 - 97,36%
Level 2: 5000 - 60 $ - 4 903 - 98,05%
Level 3: 2000 - 35 $ - 1 965 - 98,26%
Level 4: 4000 - 25 $ - 3 904 - 97,59%
Luxury : 1000 - 200 $ - 977 - 97,75%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 590 - 97,72%
Average Income per Game632 482 $
Year to Date Revenue20 239 421 $

Expense

Pro Players Total Salaries61 670 500 $
Pro Players Total Average Salaries61 670 500 $
Farm Players Total Salaries1 153 700 $
Farm Players Total Average Salaries1 153 700 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 300 520 $
Farm Year To Date Expenses2 566 774 $
Pro Salary Cap To Date46 087 118 $
Farm Salary Cap To Date505 821 $

Estimate

Pro Estimated Season Revenue5 692 337 $
Pro Remaining Season Days47
Pro Expenses Per Days354 680 $
Pro Estimated Expenses16 669 960 $
Farm Remaining Season Days178
Farm Expenses Per Days18 466 $
Farm Estimated Expenses3 286 948 $
Estimated Season Expenses19 956 908 $
Season Salary Cap61 670 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 329 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 7 670 500 $
Current Bank Account13 884 903 $
Projected Bank Account(379 668 $)

Pro Players Salaries

Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 1 516 129 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 1 452 957 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 1 389 785 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 1 099 194 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 1 073 925 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 1 073 925 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 1 010 753 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 1 010 753 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 915 995 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 833 871 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 758 065 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 505 376 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 467 473 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 448 522 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 418 957 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 353 763 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 233 737 $
Nick Lappin 925 000 $ (2)
-Salary Remaining : 233 737 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 233 737 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 230 578 $
Greg McKegg 700 000 $ (1)
-Salary Remaining : 176 882 $
Cory Conacher 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players22
Salary Commitment
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $
Salary Average Commitment
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $

Farm Players Salaries

Jakub Vrana 136 300 $ (1)
Salary Remaining : 76 534 $
Christian Fischer 110 700 $ (3)
Salary Remaining : 62 160 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 51 940 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 51 940 $
Sean Kuraly 92 500 $ (2)
Salary Remaining : 51 940 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 49 975 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 46 325 $
Daniel Carr 72 500 $ (2)
Salary Remaining : 40 710 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 40 710 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 40 148 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 35 207 $
Aaron Dell 62 500 $ (2)
Salary Remaining : 35 095 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 32 849 $
Byron Froese 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players14
Salary Commitment
Year 2 : 1 153 700 $
Year 3 : 519 700 $
Year 4 : 203 200 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 153 700 $
Year 3 : 519 700 $
Year 4 : 203 200 $
Year 5 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 828 - 97,14%
Level 2: 5000 - 60 $ - 4 924 - 98,47%
Level 3: 2000 - 35 $ - 1 947 - 97,37%
Level 4: 4000 - 25 $ - 3 919 - 97,98%
Luxury : 1000 - 200 $ - 976 - 97,57%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 594 - 97,75%
Average Income per Game632 168 $
Year to Date Revenue18 332 867 $

Expense

Pro Players Total Salaries55 258 000 $
Pro Players Total Average Salaries55 258 000 $
Farm Players Total Salaries1 649 500 $
Farm Players Total Average Salaries1 649 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 356 715 $
Farm Year To Date Expenses987 338 $
Pro Salary Cap To Date42 620 152 $
Farm Salary Cap To Date768 031 $

Estimate

Pro Estimated Season Revenue7 586 014 $
Pro Remaining Season Days47
Pro Expenses Per Days323 968 $
Pro Estimated Expenses15 226 496 $
Farm Remaining Season Days178
Farm Expenses Per Days6 781 $
Farm Estimated Expenses1 207 018 $
Estimated Season Expenses16 433 514 $
Season Salary Cap55 258 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 742 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 258 000 $
Current Bank Account15 434 041 $
Projected Bank Account6 586 541 $

Pro Players Salaries

Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 1 737 231 $
Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 1 541 398 $
Erik Johnson 6 000 000 $ (1)
-Salary Remaining : 1 516 129 $
Jimmy Vesey 3 775 000 $ (2)
-Salary Remaining : 953 898 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 884 409 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 715 866 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 707 527 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 688 575 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 663 306 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 568 548 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 505 376 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 404 301 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 404 301 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 404 301 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 379 032 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 353 763 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 344 414 $
J.T. Compher 1 000 000 $ (3)
-Salary Remaining : 252 688 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 240 054 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 205 183 $
Ryan Dzingel 750 000 $ (1)
-Salary Remaining : 189 516 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 151 613 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 151 613 $
Total Pro Players23
Salary Commitment
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $
Salary Average Commitment
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $

Farm Players Salaries

Matt Benning 107 500 $ (2)
Salary Remaining : 60 363 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 53 344 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 51 940 $
Steven Santini 92 500 $ (2)
Salary Remaining : 51 940 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 51 940 $
Zach Sanford 92 500 $ (3)
Salary Remaining : 51 940 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 51 940 $
Troy Stecher 92 500 $ (2)
Salary Remaining : 51 940 $
Tyler Motte 92 500 $ (3)
Salary Remaining : 51 940 $
Tim Heed 77 500 $ (1)
Salary Remaining : 43 517 $
Jhonas Enroth 75 000 $ (1)
Salary Remaining : 42 114 $
Christian Folin 72 500 $ (1)
Salary Remaining : 40 710 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 38 885 $
Jean-Francois Berube 67 500 $ (1)
Salary Remaining : 37 902 $
Derek Grant 65 000 $ (1)
Salary Remaining : 36 498 $
Shane Harper 65 000 $ (1)
Salary Remaining : 36 498 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 35 937 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 35 095 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 34 393 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 33 691 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players21
Salary Commitment
Year 2 : 1 649 500 $
Year 3 : 1 012 000 $
Year 4 : 254 250 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 649 500 $
Year 3 : 1 012 000 $
Year 4 : 254 250 $
Year 5 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 865 - 97,75%
Level 2: 5000 - 60 $ - 4 861 - 97,21%
Level 3: 2000 - 35 $ - 1 958 - 97,90%
Level 4: 4000 - 25 $ - 3 934 - 98,35%
Luxury : 1000 - 200 $ - 971 - 97,11%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 589 - 97,72%
Average Income per Game632 017 $
Year to Date Revenue15 800 417 $

Expense

Pro Players Total Salaries72 756 333 $
Pro Players Total Average Salaries72 756 333 $
Farm Players Total Salaries181 250 $
Farm Players Total Average Salaries181 250 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 749 945 $
Farm Year To Date Expenses302 743 $
Pro Salary Cap To Date53 376 313 $
Farm Salary Cap To Date83 540 $

Estimate

Pro Estimated Season Revenue10 112 267 $
Pro Remaining Season Days47
Pro Expenses Per Days393 851 $
Pro Estimated Expenses18 510 997 $
Farm Remaining Season Days178
Farm Expenses Per Days2 149 $
Farm Estimated Expenses382 522 $
Estimated Season Expenses18 893 519 $
Season Salary Cap72 756 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $243 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 756 333 $
Current Bank Account9 087 359 $
Projected Bank Account306 107 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 1 895 161 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 1 831 989 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 1 768 817 $
David Backes 6 000 000 $ (5)
-Salary Remaining : 1 516 129 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 1 452 957 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 1 200 269 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 1 073 925 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 1 010 753 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 985 484 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 884 409 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 842 294 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 821 237 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 673 919 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 524 328 $
Nikita Zadorov 1 744 000 $ (1)
-Salary Remaining : 440 688 $
Michael Hutchinson 1 150 000 $ (2)
-Salary Remaining : 290 591 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 218 070 $
Ben Chiarot 850 000 $ (1)
-Salary Remaining : 214 785 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 202 151 $
Blake Pietila 750 000 $ (1)
-Salary Remaining : 189 516 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 186 231 $
Nicolas Deslauriers 637 000 $ (1)
-Salary Remaining : 160 962 $
Total Pro Players22
Salary Commitment
Year 2 : 72 756 333 $
Year 3 : 49 992 000 $
Year 4 : 45 167 000 $
Year 5 : 30 750 000 $
Salary Average Commitment
Year 2 : 72 756 333 $
Year 3 : 49 992 000 $
Year 4 : 45 167 000 $
Year 5 : 30 750 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 756 333 $
Year 3 : 49 992 000 $
Year 4 : 45 167 000 $
Year 5 : 30 750 000 $

Farm Players Salaries

Ryan Sproul 62 500 $ (2)
Salary Remaining : 35 095 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 34 393 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players3
Salary Commitment
Year 2 : 181 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 181 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 873 - 97,89%
Level 2: 5000 - 60 $ - 4 878 - 97,56%
Level 3: 2000 - 35 $ - 1 965 - 98,24%
Level 4: 4000 - 25 $ - 3 922 - 98,05%
Luxury : 1000 - 200 $ - 971 - 97,11%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 609 - 97,83%
Average Income per Game632 943 $
Year to Date Revenue16 456 514 $

Expense

Pro Players Total Salaries66 075 000 $
Pro Players Total Average Salaries66 075 000 $
Farm Players Total Salaries218 400 $
Farm Players Total Average Salaries218 400 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 378 861 $
Farm Year To Date Expenses311 110 $
Pro Salary Cap To Date51 596 088 $
Farm Salary Cap To Date91 899 $

Estimate

Pro Estimated Season Revenue9 494 143 $
Pro Remaining Season Days47
Pro Expenses Per Days389 651 $
Pro Estimated Expenses18 313 597 $
Farm Remaining Season Days178
Farm Expenses Per Days2 266 $
Farm Estimated Expenses403 348 $
Estimated Season Expenses18 716 945 $
Season Salary Cap66 075 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 925 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 075 000 $
Current Bank Account(148 487 $)
Projected Bank Account(9 371 289 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 2 090 995 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 1 737 231 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 1 642 473 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 1 383 468 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 1 204 565 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 1 073 925 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 1 058 258 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 1 036 022 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 846 505 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 732 796 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 631 720 $
Jiri Hudler 2 000 000 $ (1)
-Salary Remaining : 505 376 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 448 522 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 440 688 $
Cam Talbot 1 450 000 $ (1)
-Salary Remaining : 366 398 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 290 591 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 240 054 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 227 419 $
Kasperi Kapanen 894 000 $ (1)
-Salary Remaining : 225 903 $
Jonas Gustavsson 800 000 $ (1)
-Salary Remaining : 202 151 $
Scott Harrington 632 000 $ (1)
-Salary Remaining : 159 699 $
Michal Rozsival 600 000 $ (1)
-Salary Remaining : 151 613 $
Total Pro Players22
Salary Commitment
Year 2 : 66 075 000 $
Year 3 : 38 555 000 $
Year 4 : 32 930 000 $
Year 5 : 23 975 000 $
Salary Average Commitment
Year 2 : 66 075 000 $
Year 3 : 38 555 000 $
Year 4 : 32 930 000 $
Year 5 : 23 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 075 000 $
Year 3 : 38 555 000 $
Year 4 : 32 930 000 $
Year 5 : 23 975 000 $

Farm Players Salaries

John Quenneville 89 400 $ (3)
Salary Remaining : 50 199 $
Garnet Hathaway 69 000 $ (1)
Salary Remaining : 38 744 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players3
Salary Commitment
Year 2 : 218 400 $
Year 3 : 89 400 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 218 400 $
Year 3 : 89 400 $
Year 4 : 89 400 $
Year 5 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 756 - 95,93%
Level 2: 5000 - 60 $ - 4 810 - 96,20%
Level 3: 2000 - 35 $ - 1 933 - 96,64%
Level 4: 4000 - 25 $ - 3 846 - 96,15%
Luxury : 1000 - 200 $ - 960 - 95,95%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 304 - 96,13%
Average Income per Game622 144 $
Year to Date Revenue19 286 475 $

Expense

Pro Players Total Salaries56 725 000 $
Pro Players Total Average Salaries56 725 000 $
Farm Players Total Salaries437 550 $
Farm Players Total Average Salaries437 550 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 380 442 $
Farm Year To Date Expenses1 288 113 $
Pro Salary Cap To Date42 391 247 $
Farm Salary Cap To Date191 820 $

Estimate

Pro Estimated Season Revenue6 221 444 $
Pro Remaining Season Days47
Pro Expenses Per Days326 478 $
Pro Estimated Expenses15 344 466 $
Farm Remaining Season Days178
Farm Expenses Per Days9 267 $
Farm Estimated Expenses1 649 526 $
Estimated Season Expenses16 993 992 $
Season Salary Cap56 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 275 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 725 000 $
Current Bank Account24 713 947 $
Projected Bank Account13 941 399 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 1 610 887 $
Semyon Varlamov 5 900 000 $ (4)
-Salary Remaining : 1 490 860 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 1 364 516 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 1 175 000 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 1 124 462 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 960 215 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 895 527 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 833 871 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 737 091 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 644 355 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 631 720 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 402 785 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 377 011 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 322 177 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 259 005 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 233 737 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 202 151 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 183 199 $
Matthew Carle 700 000 $ (1)
-Salary Remaining : 176 882 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 158 688 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 151 613 $
Marek Mazanec 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players23
Salary Commitment
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $
Salary Average Commitment
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $
Salary Cap with 1 Way Contract
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $

Farm Players Salaries

Denis Gurianov 167 500 $ (3)
Salary Remaining : 94 054 $
Shea Theodore 86 300 $ (2)
Salary Remaining : 48 459 $
Seth Griffith 62 500 $ (1)
Salary Remaining : 35 095 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 34 393 $
Mark McNeill 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players5
Salary Commitment
Year 2 : 437 550 $
Year 3 : 315 050 $
Year 4 : 167 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 437 550 $
Year 3 : 315 050 $
Year 4 : 167 500 $
Year 5 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 903 - 98,38%
Level 2: 5000 - 60 $ - 4 929 - 98,58%
Level 3: 2000 - 35 $ - 1 970 - 98,52%
Level 4: 4000 - 25 $ - 3 915 - 97,88%
Luxury : 1000 - 200 $ - 987 - 98,69%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 704 - 98,35%
Average Income per Game637 603 $
Year to Date Revenue19 128 075 $

Expense

Pro Players Total Salaries72 651 333 $
Pro Players Total Average Salaries72 651 333 $
Farm Players Total Salaries546 900 $
Farm Players Total Average Salaries546 900 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 274 369 $
Farm Year To Date Expenses399 586 $
Pro Salary Cap To Date52 883 013 $
Farm Salary Cap To Date180 373 $

Estimate

Pro Estimated Season Revenue7 013 628 $
Pro Remaining Season Days47
Pro Expenses Per Days407 803 $
Pro Estimated Expenses19 166 741 $
Farm Remaining Season Days178
Farm Expenses Per Days3 303 $
Farm Estimated Expenses587 934 $
Estimated Season Expenses19 754 675 $
Season Salary Cap72 651 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $348 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 651 333 $
Current Bank Account6 173 661 $
Projected Bank Account(6 567 386 $)

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 1 904 763 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 1 705 645 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 1 642 473 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 1 516 129 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 1 478 226 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 1 389 785 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 1 389 785 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 1 200 269 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 1 094 982 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 947 581 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 947 581 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 903 360 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 480 108 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 421 231 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 344 414 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 315 860 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 202 151 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 164 247 $
Taylor Beck 650 000 $ (1)
-Salary Remaining : 164 247 $
Wade Megan 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players20
Salary Commitment
Year 2 : 72 651 333 $
Year 3 : 61 976 333 $
Year 4 : 50 196 333 $
Year 5 : 34 471 333 $
Salary Average Commitment
Year 2 : 72 651 333 $
Year 3 : 61 976 333 $
Year 4 : 50 196 333 $
Year 5 : 34 471 333 $
Salary Cap with 1 Way Contract
Year 2 : 72 651 333 $
Year 3 : 61 976 333 $
Year 4 : 50 196 333 $
Year 5 : 34 471 333 $

Farm Players Salaries

Paul Postma 88 700 $ (1)
Salary Remaining : 49 806 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 44 921 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 39 699 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 37 902 $
Cole Schneider 60 000 $ (1)
Salary Remaining : 33 691 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 33 691 $
TJ Tynan 60 000 $ (1)
Salary Remaining : 33 691 $
Zac Dalpe 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players8
Salary Commitment
Year 2 : 546 900 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 546 900 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 840 - 97,34%
Level 2: 5000 - 60 $ - 4 896 - 97,93%
Level 3: 2000 - 35 $ - 1 952 - 97,60%
Level 4: 4000 - 25 $ - 3 886 - 97,15%
Luxury : 1000 - 200 $ - 979 - 97,91%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 554 - 97,52%
Average Income per Game631 943 $
Year to Date Revenue18 958 288 $

Expense

Pro Players Total Salaries72 508 500 $
Pro Players Total Average Salaries72 508 500 $
Farm Players Total Salaries1 222 200 $
Farm Players Total Average Salaries1 222 200 $
Coaches Total Salaries10 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 201 134 $
Farm Year To Date Expenses1 603 518 $
Pro Salary Cap To Date53 222 609 $
Farm Salary Cap To Date507 364 $

Estimate

Pro Estimated Season Revenue6 951 372 $
Pro Remaining Season Days47
Pro Expenses Per Days432 841 $
Pro Estimated Expenses20 343 527 $
Farm Remaining Season Days178
Farm Expenses Per Days11 742 $
Farm Estimated Expenses2 090 076 $
Estimated Season Expenses22 433 603 $
Season Salary Cap72 508 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $491 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 508 500 $
Current Bank Account2 099 877 $
Projected Bank Account(13 382 354 $)

Pro Players Salaries

Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 1 768 817 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 1 516 129 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 1 516 129 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 1 516 129 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 1 415 054 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 1 389 785 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 1 351 882 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 1 310 946 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 1 187 634 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 1 157 944 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 1 073 925 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 593 817 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 555 914 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 505 376 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 416 935 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 277 957 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 249 656 $
Philipp Grubauer 750 000 $ (1)
-Salary Remaining : 189 516 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 183 199 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players20
Salary Commitment
Year 2 : 72 508 500 $
Year 3 : 66 370 500 $
Year 4 : 44 220 500 $
Year 5 : 28 538 000 $
Salary Average Commitment
Year 2 : 72 508 500 $
Year 3 : 66 370 500 $
Year 4 : 44 220 500 $
Year 5 : 28 538 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 508 500 $
Year 3 : 66 370 500 $
Year 4 : 44 220 500 $
Year 5 : 28 538 000 $

Farm Players Salaries

Mark Streit 525 000 $ (1)
Salary Remaining : 294 795 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 51 940 $
Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 51 940 $
Chris Driedger 80 000 $ (1)
Salary Remaining : 44 921 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 37 902 $
Alexandre Carrier 67 200 $ (3)
Salary Remaining : 37 734 $
Max McCormick 65 000 $ (1)
Salary Remaining : 36 498 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 33 691 $
Austin Watson 57 500 $ (1)
Salary Remaining : 32 287 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 32 287 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players11
Salary Commitment
Year 2 : 1 222 200 $
Year 3 : 159 700 $
Year 4 : 67 200 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 222 200 $
Year 3 : 159 700 $
Year 4 : 67 200 $
Year 5 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 910 - 98,49%
Level 2: 5000 - 60 $ - 4 875 - 97,49%
Level 3: 2000 - 35 $ - 1 957 - 97,85%
Level 4: 4000 - 25 $ - 3 902 - 97,54%
Luxury : 1000 - 200 $ - 981 - 98,10%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 624 - 97,91%
Average Income per Game635 289 $
Year to Date Revenue19 058 664 $

Expense

Pro Players Total Salaries72 328 833 $
Pro Players Total Average Salaries72 328 833 $
Farm Players Total Salaries670 789 $
Farm Players Total Average Salaries670 789 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 557 098 $
Farm Year To Date Expenses513 327 $
Pro Salary Cap To Date54 044 707 $
Farm Salary Cap To Date294 124 $

Estimate

Pro Estimated Season Revenue6 988 177 $
Pro Remaining Season Days47
Pro Expenses Per Days414 134 $
Pro Estimated Expenses19 464 298 $
Farm Remaining Season Days178
Farm Expenses Per Days3 693 $
Farm Estimated Expenses657 354 $
Estimated Season Expenses20 121 652 $
Season Salary Cap72 328 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $671 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 328 833 $
Current Bank Account5 634 477 $
Projected Bank Account(7 498 998 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 2 653 226 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 1 705 645 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 1 452 957 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 1 347 670 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 1 326 613 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 1 263 441 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 1 187 634 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 1 137 097 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 1 073 925 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 1 052 952 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 1 010 753 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 1 010 753 $
Kevin Fiala 1 394 000 $ (2)
-Salary Remaining : 352 247 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 338 097 $
Roman Lyubimov 925 000 $ (1)
-Salary Remaining : 233 737 $
Micheal Ferland 825 000 $ (2)
-Salary Remaining : 208 468 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 204 425 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 202 151 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 189 516 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 176 882 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 148 454 $
Total Pro Players21
Salary Commitment
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $
Salary Average Commitment
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (2)
Salary Remaining : 75 804 $
Dillon Simpson 92 500 $ (1)
Salary Remaining : 51 940 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 51 940 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 51 940 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 50 199 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 49 912 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 44 921 $
Total Farm Players7
Salary Commitment
Year 2 : 670 789 $
Year 3 : 405 789 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 670 789 $
Year 3 : 405 789 $
Year 4 : 89 400 $
Year 5 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 918 - 98,37%
Level 3: 2000 - 35 $ - 1 954 - 97,69%
Level 4: 4000 - 25 $ - 3 914 - 97,86%
Luxury : 1000 - 200 $ - 983 - 98,26%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 662 - 98,12%
Average Income per Game636 057 $
Year to Date Revenue20 353 821 $

Expense

Pro Players Total Salaries68 644 500 $
Pro Players Total Average Salaries68 644 500 $
Farm Players Total Salaries395 800 $
Farm Players Total Average Salaries395 800 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 763 805 $
Farm Year To Date Expenses451 620 $
Pro Salary Cap To Date52 027 207 $
Farm Salary Cap To Date232 417 $

Estimate

Pro Estimated Season Revenue5 724 512 $
Pro Remaining Season Days47
Pro Expenses Per Days395 938 $
Pro Estimated Expenses18 609 086 $
Farm Remaining Season Days178
Farm Expenses Per Days2 826 $
Farm Estimated Expenses503 028 $
Estimated Season Expenses19 112 114 $
Season Salary Cap68 644 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 355 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 14 644 500 $
Current Bank Account9 326 497 $
Projected Bank Account(4 061 105 $)

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 1 876 210 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 1 747 844 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 1 516 129 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 1 484 543 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 1 452 957 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 1 440 323 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 1 389 785 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 1 137 097 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 1 010 753 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 807 086 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 568 548 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 568 548 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 505 376 $
Alexander Burmistrov 1 550 000 $ (2)
-Salary Remaining : 391 667 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 359 070 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 303 226 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 240 054 $
Sergey Kalinin 800 000 $ (1)
-Salary Remaining : 202 151 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 189 516 $
Jack Campbell 612 500 $ (1)
-Salary Remaining : 154 772 $
Total Pro Players20
Salary Commitment
Year 2 : 68 644 500 $
Year 3 : 53 167 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $
Salary Average Commitment
Year 2 : 68 644 500 $
Year 3 : 53 167 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $
Salary Cap with 1 Way Contract
Year 2 : 68 644 500 $
Year 3 : 53 167 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $

Farm Players Salaries

Tom Gilbert 140 000 $ (1)
Salary Remaining : 78 612 $
Marek Langhamer 73 300 $ (1)
Salary Remaining : 41 159 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 35 095 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 35 095 $
Erik Burgdoerfer 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players5
Salary Commitment
Year 2 : 395 800 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 395 800 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 769 - 96,15%
Level 2: 5000 - 60 $ - 4 889 - 97,78%
Level 3: 2000 - 35 $ - 1 952 - 97,60%
Level 4: 4000 - 25 $ - 3 860 - 96,50%
Luxury : 1000 - 200 $ - 968 - 96,81%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 438 - 96,88%
Average Income per Game626 624 $
Year to Date Revenue18 798 727 $

Expense

Pro Players Total Salaries63 391 000 $
Pro Players Total Average Salaries63 391 000 $
Farm Players Total Salaries460 650 $
Farm Players Total Average Salaries460 650 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 629 316 $
Farm Year To Date Expenses407 346 $
Pro Salary Cap To Date51 255 576 $
Farm Salary Cap To Date188 143 $

Estimate

Pro Estimated Season Revenue6 892 867 $
Pro Remaining Season Days47
Pro Expenses Per Days343 500 $
Pro Estimated Expenses16 144 500 $
Farm Remaining Season Days178
Farm Expenses Per Days3 030 $
Farm Estimated Expenses539 340 $
Estimated Season Expenses16 683 840 $
Season Salary Cap63 391 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 609 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 9 391 000 $
Current Bank Account18 235 049 $
Projected Bank Account8 444 076 $

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 1 516 129 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 1 516 129 $
Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 1 465 591 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 1 407 726 $
TJ Brodie 4 650 000 $ (5)
-Salary Remaining : 1 175 000 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 1 168 683 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 1 137 097 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 1 124 462 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 1 048 656 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 1 036 022 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 1 010 753 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 663 306 $
Drake Caggiula 1 350 000 $ (2)
-Salary Remaining : 341 129 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 240 054 $
Laurent Dauphin 894 000 $ (2)
-Salary Remaining : 225 903 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 224 387 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 202 151 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 180 167 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 170 565 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 164 247 $
Total Pro Players20
Salary Commitment
Year 2 : 63 391 000 $
Year 3 : 46 715 000 $
Year 4 : 41 196 000 $
Year 5 : 37 096 000 $
Salary Average Commitment
Year 2 : 63 391 000 $
Year 3 : 46 715 000 $
Year 4 : 41 196 000 $
Year 5 : 37 096 000 $
Salary Cap with 1 Way Contract
Year 2 : 63 391 000 $
Year 3 : 46 715 000 $
Year 4 : 41 196 000 $
Year 5 : 37 096 000 $

Farm Players Salaries

Peter Holland 130 000 $ (1)
Salary Remaining : 72 997 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 51 940 $
Adrian Kempe 89 400 $ (1)
Salary Remaining : 50 199 $
Martin Frk 86 250 $ (1)
Salary Remaining : 48 431 $
Scott Wilson 62 500 $ (2)
Salary Remaining : 35 095 $
Total Farm Players5
Salary Commitment
Year 2 : 460 650 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 460 650 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 819 - 96,99%
Level 2: 5000 - 60 $ - 4 843 - 96,86%
Level 3: 2000 - 35 $ - 1 956 - 97,82%
Level 4: 4000 - 25 $ - 3 900 - 97,49%
Luxury : 1000 - 200 $ - 978 - 97,76%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 496 - 97,20%
Average Income per Game629 327 $
Year to Date Revenue18 879 822 $

Expense

Pro Players Total Salaries57 646 000 $
Pro Players Total Average Salaries57 646 000 $
Farm Players Total Salaries555 000 $
Farm Players Total Average Salaries555 000 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 453 207 $
Farm Year To Date Expenses1 953 506 $
Pro Salary Cap To Date43 079 575 $
Farm Salary Cap To Date243 389 $

Estimate

Pro Estimated Season Revenue6 922 601 $
Pro Remaining Season Days47
Pro Expenses Per Days312 613 $
Pro Estimated Expenses14 692 811 $
Farm Remaining Season Days178
Farm Expenses Per Days14 054 $
Farm Estimated Expenses2 501 612 $
Estimated Season Expenses17 194 423 $
Season Salary Cap57 646 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $15 354 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 3 646 000 $
Current Bank Account17 519 527 $
Projected Bank Account7 247 705 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 2 147 849 $
Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 1 768 817 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 1 516 129 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 1 452 957 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 1 326 613 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 1 225 538 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 934 946 $
Pavel Zacha 1 774 000 $ (3)
-Salary Remaining : 448 269 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 440 688 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 325 462 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 315 860 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 284 274 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 279 726 $
Evgeny Svechnikov 1 107 000 $ (3)
-Salary Remaining : 279 726 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 279 726 $
Ian McCoshen 1 025 000 $ (1)
-Salary Remaining : 259 005 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Blake Speers 925 000 $ (3)
-Salary Remaining : 233 737 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 225 903 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 164 247 $
Adam Cracknell 600 000 $ (1)
-Salary Remaining : 151 613 $
Total Pro Players22
Salary Commitment
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $
Salary Average Commitment
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $
Salary Cap with 1 Way Contract
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $

Farm Players Salaries

Alex Tuch 135 000 $ (3)
Salary Remaining : 75 804 $
Jakob Forsbacka Karlsson 92 500 $ (3)
Salary Remaining : 51 940 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 51 940 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 51 940 $
Nikita Nesterov 72 500 $ (1)
Salary Remaining : 40 710 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 39 306 $
Total Farm Players6
Salary Commitment
Year 2 : 555 000 $
Year 3 : 320 000 $
Year 4 : 227 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 555 000 $
Year 3 : 320 000 $
Year 4 : 227 500 $
Year 5 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 874 - 97,90%
Level 2: 5000 - 60 $ - 4 891 - 97,83%
Level 3: 2000 - 35 $ - 1 948 - 97,38%
Level 4: 4000 - 25 $ - 3 896 - 97,39%
Luxury : 1000 - 200 $ - 980 - 97,96%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 588 - 97,71%
Average Income per Game633 604 $
Year to Date Revenue19 641 725 $

Expense

Pro Players Total Salaries63 365 000 $
Pro Players Total Average Salaries63 365 000 $
Farm Players Total Salaries597 950 $
Farm Players Total Average Salaries597 950 $
Coaches Total Salaries6 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 685 651 $
Farm Year To Date Expenses2 741 604 $
Pro Salary Cap To Date47 863 605 $
Farm Salary Cap To Date286 037 $

Estimate

Pro Estimated Season Revenue6 336 040 $
Pro Remaining Season Days47
Pro Expenses Per Days346 586 $
Pro Estimated Expenses16 289 542 $
Farm Remaining Season Days178
Farm Expenses Per Days19 552 $
Farm Estimated Expenses3 480 256 $
Estimated Season Expenses19 769 798 $
Season Salary Cap63 365 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 635 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 9 365 000 $
Current Bank Account12 421 893 $
Projected Bank Account(1 011 865 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 2 653 226 $
Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 2 147 849 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 1 364 516 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 1 310 946 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 1 263 441 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 1 073 925 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 947 581 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 859 140 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 821 237 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 530 645 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 505 376 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 440 688 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 284 274 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 284 274 $
Jonny Brodzinski 925 000 $ (1)
-Salary Remaining : 233 737 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 227 419 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 225 903 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 218 070 $
Phil Varone 700 000 $ (1)
-Salary Remaining : 176 882 $
Andy Andreoff 588 000 $ (1)
-Salary Remaining : 148 581 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 148 581 $
Dennis Rasmussen 575 000 $ (1)
-Salary Remaining : 145 296 $
Total Pro Players22
Salary Commitment
Year 2 : 63 365 000 $
Year 3 : 43 820 000 $
Year 4 : 41 832 000 $
Year 5 : 40 088 000 $
Salary Average Commitment
Year 2 : 63 365 000 $
Year 3 : 43 820 000 $
Year 4 : 41 832 000 $
Year 5 : 40 088 000 $
Salary Cap with 1 Way Contract
Year 2 : 63 365 000 $
Year 3 : 43 820 000 $
Year 4 : 41 832 000 $
Year 5 : 40 088 000 $

Farm Players Salaries

Marcus Sorensen 135 000 $ (1)
Salary Remaining : 75 804 $
Michal Kempny 113 700 $ (1)
Salary Remaining : 63 844 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 51 940 $
Nick Paul 89 400 $ (2)
Salary Remaining : 50 199 $
William Carrier 84 750 $ (2)
Salary Remaining : 47 588 $
Brett Lernout 82 600 $ (1)
Salary Remaining : 46 381 $
Total Farm Players6
Salary Commitment
Year 2 : 597 950 $
Year 3 : 174 150 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 597 950 $
Year 3 : 174 150 $
Year 4 : 0 $
Year 5 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 864 - 97,74%
Level 2: 5000 - 60 $ - 4 903 - 98,06%
Level 3: 2000 - 35 $ - 1 955 - 97,74%
Level 4: 4000 - 25 $ - 3 892 - 97,29%
Luxury : 1000 - 200 $ - 971 - 97,13%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 585 - 97,70%
Average Income per Game632 707 $
Year to Date Revenue18 348 511 $

Expense

Pro Players Total Salaries66 460 667 $
Pro Players Total Average Salaries66 460 667 $
Farm Players Total Salaries878 050 $
Farm Players Total Average Salaries878 050 $
Coaches Total Salaries7 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 815 240 $
Farm Year To Date Expenses1 305 766 $
Pro Salary Cap To Date49 666 785 $
Farm Salary Cap To Date385 030 $

Estimate

Pro Estimated Season Revenue7 592 487 $
Pro Remaining Season Days47
Pro Expenses Per Days387 160 $
Pro Estimated Expenses18 196 520 $
Farm Remaining Season Days178
Farm Expenses Per Days9 394 $
Farm Estimated Expenses1 672 132 $
Estimated Season Expenses19 868 652 $
Season Salary Cap66 460 667 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 539 333 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 460 667 $
Current Bank Account13 103 218 $
Projected Bank Account827 053 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 1 768 817 $
Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 1 693 011 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 1 389 785 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 1 337 142 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 1 332 425 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 1 299 575 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 1 263 441 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 1 137 097 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 1 052 952 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 1 010 753 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 884 409 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 476 823 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 448 269 $
Joshua Morrissey 1 000 000 $ (3)
-Salary Remaining : 252 688 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 227 419 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 225 903 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 225 903 $
Brandon Tanev 874 000 $ (1)
-Salary Remaining : 220 849 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 202 151 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 180 167 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 164 247 $
Total Pro Players21
Salary Commitment
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $
Salary Average Commitment
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $

Farm Players Salaries

Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 59 914 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 59 689 $
Ryan Johnston 92 500 $ (1)
Salary Remaining : 51 940 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 51 940 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 51 940 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 50 199 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 50 199 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 44 921 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 36 498 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 35 797 $
Total Farm Players10
Salary Commitment
Year 2 : 878 050 $
Year 3 : 441 350 $
Year 4 : 106 300 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 878 050 $
Year 3 : 441 350 $
Year 4 : 106 300 $
Year 5 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 866 - 97,77%
Level 2: 5000 - 60 $ - 4 890 - 97,80%
Level 3: 2000 - 35 $ - 1 953 - 97,63%
Level 4: 4000 - 25 $ - 3 926 - 98,14%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 615 - 97,86%
Average Income per Game633 800 $
Year to Date Revenue20 281 603 $

Expense

Pro Players Total Salaries72 271 000 $
Pro Players Total Average Salaries72 271 000 $
Farm Players Total Salaries616 700 $
Farm Players Total Average Salaries616 700 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 371 833 $
Farm Year To Date Expenses489 697 $
Pro Salary Cap To Date54 009 006 $
Farm Salary Cap To Date270 355 $

Estimate

Pro Estimated Season Revenue5 704 201 $
Pro Remaining Season Days47
Pro Expenses Per Days412 747 $
Pro Estimated Expenses19 399 109 $
Farm Remaining Season Days178
Farm Expenses Per Days3 523 $
Farm Estimated Expenses627 094 $
Estimated Season Expenses20 026 203 $
Season Salary Cap72 271 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $729 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 271 000 $
Current Bank Account7 331 522 $
Projected Bank Account(6 990 480 $)

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (5)
-Salary Remaining : 2 410 140 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 1 831 989 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 1 604 570 $
Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 1 516 129 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 1 516 129 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 1 452 957 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 1 415 054 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 1 326 613 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 995 086 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 947 581 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 884 409 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 649 409 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 505 376 $
Ryan Garbutt 900 000 $ (1)
-Salary Remaining : 227 419 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 189 516 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 164 247 $
Dylan DeMelo 650 000 $ (2)
-Salary Remaining : 164 247 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 157 930 $
Frank Corrado 600 000 $ (1)
-Salary Remaining : 151 613 $
Derek Ryan 600 000 $ (1)
-Salary Remaining : 151 613 $
Total Pro Players20
Salary Commitment
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $
Salary Average Commitment
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $

Farm Players Salaries

Tyson Jost 170 400 $ (3)
Salary Remaining : 95 682 $
Hudson Fasching 135 000 $ (2)
Salary Remaining : 75 804 $
Christoph Bertschy 92 500 $ (2)
Salary Remaining : 51 940 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 44 921 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 44 247 $
Joel Hanley 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players6
Salary Commitment
Year 2 : 616 700 $
Year 3 : 397 900 $
Year 4 : 170 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 616 700 $
Year 3 : 397 900 $
Year 4 : 170 400 $
Year 5 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 760 - 96,00%
Level 2: 5000 - 60 $ - 4 845 - 96,90%
Level 3: 2000 - 35 $ - 1 921 - 96,07%
Level 4: 4000 - 25 $ - 3 862 - 96,56%
Luxury : 1000 - 200 $ - 967 - 96,73%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 356 - 96,42%
Average Income per Game624 229 $
Year to Date Revenue16 854 185 $

Expense

Pro Players Total Salaries64 624 500 $
Pro Players Total Average Salaries64 624 500 $
Farm Players Total Salaries842 450 $
Farm Players Total Average Salaries842 450 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 424 474 $
Farm Year To Date Expenses588 665 $
Pro Salary Cap To Date48 294 716 $
Farm Salary Cap To Date369 462 $

Estimate

Pro Estimated Season Revenue8 739 207 $
Pro Remaining Season Days47
Pro Expenses Per Days362 766 $
Pro Estimated Expenses17 050 002 $
Farm Remaining Season Days178
Farm Expenses Per Days4 235 $
Farm Estimated Expenses753 830 $
Estimated Season Expenses17 803 832 $
Season Salary Cap64 624 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 375 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 624 500 $
Current Bank Account7 135 144 $
Projected Bank Account(1 929 481 $)

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 1 970 968 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 1 516 129 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 1 455 484 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 1 389 785 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 1 187 634 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 1 023 387 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 972 849 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 884 409 $
Matt Stajan 3 125 000 $ (3)
-Salary Remaining : 789 651 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 694 892 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 663 306 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 631 720 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 489 583 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 467 473 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 391 667 $
Eric Gelinas 1 500 000 $ (1)
-Salary Remaining : 379 032 $
Tanner Glass 1 450 000 $ (1)
-Salary Remaining : 366 398 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 336 833 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 277 957 $
Remi Elie 894 000 $ (2)
-Salary Remaining : 225 903 $
Shane Prince 850 000 $ (2)
-Salary Remaining : 214 785 $
Total Pro Players21
Salary Commitment
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $
Salary Average Commitment
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $

Farm Players Salaries

Kyle Connor 177 500 $ (3)
Salary Remaining : 99 669 $
Anton Slepyshev 152 500 $ (2)
Salary Remaining : 85 631 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 60 419 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 51 154 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 42 114 $
Nate Prosser 62 500 $ (1)
Salary Remaining : 35 095 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 34 393 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 32 287 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 32 287 $
Total Farm Players9
Salary Commitment
Year 2 : 842 450 $
Year 3 : 664 950 $
Year 4 : 252 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 842 450 $
Year 3 : 664 950 $
Year 4 : 252 500 $
Year 5 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 896 - 98,27%
Level 2: 5000 - 60 $ - 4 881 - 97,62%
Level 3: 2000 - 35 $ - 1 955 - 97,76%
Level 4: 4000 - 25 $ - 3 876 - 96,91%
Luxury : 1000 - 200 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 584 - 97,69%
Average Income per Game633 865 $
Year to Date Revenue19 015 937 $

Expense

Pro Players Total Salaries72 975 667 $
Pro Players Total Average Salaries72 975 666 $
Farm Players Total Salaries913 250 $
Farm Players Total Average Salaries913 250 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 524 872 $
Farm Year To Date Expenses619 662 $
Pro Salary Cap To Date54 535 538 $
Farm Salary Cap To Date400 459 $

Estimate

Pro Estimated Season Revenue6 972 510 $
Pro Remaining Season Days47
Pro Expenses Per Days413 848 $
Pro Estimated Expenses19 450 856 $
Farm Remaining Season Days178
Farm Expenses Per Days4 458 $
Farm Estimated Expenses793 524 $
Estimated Season Expenses20 244 380 $
Season Salary Cap72 975 666 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 334 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 975 666 $
Current Bank Account982 429 $
Projected Bank Account(12 289 441 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 2 274 194 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 2 179 435 $
Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 1 895 161 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 1 516 129 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 1 446 640 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 1 431 900 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 1 238 172 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 884 409 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 833 871 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 807 086 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 694 892 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 631 720 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 631 720 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 411 124 $
Malcolm Subban 1 463 000 $ (1)
-Salary Remaining : 369 683 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 290 591 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Jordan Nolan 950 000 $ (2)
-Salary Remaining : 240 054 $
Slater Koekkoek 925 000 $ (1)
-Salary Remaining : 233 737 $
Gemel Smith 700 000 $ (1)
-Salary Remaining : 176 882 $
Total Pro Players20
Salary Commitment
Year 2 : 72 975 667 $
Year 3 : 62 837 667 $
Year 4 : 53 416 667 $
Year 5 : 23 625 000 $
Salary Average Commitment
Year 2 : 72 975 666 $
Year 3 : 62 837 666 $
Year 4 : 53 416 666 $
Year 5 : 23 625 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 975 666 $
Year 3 : 62 837 666 $
Year 4 : 53 416 666 $
Year 5 : 23 625 000 $

Farm Players Salaries

Ondrej Pavelec 390 000 $ (1)
Salary Remaining : 218 991 $
Dylan Strome 336 900 $ (3)
Salary Remaining : 189 174 $
Joshua Ho-Sang 107 600 $ (3)
Salary Remaining : 60 419 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 44 219 $
Total Farm Players4
Salary Commitment
Year 2 : 913 250 $
Year 3 : 523 250 $
Year 4 : 444 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 913 250 $
Year 3 : 523 250 $
Year 4 : 444 500 $
Year 5 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,81%
Level 2: 5000 - 60 $ - 4 915 - 98,30%
Level 3: 2000 - 35 $ - 1 943 - 97,14%
Level 4: 4000 - 25 $ - 3 919 - 97,97%
Luxury : 1000 - 200 $ - 980 - 97,97%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 625 - 97,91%
Average Income per Game634 260 $
Year to Date Revenue19 027 806 $

Expense

Pro Players Total Salaries55 075 000 $
Pro Players Total Average Salaries55 075 000 $
Farm Players Total Salaries1 181 300 $
Farm Players Total Average Salaries1 181 300 $
Coaches Total Salaries7 166 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 855 357 $
Farm Year To Date Expenses737 256 $
Pro Salary Cap To Date41 873 186 $
Farm Salary Cap To Date517 914 $

Estimate

Pro Estimated Season Revenue6 976 862 $
Pro Remaining Season Days47
Pro Expenses Per Days331 944 $
Pro Estimated Expenses15 601 368 $
Farm Remaining Season Days178
Farm Expenses Per Days5 304 $
Farm Estimated Expenses944 112 $
Estimated Season Expenses16 545 480 $
Season Salary Cap55 075 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 925 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 075 000 $
Current Bank Account34 965 444 $
Projected Bank Account25 396 826 $

Pro Players Salaries

Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 1 642 473 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 1 162 366 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 1 036 022 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 1 036 022 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 1 010 753 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 859 140 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 779 038 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 732 796 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 732 796 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 669 624 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 656 989 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 555 914 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 536 962 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 497 038 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 410 618 $
Joel Eriksson Ek 1 107 000 $ (3)
-Salary Remaining : 279 726 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 233 737 $
Linus Ullmark 925 000 $ (1)
-Salary Remaining : 233 737 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 233 737 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 221 102 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 214 785 $
Markus Hannikainen 718 000 $ (1)
-Salary Remaining : 181 430 $
Total Pro Players22
Salary Commitment
Year 2 : 55 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $
Salary Average Commitment
Year 2 : 55 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $
Salary Cap with 1 Way Contract
Year 2 : 55 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $

Farm Players Salaries

Bryan Bickell 400 000 $ (1)
Salary Remaining : 224 606 $
Timo Meier 164 400 $ (3)
Salary Remaining : 92 313 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 51 940 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 51 940 $
Vincent Hinostroza 92 500 $ (1)
Salary Remaining : 51 940 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 51 940 $
Yohann Auvitu 92 500 $ (1)
Salary Remaining : 51 940 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 50 199 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 36 498 $
Total Farm Players9
Salary Commitment
Year 2 : 1 181 300 $
Year 3 : 256 900 $
Year 4 : 164 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 181 300 $
Year 3 : 256 900 $
Year 4 : 164 400 $
Year 5 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 834 - 97,24%
Level 2: 5000 - 60 $ - 4 875 - 97,50%
Level 3: 2000 - 35 $ - 1 963 - 98,14%
Level 4: 4000 - 25 $ - 3 923 - 98,08%
Luxury : 1000 - 200 $ - 975 - 97,50%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 570 - 97,61%
Average Income per Game631 231 $
Year to Date Revenue18 305 698 $

Expense

Pro Players Total Salaries71 665 000 $
Pro Players Total Average Salaries71 665 000 $
Farm Players Total Salaries710 200 $
Farm Players Total Average Salaries710 200 $
Coaches Total Salaries5 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 929 776 $
Farm Year To Date Expenses2 624 459 $
Pro Salary Cap To Date53 556 144 $
Farm Salary Cap To Date311 360 $

Estimate

Pro Estimated Season Revenue7 574 772 $
Pro Remaining Season Days47
Pro Expenses Per Days387 984 $
Pro Estimated Expenses18 235 248 $
Farm Remaining Season Days178
Farm Expenses Per Days18 881 $
Farm Estimated Expenses3 360 818 $
Estimated Season Expenses21 596 066 $
Season Salary Cap71 665 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 335 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 665 000 $
Current Bank Account41 751 463 $
Projected Bank Account27 730 169 $

Pro Players Salaries

Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 1 685 430 $
Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 1 490 860 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 1 465 591 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 1 389 785 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 1 263 441 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 1 137 097 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 1 073 925 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 1 010 753 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 934 946 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 909 677 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 884 409 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 826 290 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 758 065 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 606 452 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 568 548 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 505 376 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 315 860 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 265 323 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 240 054 $
Joonas Korpisalo 925 000 $ (1)
-Salary Remaining : 233 737 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 221 102 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 164 247 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 157 930 $
Total Pro Players23
Salary Commitment
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $
Salary Average Commitment
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $

Farm Players Salaries

Brandon Davidson 142 500 $ (2)
Salary Remaining : 80 016 $
Jared McCann 110 700 $ (2)
Salary Remaining : 62 160 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 60 419 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 51 940 $
Marko Dano 92 500 $ (1)
Salary Remaining : 51 940 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 51 603 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 40 710 $
Total Farm Players7
Salary Commitment
Year 2 : 710 200 $
Year 3 : 253 200 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 710 200 $
Year 3 : 253 200 $
Year 4 : 0 $
Year 5 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 887 - 98,11%
Level 2: 5000 - 60 $ - 4 867 - 97,33%
Level 3: 2000 - 35 $ - 1 968 - 98,40%
Level 4: 4000 - 25 $ - 3 869 - 96,73%
Luxury : 1000 - 200 $ - 978 - 97,81%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 569 - 97,60%
Average Income per Game633 375 $
Year to Date Revenue19 634 638 $

Expense

Pro Players Total Salaries55 715 500 $
Pro Players Total Average Salaries55 715 500 $
Farm Players Total Salaries621 250 $
Farm Players Total Average Salaries621 250 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 684 541 $
Farm Year To Date Expenses243 234 $
Pro Salary Cap To Date41 262 511 $
Farm Salary Cap To Date150 223 $

Estimate

Pro Estimated Season Revenue6 333 754 $
Pro Remaining Season Days47
Pro Expenses Per Days302 234 $
Pro Estimated Expenses14 204 998 $
Farm Remaining Season Days178
Farm Expenses Per Days2 275 $
Farm Estimated Expenses404 950 $
Estimated Season Expenses14 609 948 $
Season Salary Cap55 715 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 284 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 715 500 $
Current Bank Account24 187 254 $
Projected Bank Account15 911 060 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 1 490 860 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 1 263 441 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 1 263 441 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 1 200 269 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 1 031 726 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 1 010 753 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 960 215 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 947 581 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 884 409 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 448 522 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 442 204 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 339 613 $
Mirco Mueller 1 319 000 $ (1)
-Salary Remaining : 333 296 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 315 860 $
Jordan Schmaltz 1 208 000 $ (2)
-Salary Remaining : 305 247 $
Jack Roslovic 1 137 000 $ (3)
-Salary Remaining : 287 306 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 252 688 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 233 737 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 233 737 $
Gabriel Carlsson 925 000 $ (3)
-Salary Remaining : 233 737 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 217 944 $
Teemu Pulkkinen 812 000 $ (1)
-Salary Remaining : 205 183 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 176 882 $
Total Pro Players23
Salary Commitment
Year 2 : 55 715 500 $
Year 3 : 32 507 500 $
Year 4 : 20 049 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 55 715 500 $
Year 3 : 32 507 500 $
Year 4 : 20 049 500 $
Year 5 : 0 $
Salary Cap with 1 Way Contract
Year 2 : 55 715 500 $
Year 3 : 32 507 500 $
Year 4 : 20 049 500 $
Year 5 : 0 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 192 319 $
Miles Wood 92 500 $ (2)
Salary Remaining : 51 940 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 36 498 $
Aaron Ness 61 250 $ (2)
Salary Remaining : 34 393 $
Brian Gibbons 60 000 $ (1)
Salary Remaining : 33 691 $
Total Farm Players5
Salary Commitment
Year 2 : 621 250 $
Year 3 : 496 250 $
Year 4 : 342 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 621 250 $
Year 3 : 496 250 $
Year 4 : 342 500 $
Year 5 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 873 - 97,88%
Level 2: 5000 - 60 $ - 4 927 - 98,54%
Level 3: 2000 - 35 $ - 1 976 - 98,78%
Level 4: 4000 - 25 $ - 3 900 - 97,49%
Luxury : 1000 - 200 $ - 989 - 98,93%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 664 - 98,13%
Average Income per Game636 167 $
Year to Date Revenue19 721 172 $

Expense

Pro Players Total Salaries72 198 000 $
Pro Players Total Average Salaries72 198 000 $
Farm Players Total Salaries755 900 $
Farm Players Total Average Salaries755 900 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 032 894 $
Farm Year To Date Expenses550 718 $
Pro Salary Cap To Date53 239 371 $
Farm Salary Cap To Date331 515 $

Estimate

Pro Estimated Season Revenue6 361 668 $
Pro Remaining Season Days47
Pro Expenses Per Days401 065 $
Pro Estimated Expenses18 850 055 $
Farm Remaining Season Days178
Farm Expenses Per Days3 962 $
Farm Estimated Expenses705 236 $
Estimated Season Expenses19 555 291 $
Season Salary Cap72 198 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $802 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 198 000 $
Current Bank Account9 708 504 $
Projected Bank Account(3 485 119 $)

Pro Players Salaries

Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 1 768 817 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 1 718 280 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 1 591 935 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 1 389 785 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 1 295 027 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 1 263 441 $
Shane Doan 4 840 000 $ (1)
-Salary Remaining : 1 223 011 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 1 175 000 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 1 149 731 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 953 898 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 758 065 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 631 720 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 526 349 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 442 204 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 429 570 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 353 763 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 341 129 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 303 226 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 265 323 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 252 688 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 233 737 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 176 882 $
Total Pro Players22
Salary Commitment
Year 2 : 72 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $
Salary Average Commitment
Year 2 : 72 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $

Farm Players Salaries

Mike Vecchione 92 500 $ (1)
Salary Remaining : 51 940 $
Andrew Copp 92 500 $ (1)
Salary Remaining : 51 940 $
Pontus Aberg 92 500 $ (1)
Salary Remaining : 51 940 $
David Rittich 92 500 $ (1)
Salary Remaining : 51 940 $
Patrik Nemeth 90 000 $ (1)
Salary Remaining : 50 536 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 50 199 $
Evan Rodrigues 84 000 $ (1)
Salary Remaining : 47 167 $
Alan Quine 61 250 $ (2)
Salary Remaining : 34 393 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 34 393 $
Total Farm Players9
Salary Commitment
Year 2 : 755 900 $
Year 3 : 122 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 755 900 $
Year 3 : 122 500 $
Year 4 : 0 $
Year 5 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
73 000 000 $

Over Minimum of
54 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 27 016 445 $ 71 089 000 $ 1 911 000 $ 17 089 000 $ 21829
Arizona Coyotes 23 779 814 $ 61 679 333 $ 11 320 667 $ 7 679 333 $ 211031
Boston Bruins 24 128 531 $ 54 384 000 $ 18 616 000 $ 384 000 $ 23831
Brooklyn Islanders 27 462 307 $ 66 849 500 $ 6 150 500 $ 12 849 500 $ 22426
Buffalo Sabres 9 074 789 $ 56 595 000 $ 16 405 000 $ 2 595 000 $ 21627
Calgary Flames 28 277 853 $ 54 791 333 $ 18 208 667 $ 791 333 $ 23730
Carolina Hurricanes 15 133 224 $ 72 824 000 $ 176 000 $ 18 824 000 $ 20323
Chicago Blackhawks 13 479 025 $ 68 602 000 $ 4 398 000 $ 14 602 000 $ 231336
Colorado Avalanches 2 555 332 $ 72 953 832 $ 46 168 $ 18 953 832 $ 20828
Columbus Blue Jackets 35 659 551 $ 64 446 750 $ 8 553 250 $ 10 446 750 $ 21728
Dallas Stars 28 098 245 $ 54 837 000 $ 18 163 000 $ 837 000 $ 23326
Detroit Red Wings 13 884 903 $ 61 670 500 $ 11 329 500 $ 7 670 500 $ 221436
Edmonton Oilers 15 434 041 $ 55 258 000 $ 17 742 000 $ 1 258 000 $ 232144
Florida Panthers 9 087 359 $ 72 756 333 $ 243 667 $ 18 756 333 $ 22325
Los Angeles Kings (148 487 $) 66 075 000 $ 6 925 000 $ 12 075 000 $ 22325
Minnesota Wild 24 713 947 $ 56 725 000 $ 16 275 000 $ 2 725 000 $ 23528
Montreal Canadiens 6 173 661 $ 72 651 333 $ 348 667 $ 18 651 333 $ 20828
Nashville Predators 2 099 877 $ 72 508 500 $ 491 500 $ 18 508 500 $ 201131
New Jersey Devils 5 634 477 $ 72 328 833 $ 671 167 $ 18 328 833 $ 21728
New York Rangers 9 326 497 $ 68 644 500 $ 4 355 500 $ 14 644 500 $ 20525
Ottawa Senators 18 235 049 $ 63 391 000 $ 9 609 000 $ 9 391 000 $ 20525
Philadelphia Flyers 17 519 527 $ 57 646 000 $ 15 354 000 $ 3 646 000 $ 22628
Pittsburgh Penguins 12 421 893 $ 63 365 000 $ 9 635 000 $ 9 365 000 $ 22628
SanJose Sharks 13 103 218 $ 66 460 667 $ 6 539 333 $ 12 460 667 $ 211031
St-Louis Blues 7 331 522 $ 72 271 000 $ 729 000 $ 18 271 000 $ 20626
Tampa Bay Lightning 7 135 144 $ 64 624 500 $ 8 375 500 $ 10 624 500 $ 21930
Toronto Maple Leafs 982 429 $ 72 975 666 $ 24 334 $ 18 975 666 $ 20424
Vancouver Canucks 34 965 444 $ 55 075 000 $ 17 925 000 $ 1 075 000 $ 22931
Vegas Golden Knights 41 751 463 $ 71 665 000 $ 1 335 000 $ 17 665 000 $ 23730
Washington Capitals 24 187 254 $ 55 715 500 $ 17 284 500 $ 1 715 500 $ 23528
Winnipeg Jets 9 708 504 $ 72 198 000 $ 802 000 $ 18 198 000 $ 22931