Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 13 décembre 2018 at 06:04

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 899 - 98,31%
Level 2: 5000 - 60 $ - 4 916 - 98,33%
Level 3: 2000 - 35 $ - 1 973 - 98,67%
Level 4: 4000 - 25 $ - 3 957 - 98,93%
Luxury : 1000 - 200 $ - 982 - 98,22%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17 727 - 98,49%
Average Income per Game637 127 $
Year to Date Revenue12 105 418 $

Expense

Pro Players Total Salaries69 624 500 $
Pro Players Total Average Salaries69 624 500 $
Farm Players Total Salaries618 000 $
Farm Players Total Average Salaries618 000 $
Coaches Total Salaries6 955 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 321 446 $
Farm Year To Date Expenses925 954 $
Pro Salary Cap To Date27 355 146 $
Farm Salary Cap To Date224 140 $

Estimate

Pro Estimated Season Revenue14 016 800 $
Pro Remaining Season Days108
Pro Expenses Per Days419 239 $
Pro Estimated Expenses45 277 812 $
Farm Remaining Season Days125
Farm Expenses Per Days13 195 $
Farm Estimated Expenses1 649 375 $
Estimated Season Expenses46 927 187 $
Season Salary Cap69 624 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 375 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 224 500 $
Current Bank Account162 320 $
Projected Bank Account(32 748 067 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 6 067 416 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 3 716 292 $
T.J. Oshie 5 750 000 $ (5)
-Salary Remaining : 3 488 764 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 3 199 348 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 3 033 708 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 2 578 652 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 2 578 652 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 2 406 944 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 2 340 202 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Andrej Sustr 1 950 000 $ (1)
-Salary Remaining : 1 183 146 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 1 122 472 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 970 787 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 935 596 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 826 989 $
Torrey Mitchell 1 200 000 $ (1)
-Salary Remaining : 728 090 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Danton Heinen 872 500 $ (2)
-Salary Remaining : 529 382 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 500 562 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 455 056 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 424 719 $
Total Pro Players22
Salary Commitment
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $
Salary Average Commitment
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $
Salary Cap with 1 Way Contract
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $

Farm Players Salaries

Klas Dahlbeck 85 000 $ (1)
Salary Remaining : 54 487 $
Jon Gillies 72 500 $ (1)
Salary Remaining : 46 474 $
Andrew Mangiapane 70 500 $ (2)
Salary Remaining : 45 192 $
Tanner Fritz 65 000 $ (2)
Salary Remaining : 41 667 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 41 667 $
Jordan Schroeder 65 000 $ (2)
Salary Remaining : 41 667 $
Tyler Wotherspoon 65 000 $ (1)
Salary Remaining : 41 667 $
Michael Sgarbossa 65 000 $ (1)
Salary Remaining : 41 667 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players9
Salary Commitment
Year 3 : 618 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 618 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 878 - 97,97%
Level 2: 5000 - 60 $ - 4 840 - 96,79%
Level 3: 2000 - 35 $ - 1 962 - 98,12%
Level 4: 4000 - 25 $ - 3 879 - 96,98%
Luxury : 1000 - 200 $ - 972 - 97,18%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 531 - 97,40%
Average Income per Game631 494 $
Year to Date Revenue9 472 413 $

Expense

Pro Players Total Salaries71 318 500 $
Pro Players Total Average Salaries71 318 500 $
Farm Players Total Salaries1 077 967 $
Farm Players Total Average Salaries1 077 967 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 244 230 $
Farm Year To Date Expenses961 219 $
Pro Salary Cap To Date28 047 600 $
Farm Salary Cap To Date386 869 $

Estimate

Pro Estimated Season Revenue16 418 849 $
Pro Remaining Season Days108
Pro Expenses Per Days403 475 $
Pro Estimated Expenses43 575 300 $
Farm Remaining Season Days125
Farm Expenses Per Days13 733 $
Farm Estimated Expenses1 716 625 $
Estimated Season Expenses45 291 925 $
Season Salary Cap71 318 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 681 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 918 500 $
Current Bank Account78 443 072 $
Projected Bank Account49 569 996 $

Pro Players Salaries

Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 3 579 775 $
Ondrej Palat 5 299 000 $ (5)
-Salary Remaining : 3 215 124 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 3 185 393 $
Martin Hanzal 4 750 000 $ (3)
-Salary Remaining : 2 882 022 $
Jake Allen 4 350 000 $ (4)
-Salary Remaining : 2 639 326 $
Darren Helm 3 850 000 $ (4)
-Salary Remaining : 2 335 955 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 2 335 955 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 2 275 281 $
Braydon Coburn 3 700 000 $ (2)
-Salary Remaining : 2 244 944 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 1 334 831 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 1 076 966 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 841 854 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 728 090 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 682 584 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 561 236 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 561 236 $
Ondrej Kase 707 000 $ (1)
-Salary Remaining : 428 966 $
Jimmy Hayes 700 000 $ (1)
-Salary Remaining : 424 719 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 409 551 $
Total Pro Players23
Salary Commitment
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $
Salary Average Commitment
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $

Farm Players Salaries

Julius Honka 136 300 $ (2)
Salary Remaining : 87 372 $
Erik Condra 125 000 $ (1)
Salary Remaining : 80 128 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 59 295 $
Sean Malone 92 500 $ (1)
Salary Remaining : 59 295 $
Chris Thorburn 90 000 $ (2)
Salary Remaining : 57 692 $
Christian Jaros 75 500 $ (3)
Salary Remaining : 48 397 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 46 474 $
Ethan Bear 72 000 $ (3)
Salary Remaining : 46 154 $
Dylan Ferguson 71 667 $ (3)
Salary Remaining : 45 940 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 44 872 $
Logan Shaw 65 000 $ (1)
Salary Remaining : 41 667 $
Tom Sestito 65 000 $ (1)
Salary Remaining : 41 667 $
Ryan White 50 000 $ (1)
Salary Remaining : 32 051 $
Total Farm Players13
Salary Commitment
Year 3 : 1 077 967 $
Year 4 : 517 967 $
Year 5 : 219 167 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 077 967 $
Year 4 : 517 967 $
Year 5 : 219 167 $
Year 6 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 892 - 98,20%
Level 2: 5000 - 60 $ - 4 860 - 97,21%
Level 3: 2000 - 35 $ - 1 954 - 97,72%
Level 4: 4000 - 25 $ - 3 872 - 96,81%
Luxury : 1000 - 200 $ - 976 - 97,61%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 555 - 97,53%
Average Income per Game633 056 $
Year to Date Revenue8 862 782 $

Expense

Pro Players Total Salaries61 722 500 $
Pro Players Total Average Salaries61 722 500 $
Farm Players Total Salaries1 019 283 $
Farm Players Total Average Salaries1 019 283 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 469 550 $
Farm Year To Date Expenses545 370 $
Pro Salary Cap To Date24 272 920 $
Farm Salary Cap To Date365 890 $

Estimate

Pro Estimated Season Revenue17 092 508 $
Pro Remaining Season Days108
Pro Expenses Per Days349 565 $
Pro Estimated Expenses37 753 020 $
Farm Remaining Season Days125
Farm Expenses Per Days7 791 $
Farm Estimated Expenses973 875 $
Estimated Season Expenses38 726 895 $
Season Salary Cap61 722 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 277 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 322 500 $
Current Bank Account199 047 $
Projected Bank Account(21 435 340 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (6)
-Salary Remaining : 4 398 876 $
Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 3 147 775 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 2 973 034 $
Nikolai Kulemin 4 187 500 $ (1)
-Salary Remaining : 2 540 730 $
Thomas Greiss 3 333 000 $ (3)
-Salary Remaining : 2 022 270 $
Clayton Stoner 3 250 000 $ (1)
-Salary Remaining : 1 971 910 $
Patrick Eaves 3 150 000 $ (3)
-Salary Remaining : 1 911 236 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 1 698 876 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 1 516 854 $
Alexandre Burrows 2 500 000 $ (2)
-Salary Remaining : 1 516 854 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 1 425 843 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 1 365 169 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 1 334 831 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 864 607 $
Sonny Milano 1 263 000 $ (2)
-Salary Remaining : 766 315 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 728 090 $
Carter Hutton 1 125 000 $ (1)
-Salary Remaining : 682 584 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 671 663 $
Johnny Oduya 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 561 236 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 561 236 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 542 427 $
Total Pro Players23
Salary Commitment
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $
Salary Average Commitment
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $

Farm Players Salaries

Jake Virtanen 174 400 $ (1)
Salary Remaining : 111 795 $
Dalton Prout 157 500 $ (1)
Salary Remaining : 100 962 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 87 372 $
Spencer Martin 89 400 $ (1)
Salary Remaining : 57 308 $
Adam Erne 87 417 $ (1)
Salary Remaining : 56 036 $
Michael McCarron 86 333 $ (1)
Salary Remaining : 55 342 $
Nic Petan 86 300 $ (1)
Salary Remaining : 55 321 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 46 474 $
Lucas Wallmark 68 333 $ (1)
Salary Remaining : 43 803 $
Sergey Tolchinsky 60 800 $ (1)
Salary Remaining : 38 974 $
Total Farm Players10
Salary Commitment
Year 3 : 1 019 283 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 019 283 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 892 - 98,20%
Level 2: 5000 - 60 $ - 4 918 - 98,35%
Level 3: 2000 - 35 $ - 1 980 - 98,99%
Level 4: 4000 - 25 $ - 3 879 - 96,97%
Luxury : 1000 - 200 $ - 971 - 97,14%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 640 - 98,00%
Average Income per Game634 858 $
Year to Date Revenue9 522 872 $

Expense

Pro Players Total Salaries63 641 500 $
Pro Players Total Average Salaries63 641 500 $
Farm Players Total Salaries0 $
Farm Players Total Average Salaries0 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 207 300 $
Farm Year To Date Expenses682 080 $
Pro Salary Cap To Date25 027 590 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 506 311 $
Pro Remaining Season Days108
Pro Expenses Per Days374 390 $
Pro Estimated Expenses40 434 120 $
Farm Remaining Season Days125
Farm Expenses Per Days9 744 $
Farm Estimated Expenses1 218 000 $
Estimated Season Expenses41 652 120 $
Season Salary Cap63 641 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 358 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 241 500 $
Current Bank Account386 466 $
Projected Bank Account(24 759 343 $)

Pro Players Salaries

Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 4 778 090 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 3 488 764 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 3 276 404 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 2 791 011 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 2 730 337 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 2 548 315 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 2 502 809 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 2 487 640 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Chad Johnson 2 500 000 $ (1)
-Salary Remaining : 1 516 854 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 1 516 854 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 1 395 506 $
Matt Cullen 1 700 000 $ (1)
-Salary Remaining : 1 031 461 $
Jonathon Merrill 1 137 000 $ (1)
-Salary Remaining : 689 865 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 546 067 $
Cedric Paquette 812 000 $ (1)
-Salary Remaining : 492 674 $
Peter Cehlarik 742 500 $ (2)
-Salary Remaining : 450 506 $
Brian Gionta 700 000 $ (1)
-Salary Remaining : 424 719 $
Michael Bournival 650 000 $ (1)
-Salary Remaining : 394 382 $
Robbie Russo 650 000 $ (2)
-Salary Remaining : 394 382 $
Total Pro Players21
Salary Commitment
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $
Salary Average Commitment
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 870 - 97,83%
Level 2: 5000 - 60 $ - 4 902 - 98,04%
Level 3: 2000 - 35 $ - 1 958 - 97,91%
Level 4: 4000 - 25 $ - 3 909 - 97,73%
Luxury : 1000 - 200 $ - 979 - 97,88%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 618 - 97,88%
Average Income per Game633 991 $
Year to Date Revenue10 143 859 $

Expense

Pro Players Total Salaries61 775 000 $
Pro Players Total Average Salaries61 775 000 $
Farm Players Total Salaries539 000 $
Farm Players Total Average Salaries539 000 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 771 080 $
Farm Year To Date Expenses393 993 $
Pro Salary Cap To Date24 293 570 $
Farm Salary Cap To Date193 480 $

Estimate

Pro Estimated Season Revenue15 849 780 $
Pro Remaining Season Days108
Pro Expenses Per Days382 444 $
Pro Estimated Expenses41 303 952 $
Farm Remaining Season Days125
Farm Expenses Per Days5 841 $
Farm Estimated Expenses730 125 $
Estimated Season Expenses42 034 077 $
Season Salary Cap61 775 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 225 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 375 000 $
Current Bank Account62 476 293 $
Projected Bank Account36 291 996 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 4 247 191 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 3 185 393 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 2 932 382 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 2 528 292 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 2 426 966 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 2 335 955 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 2 305 618 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 2 290 449 $
Matt Read 3 625 000 $ (1)
-Salary Remaining : 2 199 438 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 1 941 573 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Clayton Keller 1 673 000 $ (3)
-Salary Remaining : 1 015 079 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 667 416 $
Al Montoya 1 062 000 $ (2)
-Salary Remaining : 644 360 $
Matthew Nieto 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 561 236 $
Trevor van Riemsdyk 825 000 $ (1)
-Salary Remaining : 500 562 $
Tommy Wingels 750 000 $ (1)
-Salary Remaining : 455 056 $
Matt Irwin 650 000 $ (1)
-Salary Remaining : 394 382 $
Barclay Goodrow 650 000 $ (2)
-Salary Remaining : 394 382 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 388 315 $
Total Pro Players22
Salary Commitment
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Average Commitment
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $

Farm Players Salaries

Riley Barber 92 500 $ (1)
Salary Remaining : 59 295 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 57 318 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 51 282 $
Thomas DiPauli 74 250 $ (1)
Salary Remaining : 47 596 $
Filip Chlapik 72 833 $ (3)
Salary Remaining : 46 688 $
Chandler Stephenson 65 000 $ (2)
Salary Remaining : 41 667 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players7
Salary Commitment
Year 3 : 539 000 $
Year 4 : 202 833 $
Year 5 : 72 833 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 539 000 $
Year 4 : 202 833 $
Year 5 : 72 833 $
Year 6 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 923 - 98,71%
Level 2: 5000 - 60 $ - 4 924 - 98,49%
Level 3: 2000 - 35 $ - 1 972 - 98,61%
Level 4: 4000 - 25 $ - 3 947 - 98,67%
Luxury : 1000 - 200 $ - 977 - 97,68%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 743 - 98,57%
Average Income per Game637 900 $
Year to Date Revenue10 206 397 $

Expense

Pro Players Total Salaries62 770 000 $
Pro Players Total Average Salaries62 770 000 $
Farm Players Total Salaries645 467 $
Farm Players Total Average Salaries645 467 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 054 238 $
Farm Year To Date Expenses737 430 $
Pro Salary Cap To Date26 363 232 $
Farm Salary Cap To Date127 170 $

Estimate

Pro Estimated Season Revenue15 947 495 $
Pro Remaining Season Days108
Pro Expenses Per Days376 798 $
Pro Estimated Expenses40 694 184 $
Farm Remaining Season Days125
Farm Expenses Per Days12 028 $
Farm Estimated Expenses1 503 500 $
Estimated Season Expenses42 197 684 $
Season Salary Cap62 770 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 230 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 370 000 $
Current Bank Account(136 245 $)
Projected Bank Account(26 386 434 $)

Pro Players Salaries

Carey Price 6 500 000 $ (1)
-Salary Remaining : 3 943 820 $
Alexander Radulov 6 250 000 $ (5)
-Salary Remaining : 3 792 135 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 3 215 730 $
Jaroslav Halak 4 500 000 $ (1)
-Salary Remaining : 2 730 337 $
Dmitry Kulikov 4 333 000 $ (3)
-Salary Remaining : 2 629 011 $
Radim Vrbata 3 750 000 $ (1)
-Salary Remaining : 2 275 281 $
David Perron 3 750 000 $ (1)
-Salary Remaining : 2 275 281 $
Ryan Spooner 2 825 000 $ (1)
-Salary Remaining : 1 714 045 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 1 516 854 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 970 787 $
Jakob Chychrun 1 350 000 $ (2)
-Salary Remaining : 819 101 $
Xavier Ouellet 1 250 000 $ (2)
-Salary Remaining : 758 427 $
Brandon Manning 975 000 $ (1)
-Salary Remaining : 591 573 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 561 236 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 561 236 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 561 236 $
Jake Dotchin 812 000 $ (2)
-Salary Remaining : 492 674 $
Jon Marchessault 750 000 $ (1)
-Salary Remaining : 455 056 $
Jacob de La Rose 725 000 $ (1)
-Salary Remaining : 439 888 $
Andreas Martinsen 675 000 $ (1)
-Salary Remaining : 409 551 $
Evan Rodrigues 650 000 $ (2)
-Salary Remaining : 394 382 $
Total Pro Players23
Salary Commitment
Year 3 : 62 770 000 $
Year 4 : 29 820 000 $
Year 5 : 21 383 000 $
Year 6 : 17 050 000 $
Salary Average Commitment
Year 3 : 62 770 000 $
Year 4 : 29 820 000 $
Year 5 : 21 383 000 $
Year 6 : 17 050 000 $
Salary Cap with 1 Way Contract
Year 3 : 62 770 000 $
Year 4 : 29 820 000 $
Year 5 : 21 383 000 $
Year 6 : 17 050 000 $

Farm Players Salaries

Dylan Strome 333 800 $ (3)
Salary Remaining : 213 974 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 59 295 $
Lukas Sedlak 82 500 $ (2)
Salary Remaining : 52 885 $
Frederick Gaudreau 66 667 $ (3)
Salary Remaining : 42 735 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 41 667 $
Cody Goloubef 5 000 $ (1)
Salary Remaining : 3 205 $
Total Farm Players6
Salary Commitment
Year 3 : 645 467 $
Year 4 : 640 467 $
Year 5 : 400 467 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 645 467 $
Year 4 : 640 467 $
Year 5 : 400 467 $
Year 6 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 859 - 97,65%
Level 2: 5000 - 60 $ - 4 863 - 97,27%
Level 3: 2000 - 35 $ - 1 961 - 98,03%
Level 4: 4000 - 25 $ - 3 908 - 97,70%
Luxury : 1000 - 200 $ - 972 - 97,19%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 563 - 97,57%
Average Income per Game631 571 $
Year to Date Revenue9 473 566 $

Expense

Pro Players Total Salaries73 822 833 $
Pro Players Total Average Salaries73 822 833 $
Farm Players Total Salaries65 000 $
Farm Players Total Average Salaries65 000 $
Coaches Total Salaries5 075 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 975 260 $
Farm Year To Date Expenses983 570 $
Pro Salary Cap To Date29 031 450 $
Farm Salary Cap To Date23 310 $

Estimate

Pro Estimated Season Revenue16 420 848 $
Pro Remaining Season Days108
Pro Expenses Per Days428 218 $
Pro Estimated Expenses46 247 544 $
Farm Remaining Season Days125
Farm Expenses Per Days14 051 $
Farm Estimated Expenses1 756 375 $
Estimated Season Expenses48 003 919 $
Season Salary Cap73 822 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 177 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 422 833 $
Current Bank Account60 974 073 $
Projected Bank Account29 391 002 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 5 764 045 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 4 095 506 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Alex Steen 5 750 000 $ (4)
-Salary Remaining : 3 488 764 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 3 185 393 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 3 033 708 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 2 730 337 $
Zdeno Chara 4 000 000 $ (1)
-Salary Remaining : 2 426 966 $
Kris Russell 4 000 000 $ (4)
-Salary Remaining : 2 426 966 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 169 101 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 123 596 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 1 789 888 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 274 157 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 1 092 135 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 061 798 $
Patrick Maroon 1 500 000 $ (1)
-Salary Remaining : 910 112 $
Ryan Donato 1 350 000 $ (3)
-Salary Remaining : 819 101 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 708 067 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 667 416 $
David Desharnais 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 394 382 $
Tristan Jarry 630 833 $ (1)
-Salary Remaining : 382 753 $
Total Pro Players22
Salary Commitment
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $
Salary Average Commitment
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $

Farm Players Salaries

Gabriel Dumont 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players1
Salary Commitment
Year 3 : 65 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 65 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 876 - 97,52%
Level 3: 2000 - 35 $ - 1 974 - 98,70%
Level 4: 4000 - 25 $ - 3 900 - 97,51%
Luxury : 1000 - 200 $ - 976 - 97,59%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 620 - 97,89%
Average Income per Game634 266 $
Year to Date Revenue9 513 986 $

Expense

Pro Players Total Salaries72 652 000 $
Pro Players Total Average Salaries72 652 000 $
Farm Players Total Salaries998 433 $
Farm Players Total Average Salaries998 433 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 370 170 $
Farm Year To Date Expenses896 840 $
Pro Salary Cap To Date29 173 540 $
Farm Salary Cap To Date358 400 $

Estimate

Pro Estimated Season Revenue16 490 909 $
Pro Remaining Season Days108
Pro Expenses Per Days410 966 $
Pro Estimated Expenses44 384 328 $
Farm Remaining Season Days125
Farm Expenses Per Days12 812 $
Farm Estimated Expenses1 601 500 $
Estimated Season Expenses45 985 828 $
Season Salary Cap72 652 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 348 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 252 000 $
Current Bank Account62 066 120 $
Projected Bank Account32 571 201 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 5 005 618 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 4 573 618 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 3 579 775 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 2 957 865 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 2 730 337 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 2 643 573 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 2 578 652 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 2 335 955 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 2 123 596 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Tobias Rieder 2 225 000 $ (1)
-Salary Remaining : 1 350 000 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 1 274 157 $
Alexander Petrovic 1 850 000 $ (1)
-Salary Remaining : 1 122 472 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 1 092 135 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 1 039 348 $
Francois Beauchemin 1 500 000 $ (1)
-Salary Remaining : 910 112 $
Derek MacKenzie 1 375 000 $ (2)
-Salary Remaining : 834 270 $
Mathew Barzal 1 294 000 $ (2)
-Salary Remaining : 785 124 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 561 236 $
Curtis McElhinney 850 000 $ (2)
-Salary Remaining : 515 730 $
Total Pro Players22
Salary Commitment
Year 3 : 72 652 000 $
Year 4 : 55 207 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $
Salary Average Commitment
Year 3 : 72 652 000 $
Year 4 : 55 207 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 652 000 $
Year 4 : 55 207 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $

Farm Players Salaries

Tyler Pitlick 100 000 $ (3)
Salary Remaining : 64 103 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 59 295 $
Alexander Nylander 89 417 $ (3)
Salary Remaining : 57 318 $
Alex Nedeljkovic 89 400 $ (2)
Salary Remaining : 57 308 $
Gustav Forsling 87 250 $ (2)
Salary Remaining : 55 929 $
Thomas Chabot 86 333 $ (3)
Salary Remaining : 55 342 $
Nikolay Goldobin 86 333 $ (2)
Salary Remaining : 55 342 $
Nelson Nogier 77 200 $ (2)
Salary Remaining : 49 487 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 48 077 $
Anton Forsberg 75 000 $ (2)
Salary Remaining : 48 077 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 46 474 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 43 269 $
Total Farm Players12
Salary Commitment
Year 3 : 998 433 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 998 433 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 792 - 96,54%
Level 2: 5000 - 60 $ - 4 958 - 99,17%
Level 3: 2000 - 35 $ - 1 978 - 98,90%
Level 4: 4000 - 25 $ - 3 943 - 98,58%
Luxury : 1000 - 200 $ - 974 - 97,37%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 645 - 98,03%
Average Income per Game632 021 $
Year to Date Revenue7 584 247 $

Expense

Pro Players Total Salaries71 169 000 $
Pro Players Total Average Salaries71 169 000 $
Farm Players Total Salaries782 667 $
Farm Players Total Average Salaries782 667 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 739 998 $
Farm Year To Date Expenses892 778 $
Pro Salary Cap To Date28 363 614 $
Farm Salary Cap To Date282 518 $

Estimate

Pro Estimated Season Revenue18 328 597 $
Pro Remaining Season Days108
Pro Expenses Per Days419 489 $
Pro Estimated Expenses45 304 812 $
Farm Remaining Season Days125
Farm Expenses Per Days12 732 $
Farm Estimated Expenses1 591 500 $
Estimated Season Expenses46 896 312 $
Season Salary Cap71 169 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 831 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 769 000 $
Current Bank Account49 833 740 $
Projected Bank Account21 266 025 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 5 020 787 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 5 005 618 $
Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 4 247 191 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 3 360 135 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 3 033 708 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 2 654 494 $
Sean Couturier 4 333 000 $ (5)
-Salary Remaining : 2 629 011 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 2 548 315 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 1 820 225 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 1 668 539 $
Brian Elliott 2 750 000 $ (2)
-Salary Remaining : 1 668 539 $
Jason Chimera 2 250 000 $ (1)
-Salary Remaining : 1 365 169 $
Dennis Seidenberg 1 250 000 $ (1)
-Salary Remaining : 758 427 $
Roman Polak 1 100 000 $ (1)
-Salary Remaining : 667 416 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 576 404 $
Anthony Mantha 863 000 $ (1)
-Salary Remaining : 523 618 $
Jesper Bratt 825 000 $ (3)
-Salary Remaining : 500 562 $
Scottie Upshall 800 000 $ (1)
-Salary Remaining : 485 393 $
Daniel Winnik 660 000 $ (1)
-Salary Remaining : 400 449 $
Total Pro Players21
Salary Commitment
Year 3 : 71 169 000 $
Year 4 : 58 096 000 $
Year 5 : 52 346 000 $
Year 6 : 48 771 000 $
Salary Average Commitment
Year 3 : 71 169 000 $
Year 4 : 58 096 000 $
Year 5 : 52 346 000 $
Year 6 : 48 771 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 169 000 $
Year 4 : 58 096 000 $
Year 5 : 52 346 000 $
Year 6 : 48 771 000 $

Farm Players Salaries

Jaromir Jagr 200 000 $ (1)
Salary Remaining : 128 205 $
John Hayden 92 500 $ (1)
Salary Remaining : 59 295 $
Brendan Lemieux 83 917 $ (2)
Salary Remaining : 53 793 $
Gabriel Bourque 75 000 $ (1)
Salary Remaining : 48 077 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 48 077 $
Joseph LaBate 65 000 $ (1)
Salary Remaining : 41 667 $
Nicolas Kerdiles 65 000 $ (1)
Salary Remaining : 41 667 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 41 667 $
Jared Coreau 61 250 $ (1)
Salary Remaining : 39 263 $
Total Farm Players9
Salary Commitment
Year 3 : 782 667 $
Year 4 : 83 917 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 782 667 $
Year 4 : 83 917 $
Year 5 : 0 $
Year 6 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 778 - 96,30%
Level 2: 5000 - 60 $ - 4 834 - 96,67%
Level 3: 2000 - 35 $ - 1 937 - 96,86%
Level 4: 4000 - 25 $ - 3 901 - 97,52%
Luxury : 1000 - 200 $ - 980 - 98,04%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 430 - 96,83%
Average Income per Game626 900 $
Year to Date Revenue10 030 396 $

Expense

Pro Players Total Salaries71 910 333 $
Pro Players Total Average Salaries71 910 333 $
Farm Players Total Salaries501 716 $
Farm Players Total Average Salaries501 716 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 105 160 $
Farm Year To Date Expenses933 940 $
Pro Salary Cap To Date28 279 370 $
Farm Salary Cap To Date180 110 $

Estimate

Pro Estimated Season Revenue15 672 494 $
Pro Remaining Season Days108
Pro Expenses Per Days415 788 $
Pro Estimated Expenses44 905 104 $
Farm Remaining Season Days125
Farm Expenses Per Days13 342 $
Farm Estimated Expenses1 667 750 $
Estimated Season Expenses46 572 854 $
Season Salary Cap71 910 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 089 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 510 333 $
Current Bank Account4 203 795 $
Projected Bank Account(26 696 565 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 4 732 584 $
Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 4 611 236 $
Ryan Kesler 6 875 000 $ (5)
-Salary Remaining : 4 171 348 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 3 033 708 $
Ben Bishop 4 917 000 $ (5)
-Salary Remaining : 2 983 348 $
Troy Brouwer 4 500 000 $ (3)
-Salary Remaining : 2 730 337 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 2 426 966 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 2 411 798 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 2 366 292 $
Radko Gudas 3 350 000 $ (3)
-Salary Remaining : 2 032 584 $
Adam McQuaid 2 750 000 $ (2)
-Salary Remaining : 1 668 539 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 076 966 $
Jan Rutta 1 350 000 $ (1)
-Salary Remaining : 819 101 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 561 236 $
Nicholas Merkley 863 333 $ (3)
-Salary Remaining : 523 820 $
Vladislav Kamenev 833 333 $ (2)
-Salary Remaining : 505 618 $
Dominic Turgeon 686 667 $ (2)
-Salary Remaining : 416 629 $
Alex Chiasson 660 000 $ (1)
-Salary Remaining : 400 449 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players22
Salary Commitment
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $
Salary Average Commitment
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $

Farm Players Salaries

Emerson Etem 85 000 $ (1)
Salary Remaining : 54 487 $
Andreas Englund 77 583 $ (2)
Salary Remaining : 49 733 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 48 077 $
Iiro Pakarinen 72 500 $ (1)
Salary Remaining : 46 474 $
Ben Harpur 65 333 $ (1)
Salary Remaining : 41 880 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 41 667 $
Petter Granberg 61 300 $ (1)
Salary Remaining : 39 295 $
Total Farm Players7
Salary Commitment
Year 3 : 501 716 $
Year 4 : 217 583 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 501 716 $
Year 4 : 217 583 $
Year 5 : 0 $
Year 6 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 955 - 99,25%
Level 2: 5000 - 60 $ - 4 928 - 98,55%
Level 3: 2000 - 35 $ - 1 943 - 97,13%
Level 4: 4000 - 25 $ - 3 955 - 98,88%
Luxury : 1000 - 200 $ - 968 - 96,75%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 748 - 98,60%
Average Income per Game638 290 $
Year to Date Revenue8 936 054 $

Expense

Pro Players Total Salaries69 340 000 $
Pro Players Total Average Salaries69 340 000 $
Farm Players Total Salaries443 283 $
Farm Players Total Average Salaries443 283 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 841 540 $
Farm Year To Date Expenses1 236 060 $
Pro Salary Cap To Date27 268 570 $
Farm Salary Cap To Date159 110 $

Estimate

Pro Estimated Season Revenue17 233 818 $
Pro Remaining Season Days108
Pro Expenses Per Days412 022 $
Pro Estimated Expenses44 498 376 $
Farm Remaining Season Days125
Farm Expenses Per Days17 658 $
Farm Estimated Expenses2 207 250 $
Estimated Season Expenses46 705 626 $
Season Salary Cap69 340 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 660 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 940 000 $
Current Bank Account76 474 201 $
Projected Bank Account47 002 393 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 4 550 562 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 4 550 562 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 3 337 079 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 3 185 393 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 3 033 708 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 2 957 865 $
Tyler Ennis 4 600 000 $ (2)
-Salary Remaining : 2 791 011 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 2 426 966 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 2 290 449 $
Pierre-Luc Dubois 3 425 000 $ (2)
-Salary Remaining : 2 078 090 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 1 820 225 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 1 820 225 $
Lawson Crouse 1 603 000 $ (2)
-Salary Remaining : 972 607 $
Eddie Lack 1 375 000 $ (1)
-Salary Remaining : 834 270 $
Colin White 1 285 000 $ (2)
-Salary Remaining : 779 663 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 697 753 $
Christian Dvorak 1 052 000 $ (2)
-Salary Remaining : 638 292 $
Cody Franson 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 606 742 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 576 404 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 561 236 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 561 236 $
Yannick Weber 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players23
Salary Commitment
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $
Salary Average Commitment
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $
Salary Cap with 1 Way Contract
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $

Farm Players Salaries

Ryan Pulock 136 300 $ (1)
Salary Remaining : 87 372 $
Paul Ladue 87 400 $ (1)
Salary Remaining : 56 026 $
Matthew Highmore 77 583 $ (3)
Salary Remaining : 49 733 $
Nicolas Roy 72 000 $ (3)
Salary Remaining : 46 154 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 44 872 $
Total Farm Players5
Salary Commitment
Year 3 : 443 283 $
Year 4 : 149 583 $
Year 5 : 149 583 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 443 283 $
Year 4 : 149 583 $
Year 5 : 149 583 $
Year 6 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 782 - 96,36%
Level 2: 5000 - 60 $ - 4 858 - 97,16%
Level 3: 2000 - 35 $ - 1 945 - 97,27%
Level 4: 4000 - 25 $ - 3 946 - 98,65%
Luxury : 1000 - 200 $ - 967 - 96,68%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 498 - 97,21%
Average Income per Game627 188 $
Year to Date Revenue11 289 385 $

Expense

Pro Players Total Salaries74 630 666 $
Pro Players Total Average Salaries74 630 666 $
Farm Players Total Salaries650 700 $
Farm Players Total Average Salaries650 700 $
Coaches Total Salaries9 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 040 170 $
Farm Year To Date Expenses2 100 280 $
Pro Salary Cap To Date29 349 110 $
Farm Salary Cap To Date233 590 $

Estimate

Pro Estimated Season Revenue14 425 325 $
Pro Remaining Season Days108
Pro Expenses Per Days443 431 $
Pro Estimated Expenses47 890 548 $
Farm Remaining Season Days125
Farm Expenses Per Days30 004 $
Farm Estimated Expenses3 750 500 $
Estimated Season Expenses51 641 048 $
Season Salary Cap74 630 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $369 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 230 666 $
Current Bank Account57 379 073 $
Projected Bank Account20 163 350 $

Pro Players Salaries

David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 4 044 943 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 3 943 820 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 3 488 764 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 3 337 079 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 3 337 079 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 3 033 708 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 2 730 337 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 2 578 652 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 2 426 966 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 2 426 966 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 2 275 281 $
Mark Fayne 3 625 000 $ (1)
-Salary Remaining : 2 199 438 $
Cam Ward 3 300 000 $ (1)
-Salary Remaining : 2 002 247 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 1 365 169 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 1 213 483 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 122 472 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 987 169 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 553 348 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 546 067 $
Drew Stafford 800 000 $ (1)
-Salary Remaining : 485 393 $
Greg McKegg 650 000 $ (1)
-Salary Remaining : 394 382 $
Cory Conacher 650 000 $ (2)
-Salary Remaining : 394 382 $
Byron Froese 650 000 $ (2)
-Salary Remaining : 394 382 $
Total Pro Players23
Salary Commitment
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $
Salary Average Commitment
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $
Salary Cap with 1 Way Contract
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $

Farm Players Salaries

Michael Kapla 92 500 $ (2)
Salary Remaining : 59 295 $
Nick Lappin 84 250 $ (1)
Salary Remaining : 54 006 $
Taylor Leier 80 700 $ (1)
Salary Remaining : 51 731 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 46 474 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 46 474 $
Reid Boucher 68 750 $ (1)
Salary Remaining : 44 071 $
Justin Bailey 67 000 $ (1)
Salary Remaining : 42 949 $
Aaron Dell 62 500 $ (1)
Salary Remaining : 40 064 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 32 051 $
Total Farm Players9
Salary Commitment
Year 3 : 650 700 $
Year 4 : 165 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 650 700 $
Year 4 : 165 000 $
Year 5 : 0 $
Year 6 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 877 - 97,95%
Level 2: 5000 - 60 $ - 4 909 - 98,18%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 25 $ - 3 902 - 97,55%
Luxury : 1000 - 200 $ - 980 - 98,04%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 615 - 97,86%
Average Income per Game634 446 $
Year to Date Revenue8 882 242 $

Expense

Pro Players Total Salaries62 913 000 $
Pro Players Total Average Salaries62 913 000 $
Farm Players Total Salaries1 270 300 $
Farm Players Total Average Salaries1 270 300 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 696 760 $
Farm Year To Date Expenses636 432 $
Pro Salary Cap To Date24 730 460 $
Farm Salary Cap To Date456 952 $

Estimate

Pro Estimated Season Revenue17 130 038 $
Pro Remaining Season Days108
Pro Expenses Per Days381 534 $
Pro Estimated Expenses41 205 672 $
Farm Remaining Season Days125
Farm Expenses Per Days9 078 $
Farm Estimated Expenses1 134 750 $
Estimated Season Expenses42 340 422 $
Season Salary Cap62 913 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 087 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 513 000 $
Current Bank Account73 357 860 $
Projected Bank Account48 147 476 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 5 157 303 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 4 171 348 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 3 701 124 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 3 246 067 $
Evgeni Dadonov 4 000 000 $ (3)
-Salary Remaining : 2 426 966 $
Vladimir Sobotka 3 500 000 $ (3)
-Salary Remaining : 2 123 596 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 2 123 596 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 1 820 225 $
Blake Comeau 2 400 000 $ (1)
-Salary Remaining : 1 456 180 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 1 350 000 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 1 092 135 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 031 461 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 826 989 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 561 236 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 561 236 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 561 236 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 485 393 $
Chris Tierney 735 000 $ (1)
-Salary Remaining : 445 955 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 394 382 $
Nic Dowd 640 000 $ (1)
-Salary Remaining : 388 315 $
Total Pro Players22
Salary Commitment
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $
Salary Average Commitment
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $
Salary Cap with 1 Way Contract
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $

Farm Players Salaries

Anders Bjork 106 700 $ (3)
Salary Remaining : 68 397 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 64 103 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 59 295 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 59 295 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 59 295 $
Rob O'Gara 92 500 $ (1)
Salary Remaining : 59 295 $
Eric Gryba 90 000 $ (2)
Salary Remaining : 57 692 $
Zach Sanford 75 000 $ (2)
Salary Remaining : 48 077 $
Valentin Zykov 70 500 $ (1)
Salary Remaining : 45 192 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 44 872 $
Denis Malgin 69 300 $ (2)
Salary Remaining : 44 423 $
Tim Heed 65 000 $ (2)
Salary Remaining : 41 667 $
Brad Hunt 65 000 $ (2)
Salary Remaining : 41 667 $
Taylor Fedun 65 000 $ (2)
Salary Remaining : 41 667 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 40 064 $
Josh Leivo 61 300 $ (1)
Salary Remaining : 39 295 $
Total Farm Players16
Salary Commitment
Year 3 : 1 270 300 $
Year 4 : 798 500 $
Year 5 : 106 700 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 270 300 $
Year 4 : 798 500 $
Year 5 : 106 700 $
Year 6 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 850 - 97,50%
Level 2: 5000 - 60 $ - 4 940 - 98,80%
Level 3: 2000 - 35 $ - 1 972 - 98,59%
Level 4: 4000 - 25 $ - 3 919 - 97,97%
Luxury : 1000 - 200 $ - 972 - 97,22%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 653 - 98,07%
Average Income per Game633 834 $
Year to Date Revenue9 507 511 $

Expense

Pro Players Total Salaries65 860 499 $
Pro Players Total Average Salaries65 860 499 $
Farm Players Total Salaries127 500 $
Farm Players Total Average Salaries127 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 072 732 $
Farm Year To Date Expenses227 458 $
Pro Salary Cap To Date25 876 102 $
Farm Salary Cap To Date47 978 $

Estimate

Pro Estimated Season Revenue16 479 686 $
Pro Remaining Season Days108
Pro Expenses Per Days372 812 $
Pro Estimated Expenses40 263 696 $
Farm Remaining Season Days125
Farm Expenses Per Days3 218 $
Farm Estimated Expenses402 250 $
Estimated Season Expenses40 665 946 $
Season Salary Cap65 860 499 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 139 501 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 460 499 $
Current Bank Account71 493 475 $
Projected Bank Account47 307 215 $

Pro Players Salaries

David Krejci 7 250 000 $ (4)
-Salary Remaining : 4 398 876 $
Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 4 247 191 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 3 640 449 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 3 488 764 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 3 033 708 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 2 882 022 $
Justin Williams 4 500 000 $ (2)
-Salary Remaining : 2 730 337 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 2 578 652 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 2 366 292 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 2 123 596 $
Ben Lovejoy 2 667 000 $ (2)
-Salary Remaining : 1 618 180 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 1 304 494 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 1 258 989 $
Ben Chiarot 1 400 000 $ (2)
-Salary Remaining : 849 438 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 697 753 $
Kerby Rychel 863 333 $ (1)
-Salary Remaining : 523 820 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 523 618 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 470 225 $
Nikita Soshnikov 736 666 $ (1)
-Salary Remaining : 446 966 $
Blake Pietila 667 500 $ (2)
-Salary Remaining : 405 000 $
Matt Bartkowski 613 000 $ (1)
-Salary Remaining : 371 933 $
Total Pro Players21
Salary Commitment
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $
Salary Average Commitment
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $

Farm Players Salaries

Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 41 667 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 40 064 $
Total Farm Players2
Salary Commitment
Year 3 : 127 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 127 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 855 - 97,59%
Level 2: 5000 - 60 $ - 4 811 - 96,23%
Level 3: 2000 - 35 $ - 1 957 - 97,83%
Level 4: 4000 - 25 $ - 3 876 - 96,90%
Luxury : 1000 - 200 $ - 979 - 97,92%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 479 - 97,10%
Average Income per Game630 083 $
Year to Date Revenue11 341 502 $

Expense

Pro Players Total Salaries67 120 167 $
Pro Players Total Average Salaries67 120 167 $
Farm Players Total Salaries223 833 $
Farm Players Total Average Salaries223 833 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 574 671 $
Farm Year To Date Expenses264 234 $
Pro Salary Cap To Date26 057 808 $
Farm Salary Cap To Date84 754 $

Estimate

Pro Estimated Season Revenue14 491 919 $
Pro Remaining Season Days108
Pro Expenses Per Days413 035 $
Pro Estimated Expenses44 607 780 $
Farm Remaining Season Days125
Farm Expenses Per Days3 712 $
Farm Estimated Expenses464 000 $
Estimated Season Expenses45 071 780 $
Season Salary Cap67 120 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 879 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 720 167 $
Current Bank Account53 245 682 $
Projected Bank Account22 665 821 $

Pro Players Salaries

Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 4 171 348 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 4 095 506 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 4 065 169 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 3 943 820 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Nikita Kucherov 4 767 000 $ (2)
-Salary Remaining : 2 892 337 $
Karl Alzner 4 625 000 $ (5)
-Salary Remaining : 2 806 180 $
Cam Talbot 4 167 000 $ (2)
-Salary Remaining : 2 528 292 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 2 032 584 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Haydn Fleury 1 713 000 $ (2)
-Salary Remaining : 1 039 348 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 970 787 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 758 427 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 576 404 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 561 236 $
Robert Hagg 894 000 $ (1)
-Salary Remaining : 542 427 $
Nail Yakupov 875 000 $ (1)
-Salary Remaining : 530 899 $
John Quenneville 811 667 $ (2)
-Salary Remaining : 492 472 $
Daniel Sprong 692 500 $ (1)
-Salary Remaining : 420 169 $
Scott Harrington 675 000 $ (2)
-Salary Remaining : 409 551 $
Total Pro Players21
Salary Commitment
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $
Salary Average Commitment
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $

Farm Players Salaries

Michael Dal Colle 86 333 $ (2)
Salary Remaining : 55 342 $
Alexandre Grenier 72 500 $ (1)
Salary Remaining : 46 474 $
Garnet Hathaway 65 000 $ (1)
Salary Remaining : 41 667 $
Total Farm Players3
Salary Commitment
Year 3 : 223 833 $
Year 4 : 86 333 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 223 833 $
Year 4 : 86 333 $
Year 5 : 0 $
Year 6 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,21%
Level 2: 5000 - 60 $ - 4 894 - 97,88%
Level 3: 2000 - 35 $ - 1 969 - 98,45%
Level 4: 4000 - 25 $ - 3 963 - 99,07%
Luxury : 1000 - 200 $ - 985 - 98,54%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 704 - 98,35%
Average Income per Game636 468 $
Year to Date Revenue10 183 481 $

Expense

Pro Players Total Salaries60 609 000 $
Pro Players Total Average Salaries60 609 000 $
Farm Players Total Salaries475 633 $
Farm Players Total Average Salaries475 633 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 408 040 $
Farm Year To Date Expenses1 068 200 $
Pro Salary Cap To Date23 835 000 $
Farm Salary Cap To Date170 730 $

Estimate

Pro Estimated Season Revenue15 911 689 $
Pro Remaining Season Days108
Pro Expenses Per Days362 972 $
Pro Estimated Expenses39 200 976 $
Farm Remaining Season Days125
Farm Expenses Per Days15 260 $
Farm Estimated Expenses1 907 500 $
Estimated Season Expenses41 108 476 $
Season Salary Cap60 609 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 391 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 209 000 $
Current Bank Account77 531 260 $
Projected Bank Account52 334 473 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 3 867 978 $
Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 3 579 775 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 3 276 404 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 3 033 708 $
Clarke MacArthur 4 650 000 $ (1)
-Salary Remaining : 2 821 348 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 2 700 000 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 2 487 640 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 2 305 618 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 2 002 247 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 1 547 191 $
Joe Colborne 2 500 000 $ (1)
-Salary Remaining : 1 516 854 $
Deryk Engelland 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 1 092 135 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 967 146 $
Brock Boeser 1 492 000 $ (2)
-Salary Remaining : 905 258 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 773 596 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 561 236 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 439 888 $
Stefan Noesen 660 000 $ (1)
-Salary Remaining : 400 449 $
Tomas Nosek 613 000 $ (1)
-Salary Remaining : 371 933 $
Marek Mazanec 500 000 $ (1)
-Salary Remaining : 303 371 $
Total Pro Players22
Salary Commitment
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $
Salary Average Commitment
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $
Salary Cap with 1 Way Contract
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $

Farm Players Salaries

Ville Husso 92 500 $ (2)
Salary Remaining : 59 295 $
Nikita Scherbak 86 333 $ (2)
Salary Remaining : 55 342 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 55 321 $
Roland McKeown 74 500 $ (2)
Salary Remaining : 47 756 $
Denis Gurianov 70 000 $ (2)
Salary Remaining : 44 872 $
Mark McNeill 66 000 $ (1)
Salary Remaining : 42 308 $
Total Farm Players6
Salary Commitment
Year 3 : 475 633 $
Year 4 : 323 333 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 475 633 $
Year 4 : 323 333 $
Year 5 : 0 $
Year 6 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 911 - 98,52%
Level 2: 5000 - 60 $ - 4 922 - 98,44%
Level 3: 2000 - 35 $ - 1 965 - 98,27%
Level 4: 4000 - 25 $ - 3 865 - 96,63%
Luxury : 1000 - 200 $ - 977 - 97,69%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 640 - 98,00%
Average Income per Game636 075 $
Year to Date Revenue10 813 270 $

Expense

Pro Players Total Salaries67 144 000 $
Pro Players Total Average Salaries67 144 000 $
Farm Players Total Salaries1 105 800 $
Farm Players Total Average Salaries1 105 800 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 971 784 $
Farm Year To Date Expenses555 143 $
Pro Salary Cap To Date27 335 273 $
Farm Salary Cap To Date375 663 $

Estimate

Pro Estimated Season Revenue15 265 793 $
Pro Remaining Season Days108
Pro Expenses Per Days380 022 $
Pro Estimated Expenses41 042 376 $
Farm Remaining Season Days125
Farm Expenses Per Days8 235 $
Farm Estimated Expenses1 029 375 $
Estimated Season Expenses42 071 751 $
Season Salary Cap67 144 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 856 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 744 000 $
Current Bank Account58 257 060 $
Projected Bank Account31 451 102 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 4 573 618 $
Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 4 550 562 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 3 337 079 $
Alex Goligoski 5 475 000 $ (4)
-Salary Remaining : 3 321 910 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 2 882 022 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 2 882 022 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 2 578 652 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 2 487 640 $
Dan Hamhuis 3 750 000 $ (1)
-Salary Remaining : 2 275 281 $
Jacob Markstrom 3 667 000 $ (3)
-Salary Remaining : 2 224 921 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 2 169 101 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 1 880 899 $
Brandon Davidson 1 425 000 $ (1)
-Salary Remaining : 864 607 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 826 989 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 758 427 $
Christian Fischer 1 076 000 $ (3)
-Salary Remaining : 652 854 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 561 236 $
Christian Folin 850 000 $ (1)
-Salary Remaining : 515 730 $
Derek Grant 650 000 $ (1)
-Salary Remaining : 394 382 $
Alex Stalock 650 000 $ (2)
-Salary Remaining : 394 382 $
Total Pro Players21
Salary Commitment
Year 3 : 67 144 000 $
Year 4 : 56 856 000 $
Year 5 : 38 706 000 $
Year 6 : 26 113 000 $
Salary Average Commitment
Year 3 : 67 144 000 $
Year 4 : 56 856 000 $
Year 5 : 38 706 000 $
Year 6 : 26 113 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 144 000 $
Year 4 : 56 856 000 $
Year 5 : 38 706 000 $
Year 6 : 26 113 000 $

Farm Players Salaries

Oskar Lindblom 92 500 $ (3)
Salary Remaining : 59 295 $
Connor Ingram 92 500 $ (1)
Salary Remaining : 59 295 $
Victor Mete 87 000 $ (3)
Salary Remaining : 55 769 $
Ivan Barbashev 86 300 $ (2)
Salary Remaining : 55 321 $
Slater Koekkoek 80 000 $ (1)
Salary Remaining : 51 282 $
Paul Postma 72 500 $ (1)
Salary Remaining : 46 474 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 46 474 $
MacKenzie Weegar 67 500 $ (1)
Salary Remaining : 43 269 $
T.J. Tynan 65 000 $ (2)
Salary Remaining : 41 667 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 41 667 $
Ben Street 65 000 $ (1)
Salary Remaining : 41 667 $
Cole Schneider 65 000 $ (2)
Salary Remaining : 41 667 $
Wade Megan 65 000 $ (1)
Salary Remaining : 41 667 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 41 667 $
Matt Tennyson 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players15
Salary Commitment
Year 3 : 1 105 800 $
Year 4 : 533 300 $
Year 5 : 179 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 105 800 $
Year 4 : 533 300 $
Year 5 : 179 500 $
Year 6 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 900 - 98,34%
Level 2: 5000 - 60 $ - 4 896 - 97,91%
Level 3: 2000 - 35 $ - 1 964 - 98,18%
Level 4: 4000 - 25 $ - 3 930 - 98,24%
Luxury : 1000 - 200 $ - 993 - 99,32%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 682 - 98,23%
Average Income per Game637 174 $
Year to Date Revenue11 469 123 $

Expense

Pro Players Total Salaries70 940 500 $
Pro Players Total Average Salaries70 940 500 $
Farm Players Total Salaries700 100 $
Farm Players Total Average Salaries700 100 $
Coaches Total Salaries10 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 898 161 $
Farm Year To Date Expenses3 012 405 $
Pro Salary Cap To Date27 939 717 $
Farm Salary Cap To Date253 412 $

Estimate

Pro Estimated Season Revenue14 654 990 $
Pro Remaining Season Days108
Pro Expenses Per Days410 340 $
Pro Estimated Expenses44 316 720 $
Farm Remaining Season Days125
Farm Expenses Per Days44 616 $
Farm Estimated Expenses5 577 000 $
Estimated Season Expenses49 893 720 $
Season Salary Cap70 940 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 059 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 540 500 $
Current Bank Account48 254 977 $
Projected Bank Account13 016 247 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (1)
-Salary Remaining : 4 247 191 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 3 640 449 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 3 337 079 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 3 246 067 $
Jared Spurgeon 5 188 000 $ (3)
-Salary Remaining : 3 147 775 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 2 851 685 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 2 821 348 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 2 578 652 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 1 638 202 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 1 334 831 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 1 213 483 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 1 122 472 $
Nick Holden 1 650 000 $ (1)
-Salary Remaining : 1 001 124 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 910 112 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 667 416 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 606 742 $
Jamie Oleksiak 965 000 $ (1)
-Salary Remaining : 585 506 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 417 135 $
Beau Bennett 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players21
Salary Commitment
Year 3 : 70 940 500 $
Year 4 : 44 638 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $
Salary Average Commitment
Year 3 : 70 940 500 $
Year 4 : 44 638 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 940 500 $
Year 4 : 44 638 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $

Farm Players Salaries

Travis Sanheim 129 400 $ (2)
Salary Remaining : 82 949 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 59 295 $
Chris Driedger 73 500 $ (1)
Salary Remaining : 47 115 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 44 872 $
Mark Streit 70 000 $ (1)
Salary Remaining : 44 872 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 43 269 $
Alexandre Carrier 67 200 $ (2)
Salary Remaining : 43 077 $
Brandon Pirri 65 000 $ (1)
Salary Remaining : 41 667 $
Max McCormick 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players9
Salary Commitment
Year 3 : 700 100 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 700 100 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 864 - 97,73%
Level 2: 5000 - 60 $ - 4 909 - 98,18%
Level 3: 2000 - 35 $ - 1 954 - 97,68%
Level 4: 4000 - 25 $ - 3 876 - 96,91%
Luxury : 1000 - 200 $ - 989 - 98,95%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 592 - 97,74%
Average Income per Game634 496 $
Year to Date Revenue8 248 444 $

Expense

Pro Players Total Salaries70 838 000 $
Pro Players Total Average Salaries70 838 000 $
Farm Players Total Salaries555 167 $
Farm Players Total Average Salaries555 167 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 872 842 $
Farm Year To Date Expenses378 770 $
Pro Salary Cap To Date29 024 492 $
Farm Salary Cap To Date199 290 $

Estimate

Pro Estimated Season Revenue17 765 879 $
Pro Remaining Season Days108
Pro Expenses Per Days424 371 $
Pro Estimated Expenses45 832 068 $
Farm Remaining Season Days125
Farm Expenses Per Days5 411 $
Farm Estimated Expenses676 375 $
Estimated Season Expenses46 508 443 $
Season Salary Cap70 838 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 162 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 438 000 $
Current Bank Account55 363 440 $
Projected Bank Account26 620 876 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 6 370 787 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 4 095 506 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 3 488 764 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 3 033 708 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 2 851 685 $
Roberto Luongo 4 533 000 $ (6)
-Salary Remaining : 2 750 360 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 2 730 337 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 2 578 652 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 2 528 292 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 2 426 966 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 2 426 966 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 1 334 831 $
David Schlemko 2 100 000 $ (3)
-Salary Remaining : 1 274 157 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 061 798 $
Kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 826 989 $
J.T. Brown 1 250 000 $ (1)
-Salary Remaining : 758 427 $
Louis Domingue 1 050 000 $ (1)
-Salary Remaining : 637 079 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 561 236 $
Jacob Josefson 700 000 $ (1)
-Salary Remaining : 424 719 $
Zac Rinaldo 700 000 $ (1)
-Salary Remaining : 424 719 $
Matthew Peca 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players21
Salary Commitment
Year 3 : 70 838 000 $
Year 4 : 45 563 000 $
Year 5 : 33 250 000 $
Year 6 : 24 950 000 $
Salary Average Commitment
Year 3 : 70 838 000 $
Year 4 : 45 563 000 $
Year 5 : 33 250 000 $
Year 6 : 24 950 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 838 000 $
Year 4 : 45 563 000 $
Year 5 : 33 250 000 $
Year 6 : 24 950 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (1)
Salary Remaining : 86 538 $
Anton Blidh 78 417 $ (1)
Salary Remaining : 50 267 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 48 077 $
Brendan Guhle 69 750 $ (3)
Salary Remaining : 44 712 $
Dillon Simpson 67 500 $ (1)
Salary Remaining : 43 269 $
Antoine Bibeau 65 000 $ (1)
Salary Remaining : 41 667 $
Eric Comrie 64 500 $ (1)
Salary Remaining : 41 346 $
Total Farm Players7
Salary Commitment
Year 3 : 555 167 $
Year 4 : 69 750 $
Year 5 : 69 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 555 167 $
Year 4 : 69 750 $
Year 5 : 69 750 $
Year 6 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 885 - 98,09%
Level 2: 5000 - 60 $ - 4 911 - 98,22%
Level 3: 2000 - 35 $ - 1 965 - 98,24%
Level 4: 4000 - 25 $ - 3 934 - 98,35%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 676 - 98,20%
Average Income per Game635 743 $
Year to Date Revenue9 536 141 $

Expense

Pro Players Total Salaries71 660 833 $
Pro Players Total Average Salaries71 660 833 $
Farm Players Total Salaries418 500 $
Farm Players Total Average Salaries418 500 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 494 875 $
Farm Year To Date Expenses355 624 $
Pro Salary Cap To Date28 292 618 $
Farm Salary Cap To Date176 118 $

Estimate

Pro Estimated Season Revenue16 529 311 $
Pro Remaining Season Days108
Pro Expenses Per Days434 050 $
Pro Estimated Expenses46 877 400 $
Farm Remaining Season Days125
Farm Expenses Per Days4 710 $
Farm Estimated Expenses588 750 $
Estimated Season Expenses47 466 150 $
Season Salary Cap71 660 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 339 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 260 833 $
Current Bank Account55 409 873 $
Projected Bank Account24 473 034 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (8)
-Salary Remaining : 5 278 652 $
Shea Weber 7 857 000 $ (8)
-Salary Remaining : 4 767 169 $
Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 4 505 056 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 3 690 809 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 3 564 607 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 3 549 438 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 3 458 427 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 2 730 337 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 2 426 966 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 2 123 596 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 1 365 169 $
Michael Grabner 1 650 000 $ (1)
-Salary Remaining : 1 001 124 $
Luke Schenn 1 250 000 $ (1)
-Salary Remaining : 758 427 $
Mike Cammalleri 1 200 000 $ (1)
-Salary Remaining : 728 090 $
Mike Fisher 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 561 236 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 485 393 $
Alexandar Georgiev 792 500 $ (3)
-Salary Remaining : 480 843 $
Alex DeBrincat 778 333 $ (3)
-Salary Remaining : 472 247 $
Tim Schaller 775 000 $ (1)
-Salary Remaining : 470 225 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 455 056 $
Total Pro Players21
Salary Commitment
Year 3 : 71 660 833 $
Year 4 : 60 735 833 $
Year 5 : 52 385 833 $
Year 6 : 46 815 000 $
Salary Average Commitment
Year 3 : 71 660 833 $
Year 4 : 60 735 833 $
Year 5 : 52 385 833 $
Year 6 : 46 815 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 660 833 $
Year 4 : 60 735 833 $
Year 5 : 52 385 833 $
Year 6 : 46 815 000 $

Farm Players Salaries

Andy Welinski 92 500 $ (1)
Salary Remaining : 59 295 $
Jack Campbell 67 500 $ (3)
Salary Remaining : 43 269 $
Marek Langhamer 66 000 $ (1)
Salary Remaining : 42 308 $
Erik Burgdoerfer 65 000 $ (2)
Salary Remaining : 41 667 $
Ben Smith 65 000 $ (1)
Salary Remaining : 41 667 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 40 064 $
Total Farm Players6
Salary Commitment
Year 3 : 418 500 $
Year 4 : 132 500 $
Year 5 : 67 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 418 500 $
Year 4 : 132 500 $
Year 5 : 67 500 $
Year 6 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 921 - 98,68%
Level 2: 5000 - 60 $ - 4 868 - 97,36%
Level 3: 2000 - 35 $ - 1 937 - 96,83%
Level 4: 4000 - 25 $ - 3 892 - 97,29%
Luxury : 1000 - 200 $ - 976 - 97,58%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 593 - 97,74%
Average Income per Game634 628 $
Year to Date Revenue11 423 306 $

Expense

Pro Players Total Salaries70 590 000 $
Pro Players Total Average Salaries70 590 000 $
Farm Players Total Salaries212 000 $
Farm Players Total Average Salaries212 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 956 740 $
Farm Year To Date Expenses255 570 $
Pro Salary Cap To Date27 760 110 $
Farm Salary Cap To Date76 090 $

Estimate

Pro Estimated Season Revenue14 596 447 $
Pro Remaining Season Days108
Pro Expenses Per Days399 382 $
Pro Estimated Expenses43 133 256 $
Farm Remaining Season Days125
Farm Expenses Per Days3 651 $
Farm Estimated Expenses456 375 $
Estimated Season Expenses43 589 631 $
Season Salary Cap70 590 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 410 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 190 000 $
Current Bank Account71 367 649 $
Projected Bank Account42 374 465 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 4 853 933 $
Brad Marchand 6 125 000 $ (5)
-Salary Remaining : 3 716 292 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Johnny Boychuk 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Jonathan Quick 5 800 000 $ (7)
-Salary Remaining : 3 519 101 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 3 380 157 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 2 821 348 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 2 806 180 $
Chris Tanev 4 450 000 $ (3)
-Salary Remaining : 2 700 000 $
Niklas Hjalmarsson 4 100 000 $ (2)
-Salary Remaining : 2 487 640 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 2 184 270 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 1 668 539 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 1 592 697 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 879 775 $
Drake Caggiula 1 350 000 $ (1)
-Salary Remaining : 819 101 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 542 427 $
Peter Holland 675 000 $ (2)
-Salary Remaining : 409 551 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 394 382 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 394 382 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 379 213 $
Total Pro Players20
Salary Commitment
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $
Salary Average Commitment
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $

Farm Players Salaries

Laurent Dauphin 74 500 $ (1)
Salary Remaining : 47 756 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 44 872 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 43 269 $
Total Farm Players3
Salary Commitment
Year 3 : 212 000 $
Year 4 : 67 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 212 000 $
Year 4 : 67 500 $
Year 5 : 0 $
Year 6 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 832 - 97,20%
Level 2: 5000 - 60 $ - 4 916 - 98,31%
Level 3: 2000 - 35 $ - 1 956 - 97,79%
Level 4: 4000 - 25 $ - 3 873 - 96,83%
Luxury : 1000 - 200 $ - 989 - 98,91%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 566 - 97,59%
Average Income per Game633 027 $
Year to Date Revenue8 862 372 $

Expense

Pro Players Total Salaries56 102 000 $
Pro Players Total Average Salaries56 102 000 $
Farm Players Total Salaries866 288 $
Farm Players Total Average Salaries866 288 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 251 926 $
Farm Year To Date Expenses1 711 676 $
Pro Salary Cap To Date22 055 296 $
Farm Salary Cap To Date311 676 $

Estimate

Pro Estimated Season Revenue17 091 717 $
Pro Remaining Season Days108
Pro Expenses Per Days317 989 $
Pro Estimated Expenses34 342 812 $
Farm Remaining Season Days125
Farm Expenses Per Days24 443 $
Farm Estimated Expenses3 055 375 $
Estimated Season Expenses37 398 187 $
Season Salary Cap56 102 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 898 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 702 000 $
Current Bank Account72 183 777 $
Projected Bank Account51 877 307 $

Pro Players Salaries

Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 4 247 191 $
Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 3 397 753 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 3 185 393 $
Paul Martin 4 850 000 $ (2)
-Salary Remaining : 2 942 697 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 2 426 966 $
Marcus Foligno 2 875 000 $ (4)
-Salary Remaining : 1 744 382 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 1 516 854 $
Nathan Beaulieu 2 400 000 $ (2)
-Salary Remaining : 1 456 180 $
Jordan Weal 1 750 000 $ (2)
-Salary Remaining : 1 061 798 $
Pavel Zacha 1 744 000 $ (2)
-Salary Remaining : 1 058 157 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 1 058 157 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 819 101 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 671 663 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 652 247 $
Ian McCoshen 1 025 000 $ (2)
-Salary Remaining : 621 910 $
Peter Budaj 1 025 000 $ (2)
-Salary Remaining : 621 910 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 561 236 $
Brayden Point 894 000 $ (2)
-Salary Remaining : 542 427 $
Chris Bigras 863 000 $ (1)
-Salary Remaining : 523 618 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 485 393 $
Adam Cracknell 675 000 $ (1)
-Salary Remaining : 409 551 $
Erik Gustafsson 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players23
Salary Commitment
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $
Salary Average Commitment
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $
Salary Cap with 1 Way Contract
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $

Farm Players Salaries

Robby Fabbri 110 667 $ (1)
Salary Remaining : 70 940 $
Blake Speers 92 500 $ (2)
Salary Remaining : 59 295 $
Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 59 295 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 59 295 $
Jeff Zatkoff 90 000 $ (1)
Salary Remaining : 57 692 $
Alex Lyon 87 413 $ (1)
Salary Remaining : 56 034 $
Evgeny Svechnikov 86 333 $ (3)
Salary Remaining : 55 342 $
Daniel O'Regan 85 875 $ (1)
Salary Remaining : 55 048 $
Petteri Lindbohm 65 000 $ (1)
Salary Remaining : 41 667 $
Joe Hicketts 63 500 $ (2)
Salary Remaining : 40 705 $
Total Farm Players10
Salary Commitment
Year 3 : 866 288 $
Year 4 : 242 333 $
Year 5 : 86 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 866 288 $
Year 4 : 242 333 $
Year 5 : 86 333 $
Year 6 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 785 - 96,42%
Level 2: 5000 - 60 $ - 4 859 - 97,18%
Level 3: 2000 - 35 $ - 1 934 - 96,70%
Level 4: 4000 - 25 $ - 3 923 - 98,07%
Luxury : 1000 - 200 $ - 967 - 96,69%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 468 - 97,04%
Average Income per Game626 888 $
Year to Date Revenue9 403 318 $

Expense

Pro Players Total Salaries57 505 666 $
Pro Players Total Average Salaries57 505 666 $
Farm Players Total Salaries982 316 $
Farm Players Total Average Salaries982 316 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 020 186 $
Farm Year To Date Expenses929 470 $
Pro Salary Cap To Date22 587 650 $
Farm Salary Cap To Date355 120 $

Estimate

Pro Estimated Season Revenue16 299 085 $
Pro Remaining Season Days108
Pro Expenses Per Days329 245 $
Pro Estimated Expenses35 558 460 $
Farm Remaining Season Days125
Farm Expenses Per Days13 243 $
Farm Estimated Expenses1 655 375 $
Estimated Season Expenses37 213 835 $
Season Salary Cap57 505 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 494 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 2 105 666 $
Current Bank Account68 497 615 $
Projected Bank Account47 582 865 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 6 370 787 $
Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 5 157 303 $
Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 4 034 831 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 3 276 404 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 2 275 281 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 2 062 921 $
Brian Boyle 2 750 000 $ (2)
-Salary Remaining : 1 668 539 $
Mark Pysyk 2 733 000 $ (3)
-Salary Remaining : 1 658 225 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 1 058 157 $
Mikhail Sergachev 1 744 000 $ (3)
-Salary Remaining : 1 058 157 $
Ryan Reaves 1 125 000 $ (1)
-Salary Remaining : 682 584 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 561 236 $
Jack Roslovic 894 166 $ (3)
-Salary Remaining : 542 528 $
Ryan Hartman 863 000 $ (1)
-Salary Remaining : 523 618 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 515 730 $
William Carrier 848 000 $ (1)
-Salary Remaining : 514 517 $
Nick Jensen 812 000 $ (2)
-Salary Remaining : 492 674 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 485 393 $
Anton Lindholm 717 500 $ (2)
-Salary Remaining : 435 337 $
Marcus Sorensen 700 000 $ (2)
-Salary Remaining : 424 719 $
Phil Varone 650 000 $ (2)
-Salary Remaining : 394 382 $
Jonny Brodzinski 650 000 $ (2)
-Salary Remaining : 394 382 $
Matt Murray 500 000 $ (1)
-Salary Remaining : 303 371 $
Total Pro Players23
Salary Commitment
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $
Salary Average Commitment
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $
Salary Cap with 1 Way Contract
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $

Farm Players Salaries

Filip Chytil 127 500 $ (3)
Salary Remaining : 81 731 $
Tage Thompson 113 700 $ (3)
Salary Remaining : 72 885 $
Luke Kunin 92 500 $ (3)
Salary Remaining : 59 295 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 59 295 $
Michal Kempny 90 000 $ (1)
Salary Remaining : 57 692 $
Rinat Valiev 77 833 $ (1)
Salary Remaining : 49 893 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 46 474 $
Dominik Simon 69 250 $ (1)
Salary Remaining : 44 391 $
Andy Andreoff 67 700 $ (2)
Salary Remaining : 43 397 $
Brett Lernout 65 333 $ (2)
Salary Remaining : 41 880 $
Ken Appleby 63 500 $ (1)
Salary Remaining : 40 705 $
Nick Paul 50 000 $ (1)
Salary Remaining : 32 051 $
Total Farm Players12
Salary Commitment
Year 3 : 982 316 $
Year 4 : 559 233 $
Year 5 : 333 700 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 982 316 $
Year 4 : 559 233 $
Year 5 : 333 700 $
Year 6 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 848 - 97,47%
Level 2: 5000 - 60 $ - 4 894 - 97,88%
Level 3: 2000 - 35 $ - 1 956 - 97,82%
Level 4: 4000 - 25 $ - 3 873 - 96,83%
Luxury : 1000 - 200 $ - 990 - 98,99%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 562 - 97,57%
Average Income per Game633 290 $
Year to Date Revenue10 132 638 $

Expense

Pro Players Total Salaries59 499 856 $
Pro Players Total Average Salaries59 499 856 $
Farm Players Total Salaries578 100 $
Farm Players Total Average Salaries578 100 $
Coaches Total Salaries8 051 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 977 475 $
Farm Year To Date Expenses1 121 887 $
Pro Salary Cap To Date22 794 512 $
Farm Salary Cap To Date232 654 $

Estimate

Pro Estimated Season Revenue15 832 247 $
Pro Remaining Season Days108
Pro Expenses Per Days365 454 $
Pro Estimated Expenses39 469 032 $
Farm Remaining Season Days125
Farm Expenses Per Days15 785 $
Farm Estimated Expenses1 973 125 $
Estimated Season Expenses41 442 157 $
Season Salary Cap59 499 856 $
Estimate Under Maximum Salary Cap of 75 000 000 $15 500 144 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 4 099 856 $
Current Bank Account64 798 571 $
Projected Bank Account39 188 661 $

Pro Players Salaries

Jimmy Howard 5 292 000 $ (2)
-Salary Remaining : 3 210 876 $
Zach Bogosian 5 142 857 $ (3)
-Salary Remaining : 3 120 385 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 2 760 674 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 2 528 089 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 2 290 449 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 2 290 449 $
Nolan Patrick 3 575 000 $ (3)
-Salary Remaining : 2 169 101 $
Cal Clutterbuck 3 500 000 $ (5)
-Salary Remaining : 2 123 596 $
Zack Smith 3 250 000 $ (4)
-Salary Remaining : 1 971 910 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 1 896 067 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 1 698 876 $
Mike Condon 2 400 000 $ (3)
-Salary Remaining : 1 456 180 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 1 425 843 $
Ryan Murray 2 285 000 $ (1)
-Salary Remaining : 1 386 404 $
Chris Kunitz 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 1 076 966 $
Jakub Vrana 1 363 000 $ (2)
-Salary Remaining : 826 989 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 523 820 $
Noah Juulsen 863 333 $ (3)
-Salary Remaining : 523 820 $
Mattias Janmark 700 000 $ (1)
-Salary Remaining : 424 719 $
Tyler Bertuzzi 661 667 $ (1)
-Salary Remaining : 401 461 $
Joseph Morrow 650 000 $ (1)
-Salary Remaining : 394 382 $
Chris Wagner 637 000 $ (1)
-Salary Remaining : 386 494 $
Total Pro Players23
Salary Commitment
Year 3 : 59 499 856 $
Year 4 : 43 891 189 $
Year 5 : 31 222 856 $
Year 6 : 15 466 666 $
Salary Average Commitment
Year 3 : 59 499 856 $
Year 4 : 43 891 189 $
Year 5 : 31 222 856 $
Year 6 : 15 466 666 $
Salary Cap with 1 Way Contract
Year 3 : 59 499 856 $
Year 4 : 43 891 189 $
Year 5 : 31 222 856 $
Year 6 : 15 466 666 $

Farm Players Salaries

Cody McLeod 133 300 $ (1)
Salary Remaining : 85 449 $
Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 80 962 $
David Rittich 72 500 $ (1)
Salary Remaining : 46 474 $
Zack Mitchell 66 000 $ (1)
Salary Remaining : 42 308 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 41 667 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 41 667 $
Chris Kelly 50 000 $ (1)
Salary Remaining : 32 051 $
Total Farm Players7
Salary Commitment
Year 3 : 578 100 $
Year 4 : 191 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 578 100 $
Year 4 : 191 300 $
Year 5 : 0 $
Year 6 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 925 - 98,75%
Level 2: 5000 - 60 $ - 4 854 - 97,08%
Level 3: 2000 - 35 $ - 1 969 - 98,44%
Level 4: 4000 - 25 $ - 3 906 - 97,66%
Luxury : 1000 - 200 $ - 973 - 97,29%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 627 - 97,93%
Average Income per Game634 898 $
Year to Date Revenue10 793 272 $

Expense

Pro Players Total Salaries74 883 000 $
Pro Players Total Average Salaries74 883 000 $
Farm Players Total Salaries440 583 $
Farm Players Total Average Salaries440 583 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 218 040 $
Farm Year To Date Expenses337 680 $
Pro Salary Cap To Date29 448 370 $
Farm Salary Cap To Date158 130 $

Estimate

Pro Estimated Season Revenue15 237 560 $
Pro Remaining Season Days108
Pro Expenses Per Days445 972 $
Pro Estimated Expenses48 164 976 $
Farm Remaining Season Days125
Farm Expenses Per Days4 824 $
Farm Estimated Expenses603 000 $
Estimated Season Expenses48 767 976 $
Season Salary Cap74 883 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $117 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 483 000 $
Current Bank Account54 167 518 $
Projected Bank Account20 637 102 $

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (4)
-Salary Remaining : 5 787 101 $
Jamie Benn 9 500 000 $ (5)
-Salary Remaining : 5 764 045 $
Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 4 550 562 $
Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 3 852 809 $
Patrick Marleau 6 250 000 $ (3)
-Salary Remaining : 3 792 135 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 3 488 764 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 3 094 382 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 2 389 348 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 2 275 281 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 2 123 596 $
Sam Gagner 3 150 000 $ (3)
-Salary Remaining : 1 911 236 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 1 213 483 $
Tyson Jost 1 704 000 $ (2)
-Salary Remaining : 1 033 888 $
Derek Ryan 1 425 000 $ (1)
-Salary Remaining : 864 607 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 849 438 $
Charlie McAvoy 1 258 000 $ (2)
-Salary Remaining : 763 281 $
Laurent Brossoit 750 000 $ (1)
-Salary Remaining : 455 056 $
Kyle Capobianco 745 000 $ (3)
-Salary Remaining : 452 022 $
Dylan DeMelo 650 000 $ (1)
-Salary Remaining : 394 382 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 379 213 $
Total Pro Players20
Salary Commitment
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $
Salary Average Commitment
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $
Salary Cap with 1 Way Contract
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $

Farm Players Salaries

Hudson Fasching 92 500 $ (1)
Salary Remaining : 59 295 $
Christoph Bertschy 77 583 $ (1)
Salary Remaining : 49 733 $
Joel Hanley 72 500 $ (1)
Salary Remaining : 46 474 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 43 590 $
Frank Corrado 65 000 $ (1)
Salary Remaining : 41 667 $
Dylan McIlrath 65 000 $ (2)
Salary Remaining : 41 667 $
Total Farm Players6
Salary Commitment
Year 3 : 440 583 $
Year 4 : 133 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 440 583 $
Year 4 : 133 000 $
Year 5 : 0 $
Year 6 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 920 - 98,66%
Level 2: 5000 - 60 $ - 4 873 - 97,47%
Level 3: 2000 - 35 $ - 1 950 - 97,52%
Level 4: 4000 - 25 $ - 3 893 - 97,33%
Luxury : 1000 - 200 $ - 973 - 97,27%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17 610 - 97,83%
Average Income per Game634 703 $
Year to Date Revenue12 059 356 $

Expense

Pro Players Total Salaries73 342 000 $
Pro Players Total Average Salaries73 342 000 $
Farm Players Total Salaries932 183 $
Farm Players Total Average Salaries932 183 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 269 854 $
Farm Year To Date Expenses436 897 $
Pro Salary Cap To Date28 149 083 $
Farm Salary Cap To Date257 405 $

Estimate

Pro Estimated Season Revenue13 963 465 $
Pro Remaining Season Days108
Pro Expenses Per Days428 045 $
Pro Estimated Expenses46 228 860 $
Farm Remaining Season Days125
Farm Expenses Per Days7 345 $
Farm Estimated Expenses918 125 $
Estimated Season Expenses47 146 985 $
Season Salary Cap73 342 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 658 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 942 000 $
Current Bank Account60 684 619 $
Projected Bank Account27 501 099 $

Pro Players Salaries

Brent Burns 8 000 000 $ (5)
-Salary Remaining : 4 853 933 $
Rick Nash 7 800 000 $ (1)
-Salary Remaining : 4 732 584 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 3 579 775 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 3 488 764 $
Jeff Petry 5 500 000 $ (4)
-Salary Remaining : 3 337 079 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 2 973 034 $
Devan Dubnyk 4 333 000 $ (5)
-Salary Remaining : 2 629 011 $
Michael Frolik 4 300 000 $ (3)
-Salary Remaining : 2 608 989 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 2 457 303 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 2 150 292 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 1 820 225 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 1 516 854 $
Vladislav Namestnikov 1 938 000 $ (1)
-Salary Remaining : 1 175 865 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 1 011 438 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 667 416 $
Alexander Burmistrov 900 000 $ (1)
-Salary Remaining : 546 067 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 485 393 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 424 719 $
Blake Coleman 660 000 $ (1)
-Salary Remaining : 400 449 $
Total Pro Players20
Salary Commitment
Year 3 : 73 342 000 $
Year 4 : 48 333 000 $
Year 5 : 29 533 000 $
Year 6 : 22 733 000 $
Salary Average Commitment
Year 3 : 73 342 000 $
Year 4 : 48 333 000 $
Year 5 : 29 533 000 $
Year 6 : 22 733 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 342 000 $
Year 4 : 48 333 000 $
Year 5 : 29 533 000 $
Year 6 : 22 733 000 $

Farm Players Salaries

Hunter Shinkaruk 107 600 $ (1)
Salary Remaining : 68 974 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 59 295 $
Frederik Gauthier 86 333 $ (1)
Salary Remaining : 55 342 $
Shane Prince 85 000 $ (1)
Salary Remaining : 54 487 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 48 077 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 48 077 $
A.J. Greer 74 167 $ (2)
Salary Remaining : 47 543 $
Remi Elie 72 833 $ (1)
Salary Remaining : 46 688 $
David Warsofsky 67 500 $ (2)
Salary Remaining : 43 269 $
Nate Prosser 65 000 $ (2)
Salary Remaining : 41 667 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 41 667 $
Zach Redmond 61 250 $ (1)
Salary Remaining : 39 263 $
Eric Gelinas 5 000 $ (1)
Salary Remaining : 3 205 $
Total Farm Players13
Salary Commitment
Year 3 : 932 183 $
Year 4 : 281 667 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 932 183 $
Year 4 : 281 667 $
Year 5 : 0 $
Year 6 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 924 - 98,73%
Level 2: 5000 - 60 $ - 4 936 - 98,71%
Level 3: 2000 - 35 $ - 1 970 - 98,50%
Level 4: 4000 - 25 $ - 3 946 - 98,64%
Luxury : 1000 - 200 $ - 983 - 98,35%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 759 - 98,66%
Average Income per Game638 930 $
Year to Date Revenue9 583 949 $

Expense

Pro Players Total Salaries73 292 333 $
Pro Players Total Average Salaries73 292 333 $
Farm Players Total Salaries737 500 $
Farm Players Total Average Salaries737 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 488 949 $
Farm Year To Date Expenses477 181 $
Pro Salary Cap To Date28 915 909 $
Farm Salary Cap To Date297 701 $

Estimate

Pro Estimated Season Revenue16 612 178 $
Pro Remaining Season Days108
Pro Expenses Per Days434 227 $
Pro Estimated Expenses46 896 516 $
Farm Remaining Season Days125
Farm Expenses Per Days6 346 $
Farm Estimated Expenses793 250 $
Estimated Season Expenses47 689 766 $
Season Salary Cap73 292 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 707 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 892 333 $
Current Bank Account49 540 623 $
Projected Bank Account18 463 035 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 5 460 674 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 5 233 146 $
Joe Thornton 8 000 000 $ (1)
-Salary Remaining : 4 853 933 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 3 473 596 $
Marc Methot 4 900 000 $ (2)
-Salary Remaining : 2 973 034 $
Tyler Toffoli 4 600 000 $ (3)
-Salary Remaining : 2 791 011 $
Mike Smith 4 250 000 $ (2)
-Salary Remaining : 2 578 652 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 2 123 596 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 2 123 596 $
Trevor Daley 3 167 000 $ (3)
-Salary Remaining : 1 921 551 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 1 516 854 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 1 183 146 $
Zack Kassian 1 950 000 $ (3)
-Salary Remaining : 1 183 146 $
Nick Ritchie 1 627 000 $ (1)
-Salary Remaining : 987 169 $
Joshua Ho-Sang 1 076 000 $ (2)
-Salary Remaining : 652 854 $
Vince Dunn 894 000 $ (2)
-Salary Remaining : 542 427 $
Anthony Cirelli 728 333 $ (3)
-Salary Remaining : 441 910 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 394 382 $
Gemel Smith 650 000 $ (1)
-Salary Remaining : 394 382 $
Total Pro Players20
Salary Commitment
Year 3 : 73 292 333 $
Year 4 : 57 565 333 $
Year 5 : 34 070 333 $
Year 6 : 23 625 000 $
Salary Average Commitment
Year 3 : 73 292 333 $
Year 4 : 57 565 333 $
Year 5 : 34 070 333 $
Year 6 : 23 625 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 292 333 $
Year 4 : 57 565 333 $
Year 5 : 34 070 333 $
Year 6 : 23 625 000 $

Farm Players Salaries

Joel Ward 327 500 $ (1)
Salary Remaining : 209 936 $
Ondrej Pavelec 130 000 $ (1)
Salary Remaining : 83 333 $
Chris Stewart 115 000 $ (1)
Salary Remaining : 73 718 $
Jordan Nolan 95 000 $ (1)
Salary Remaining : 60 897 $
Ryan Murphy 70 000 $ (1)
Salary Remaining : 44 872 $
Total Farm Players5
Salary Commitment
Year 3 : 737 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 737 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 760 - 96,00%
Level 2: 5000 - 60 $ - 4 859 - 97,18%
Level 3: 2000 - 35 $ - 1 982 - 99,10%
Level 4: 4000 - 25 $ - 3 903 - 97,57%
Luxury : 1000 - 200 $ - 986 - 98,63%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 490 - 97,17%
Average Income per Game628 175 $
Year to Date Revenue8 794 455 $

Expense

Pro Players Total Salaries60 996 000 $
Pro Players Total Average Salaries60 996 000 $
Farm Players Total Salaries1 020 716 $
Farm Players Total Average Salaries1 020 716 $
Coaches Total Salaries7 166 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 608 890 $
Farm Year To Date Expenses545 930 $
Pro Salary Cap To Date23 987 180 $
Farm Salary Cap To Date366 380 $

Estimate

Pro Estimated Season Revenue16 960 735 $
Pro Remaining Season Days108
Pro Expenses Per Days380 127 $
Pro Estimated Expenses41 053 716 $
Farm Remaining Season Days125
Farm Expenses Per Days7 799 $
Farm Estimated Expenses974 875 $
Estimated Season Expenses42 028 591 $
Season Salary Cap60 996 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 004 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 596 000 $
Current Bank Account6 967 112 $
Projected Bank Account(18 100 744 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 5 157 303 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 3 943 820 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 2 487 640 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 2 487 640 $
Kevin Bieksa 4 000 000 $ (1)
-Salary Remaining : 2 426 966 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 2 002 247 $
Marcus Kruger 3 083 000 $ (2)
-Salary Remaining : 1 870 584 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 1 759 551 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 1 759 551 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 1 698 876 $
Derek Dorsett 2 650 000 $ (2)
-Salary Remaining : 1 607 865 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 1 577 528 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 1 516 854 $
Shawn Matthias 2 125 000 $ (1)
-Salary Remaining : 1 289 326 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 910 112 $
Jake Debrusk 1 288 000 $ (3)
-Salary Remaining : 781 483 $
Benoit Pouliot 1 150 000 $ (1)
-Salary Remaining : 697 753 $
Lance Bouma 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 561 236 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 561 236 $
Linus Ullmark 750 000 $ (2)
-Salary Remaining : 455 056 $
Phillip Di Giuseppe 725 000 $ (1)
-Salary Remaining : 439 888 $
Markus Hannikainen 675 000 $ (2)
-Salary Remaining : 409 551 $
Total Pro Players23
Salary Commitment
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $
Salary Average Commitment
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $
Salary Cap with 1 Way Contract
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $

Farm Players Salaries

Timo Meier 164 400 $ (2)
Salary Remaining : 105 385 $
Joel Eriksson Ek 110 700 $ (2)
Salary Remaining : 70 962 $
Thatcher Demko 92 500 $ (2)
Salary Remaining : 59 295 $
Brock McGinn 88 700 $ (2)
Salary Remaining : 56 859 $
Boo Nieves 75 500 $ (1)
Salary Remaining : 48 397 $
Conner Bleackley 75 000 $ (2)
Salary Remaining : 48 077 $
Nicholas Baptiste 71 833 $ (1)
Salary Remaining : 46 047 $
Vinnie Hinostroza 71 750 $ (1)
Salary Remaining : 45 994 $
Madison Bowey 70 333 $ (1)
Salary Remaining : 45 085 $
Yohann Auvitu 70 000 $ (1)
Salary Remaining : 44 872 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 41 667 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 41 667 $
Total Farm Players12
Salary Commitment
Year 3 : 1 020 716 $
Year 4 : 531 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 020 716 $
Year 4 : 531 300 $
Year 5 : 0 $
Year 6 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 864 - 97,73%
Level 2: 5000 - 60 $ - 4 917 - 98,34%
Level 3: 2000 - 35 $ - 1 935 - 96,76%
Level 4: 4000 - 25 $ - 3 950 - 98,74%
Luxury : 1000 - 200 $ - 983 - 98,26%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 648 - 98,05%
Average Income per Game634 627 $
Year to Date Revenue8 884 784 $

Expense

Pro Players Total Salaries66 923 000 $
Pro Players Total Average Salaries66 923 000 $
Farm Players Total Salaries805 000 $
Farm Players Total Average Salaries805 000 $
Coaches Total Salaries5 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 916 661 $
Farm Year To Date Expenses2 175 730 $
Pro Salary Cap To Date23 720 031 $
Farm Salary Cap To Date282 140 $

Estimate

Pro Estimated Season Revenue17 134 941 $
Pro Remaining Season Days108
Pro Expenses Per Days378 781 $
Pro Estimated Expenses40 908 348 $
Farm Remaining Season Days125
Farm Expenses Per Days31 179 $
Farm Estimated Expenses3 897 375 $
Estimated Season Expenses44 805 723 $
Season Salary Cap66 923 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 077 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 523 000 $
Current Bank Account10 496 412 $
Projected Bank Account(17 174 370 $)

Pro Players Salaries

Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 4 398 876 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Ryan Callahan 5 800 000 $ (3)
-Salary Remaining : 3 519 101 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 3 337 079 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 2 730 337 $
Brendan Smith 4 350 000 $ (4)
-Salary Remaining : 2 639 326 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 2 578 652 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 2 517 978 $
Jamie McGinn 3 333 000 $ (2)
-Salary Remaining : 2 022 270 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 1 984 045 $
Anders Nilsson 2 500 000 $ (2)
-Salary Remaining : 1 516 854 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 1 213 483 $
Eric Fehr 2 000 000 $ (1)
-Salary Remaining : 1 213 483 $
Brett Ritchie 1 750 000 $ (2)
-Salary Remaining : 1 061 798 $
Nate Thompson 1 650 000 $ (2)
-Salary Remaining : 1 001 124 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 970 787 $
Johan Larsson 1 475 000 $ (2)
-Salary Remaining : 894 944 $
Jared McCann 1 107 000 $ (1)
-Salary Remaining : 671 663 $
Ales Hemsky 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Patrick Sharp 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Scott Laughton 963 000 $ (2)
-Salary Remaining : 584 292 $
Marko Dano 850 000 $ (1)
-Salary Remaining : 515 730 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 379 213 $
Total Pro Players23
Salary Commitment
Year 3 : 66 923 000 $
Year 4 : 54 341 000 $
Year 5 : 37 170 000 $
Year 6 : 20 250 000 $
Salary Average Commitment
Year 3 : 66 923 000 $
Year 4 : 54 341 000 $
Year 5 : 37 170 000 $
Year 6 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 66 923 000 $
Year 4 : 54 341 000 $
Year 5 : 37 170 000 $
Year 6 : 20 250 000 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Salary Remaining : 160 256 $
Lias Andersson 177 500 $ (3)
Salary Remaining : 113 782 $
Martin Marincin 125 000 $ (1)
Salary Remaining : 80 128 $
Sebastian AhoD 92 500 $ (3)
Salary Remaining : 59 295 $
Spencer Foo 92 500 $ (2)
Salary Remaining : 59 295 $
Casey DeSmith 67 500 $ (2)
Salary Remaining : 43 269 $
Total Farm Players6
Salary Commitment
Year 3 : 805 000 $
Year 4 : 430 000 $
Year 5 : 270 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 805 000 $
Year 4 : 430 000 $
Year 5 : 270 000 $
Year 6 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 860 - 97,67%
Level 2: 5000 - 60 $ - 4 883 - 97,67%
Level 3: 2000 - 35 $ - 1 960 - 97,98%
Level 4: 4000 - 25 $ - 3 888 - 97,21%
Luxury : 1000 - 200 $ - 969 - 96,93%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 561 - 97,56%
Average Income per Game631 722 $
Year to Date Revenue9 475 829 $

Expense

Pro Players Total Salaries61 619 833 $
Pro Players Total Average Salaries61 619 833 $
Farm Players Total Salaries753 800 $
Farm Players Total Average Salaries753 800 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 920 283 $
Farm Year To Date Expenses324 680 $
Pro Salary Cap To Date24 723 653 $
Farm Salary Cap To Date288 820 $

Estimate

Pro Estimated Season Revenue16 424 770 $
Pro Remaining Season Days108
Pro Expenses Per Days348 988 $
Pro Estimated Expenses37 690 704 $
Farm Remaining Season Days125
Farm Expenses Per Days4 378 $
Farm Estimated Expenses547 250 $
Estimated Season Expenses38 237 954 $
Season Salary Cap61 619 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 380 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 219 833 $
Current Bank Account(187 834 $)
Projected Bank Account(22 001 018 $)

Pro Players Salaries

Toby Enstrom 5 750 000 $ (1)
-Salary Remaining : 3 488 764 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 3 033 708 $
Matt Moulson 5 000 000 $ (2)
-Salary Remaining : 3 033 708 $
Niklas Kronwall 4 750 000 $ (2)
-Salary Remaining : 2 882 022 $
Jori Lehtera 4 700 000 $ (2)
-Salary Remaining : 2 851 685 $
Marcus Johansson 4 583 000 $ (2)
-Salary Remaining : 2 780 697 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 2 477 326 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 2 426 966 $
Victor Rask 4 000 000 $ (5)
-Salary Remaining : 2 426 966 $
Matt Beleskey 3 800 000 $ (3)
-Salary Remaining : 2 305 618 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 1 735 281 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 152 809 $
Andreas Borgman 1 775 000 $ (2)
-Salary Remaining : 1 076 966 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 076 966 $
Oscar Lindberg 1 700 000 $ (2)
-Salary Remaining : 1 031 461 $
Jussi Jokinen 1 100 000 $ (1)
-Salary Remaining : 667 416 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 606 742 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 561 236 $
Joonas Korpisalo 900 000 $ (2)
-Salary Remaining : 546 067 $
Rasmus Andersson 755 833 $ (3)
-Salary Remaining : 458 595 $
Fredrik Claesson 650 000 $ (1)
-Salary Remaining : 394 382 $
Miikka Salomaki 613 000 $ (1)
-Salary Remaining : 371 933 $
Total Pro Players22
Salary Commitment
Year 3 : 61 619 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $
Salary Average Commitment
Year 3 : 61 619 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 619 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $

Farm Players Salaries

Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 59 295 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 59 295 $
Victor Antipin 92 500 $ (1)
Salary Remaining : 59 295 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 59 295 $
Sami Niku 77 500 $ (3)
Salary Remaining : 49 679 $
Miro Aaltonen 70 000 $ (1)
Salary Remaining : 44 872 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 44 872 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 41 667 $
Aaron Ness 61 300 $ (1)
Salary Remaining : 39 295 $
Jacob Larsson 40 000 $ (1)
Salary Remaining : 25 641 $
Total Farm Players10
Salary Commitment
Year 3 : 753 800 $
Year 4 : 327 500 $
Year 5 : 77 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 753 800 $
Year 4 : 327 500 $
Year 5 : 77 500 $
Year 6 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 890 - 98,17%
Level 2: 5000 - 60 $ - 4 885 - 97,70%
Level 3: 2000 - 35 $ - 1 968 - 98,39%
Level 4: 4000 - 25 $ - 3 911 - 97,77%
Luxury : 1000 - 200 $ - 984 - 98,39%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 638 - 97,99%
Average Income per Game635 229 $
Year to Date Revenue11 434 119 $

Expense

Pro Players Total Salaries73 214 000 $
Pro Players Total Average Salaries73 214 000 $
Farm Players Total Salaries416 850 $
Farm Players Total Average Salaries416 850 $
Coaches Total Salaries7 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 644 824 $
Farm Year To Date Expenses1 011 150 $
Pro Salary Cap To Date28 796 544 $
Farm Salary Cap To Date149 660 $

Estimate

Pro Estimated Season Revenue14 610 263 $
Pro Remaining Season Days108
Pro Expenses Per Days437 719 $
Pro Estimated Expenses47 273 652 $
Farm Remaining Season Days125
Farm Expenses Per Days14 445 $
Farm Estimated Expenses1 805 625 $
Estimated Season Expenses49 079 277 $
Season Salary Cap73 214 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 786 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 814 000 $
Current Bank Account61 367 433 $
Projected Bank Account26 898 419 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 4 247 191 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 4 247 191 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 4 125 843 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 3 822 472 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 3 397 753 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 3 337 079 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 3 109 551 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 3 033 708 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 2 528 292 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 2 290 449 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 275 281 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 1 263 843 $
Antoine Vermette 1 750 000 $ (1)
-Salary Remaining : 1 061 798 $
Mitch Marner 1 744 000 $ (2)
-Salary Remaining : 1 058 157 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 637 079 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 606 742 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 573 371 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 561 236 $
Antti Niemi 700 000 $ (1)
-Salary Remaining : 424 719 $
Total Pro Players20
Salary Commitment
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $
Salary Average Commitment
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $

Farm Players Salaries

Mike Vecchione 90 000 $ (2)
Salary Remaining : 57 692 $
John Gilmour 74 250 $ (1)
Salary Remaining : 47 596 $
Kurtis MacDermid 65 000 $ (1)
Salary Remaining : 41 667 $
Justin Holl 65 000 $ (1)
Salary Remaining : 41 667 $
Alan Quine 61 300 $ (1)
Salary Remaining : 39 295 $
Freddie Hamilton 61 300 $ (1)
Salary Remaining : 39 295 $
Total Farm Players6
Salary Commitment
Year 3 : 416 850 $
Year 4 : 90 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 416 850 $
Year 4 : 90 000 $
Year 5 : 0 $
Year 6 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
75 000 000 $

Over Minimum of
55 400 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 162 320 $ 69 624 500 $ 5 375 500 $ 14 224 500 $ 22931
Arizona Coyotes 78 443 072 $ 71 318 500 $ 3 681 500 $ 15 918 500 $ 231336
Boston Bruins 199 047 $ 61 722 500 $ 13 277 500 $ 6 322 500 $ 231033
Brooklyn Islanders 386 466 $ 63 641 500 $ 11 358 500 $ 8 241 500 $ 21021
Buffalo Sabres 62 476 293 $ 61 775 000 $ 13 225 000 $ 6 375 000 $ 22729
Calgary Flames (136 245 $) 62 770 000 $ 12 230 000 $ 7 370 000 $ 23629
Carolina Hurricanes 60 974 073 $ 73 822 833 $ 1 177 167 $ 18 422 833 $ 22123
Chicago Blackhawks 62 066 120 $ 72 652 000 $ 2 348 000 $ 17 252 000 $ 221234
Colorado Avalanches 49 833 740 $ 71 169 000 $ 3 831 000 $ 15 769 000 $ 21930
Columbus Blue Jackets 4 203 795 $ 71 910 333 $ 3 089 667 $ 16 510 333 $ 22729
Dallas Stars 76 474 201 $ 69 340 000 $ 5 660 000 $ 13 940 000 $ 23528
Detroit Red Wings 57 379 073 $ 74 630 666 $ 369 334 $ 19 230 666 $ 23932
Edmonton Oilers 73 357 860 $ 62 913 000 $ 12 087 000 $ 7 513 000 $ 221638
Florida Panthers 71 493 475 $ 65 860 499 $ 9 139 501 $ 10 460 499 $ 21223
Los Angeles Kings 53 245 682 $ 67 120 167 $ 7 879 833 $ 11 720 167 $ 21324
Minnesota Wild 77 531 260 $ 60 609 000 $ 14 391 000 $ 5 209 000 $ 22628
Montreal Canadiens 58 257 060 $ 67 144 000 $ 7 856 000 $ 11 744 000 $ 211536
Nashville Predators 48 254 977 $ 70 940 500 $ 4 059 500 $ 15 540 500 $ 21930
New Jersey Devils 55 363 440 $ 70 838 000 $ 4 162 000 $ 15 438 000 $ 21728
New York Rangers 55 409 873 $ 71 660 833 $ 3 339 167 $ 16 260 833 $ 21627
Ottawa Senators 71 367 649 $ 70 590 000 $ 4 410 000 $ 15 190 000 $ 20323
Philadelphia Flyers 72 183 777 $ 56 102 000 $ 18 898 000 $ 702 000 $ 231033
Pittsburgh Penguins 68 497 615 $ 57 505 666 $ 17 494 334 $ 2 105 666 $ 231235
SanJose Sharks 64 798 571 $ 59 499 856 $ 15 500 144 $ 4 099 856 $ 23730
St-Louis Blues 54 167 518 $ 74 883 000 $ 117 000 $ 19 483 000 $ 20626
Tampa Bay Lightning 60 684 619 $ 73 342 000 $ 1 658 000 $ 17 942 000 $ 201333
Toronto Maple Leafs 49 540 623 $ 73 292 333 $ 1 707 667 $ 17 892 333 $ 20525
Vancouver Canucks 6 967 112 $ 60 996 000 $ 14 004 000 $ 5 596 000 $ 231235
Vegas Golden Knights 10 496 412 $ 66 923 000 $ 8 077 000 $ 11 523 000 $ 23629
Washington Capitals (187 834 $) 61 619 833 $ 13 380 167 $ 6 219 833 $ 221032
Winnipeg Jets 61 367 433 $ 73 214 000 $ 1 786 000 $ 17 814 000 $ 20626