Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 16 février 2019 at 21:03

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 915 - 98,31%
Level 3: 2000 - 35 $ - 1 968 - 98,40%
Level 4: 4000 - 25 $ - 3 940 - 98,49%
Luxury : 1000 - 200 $ - 983 - 98,31%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 699 - 98,33%
Average Income per Game636 598 $
Year to Date Revenue17 824 742 $

Expense

Pro Players Total Salaries67 926 500 $
Pro Players Total Average Salaries67 926 500 $
Farm Players Total Salaries553 000 $
Farm Players Total Average Salaries553 000 $
Coaches Total Salaries6 955 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 179 388 $
Farm Year To Date Expenses1 671 950 $
Pro Salary Cap To Date49 583 916 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 275 773 $
Pro Remaining Season Days50
Pro Expenses Per Days409 699 $
Pro Estimated Expenses20 484 950 $
Farm Remaining Season Days67
Farm Expenses Per Days12 862 $
Farm Estimated Expenses861 754 $
Estimated Season Expenses21 346 704 $
Season Salary Cap67 926 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 073 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 526 500 $
Current Bank Account61 277 706 $
Projected Bank Account48 206 775 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 2 808 989 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 1 720 506 $
T.J. Oshie 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 1 404 494 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 1 193 820 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 1 114 326 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 1 083 427 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 1 004 213 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Andrej Sustr 1 950 000 $ (1)
-Salary Remaining : 547 753 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 519 663 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 449 438 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 433 146 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Torrey Mitchell 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Danton Heinen 872 500 $ (2)
-Salary Remaining : 245 084 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 231 742 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 210 674 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 196 629 $
Total Pro Players22
Salary Commitment
Year 3 : 67 926 500 $
Year 4 : 46 346 500 $
Year 5 : 43 932 000 $
Year 6 : 38 225 000 $
Salary Average Commitment
Year 3 : 67 926 500 $
Year 4 : 46 346 500 $
Year 5 : 43 932 000 $
Year 6 : 38 225 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 926 500 $
Year 4 : 46 346 500 $
Year 5 : 43 932 000 $
Year 6 : 38 225 000 $

Farm Players Salaries

Klas Dahlbeck 85 000 $ (1)
Salary Remaining : 29 205 $
Jon Gillies 72 500 $ (1)
Salary Remaining : 24 910 $
Andrew Mangiapane 70 500 $ (2)
Salary Remaining : 24 223 $
Tanner Fritz 65 000 $ (2)
Salary Remaining : 22 333 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 22 333 $
Jordan Schroeder 65 000 $ (2)
Salary Remaining : 22 333 $
Michael Sgarbossa 65 000 $ (1)
Salary Remaining : 22 333 $
Tyler Wotherspoon 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players8
Salary Commitment
Year 3 : 553 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 553 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 912 - 98,53%
Level 2: 5000 - 60 $ - 4 853 - 97,06%
Level 3: 2000 - 35 $ - 1 955 - 97,74%
Level 4: 4000 - 25 $ - 3 888 - 97,21%
Luxury : 1000 - 200 $ - 971 - 97,12%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 579 - 97,66%
Average Income per Game633 525 $
Year to Date Revenue17 738 707 $

Expense

Pro Players Total Salaries72 173 500 $
Pro Players Total Average Salaries72 173 500 $
Farm Players Total Salaries998 467 $
Farm Players Total Average Salaries998 467 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 943 148 $
Farm Year To Date Expenses1 749 137 $
Pro Salary Cap To Date51 583 596 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 235 828 $
Pro Remaining Season Days50
Pro Expenses Per Days408 278 $
Pro Estimated Expenses20 413 900 $
Farm Remaining Season Days67
Farm Expenses Per Days13 325 $
Farm Estimated Expenses892 775 $
Estimated Season Expenses21 306 675 $
Season Salary Cap72 173 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 826 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 773 500 $
Current Bank Account62 222 530 $
Projected Bank Account49 151 683 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 1 657 303 $
Ondrej Palat 5 299 000 $ (5)
-Salary Remaining : 1 488 483 $
Jimmy Howard 5 292 000 $ (2)
-Salary Remaining : 1 486 517 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Martin Hanzal 4 750 000 $ (3)
-Salary Remaining : 1 334 270 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 1 081 461 $
Darren Helm 3 850 000 $ (4)
-Salary Remaining : 1 081 461 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 1 053 371 $
Braydon Coburn 3 700 000 $ (2)
-Salary Remaining : 1 039 326 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 617 978 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 389 747 $
Ryan Pulock 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 259 831 $
Noel Acciari 725 000 $ (2)
-Salary Remaining : 203 652 $
Ondrej Kase 707 000 $ (1)
-Salary Remaining : 198 596 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 189 607 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 3 : 72 173 500 $
Year 4 : 65 016 000 $
Year 5 : 40 899 000 $
Year 6 : 36 149 000 $
Salary Average Commitment
Year 3 : 72 173 500 $
Year 4 : 65 016 000 $
Year 5 : 40 899 000 $
Year 6 : 36 149 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 173 500 $
Year 4 : 65 016 000 $
Year 5 : 40 899 000 $
Year 6 : 36 149 000 $

Farm Players Salaries

Julius Honka 136 300 $ (2)
Salary Remaining : 46 831 $
Erik Condra 125 000 $ (1)
Salary Remaining : 42 949 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 31 782 $
Sean Malone 92 500 $ (1)
Salary Remaining : 31 782 $
Chris Thorburn 90 000 $ (2)
Salary Remaining : 30 923 $
Christian Jaros 75 500 $ (3)
Salary Remaining : 25 941 $
Dylan Ferguson 71 667 $ (3)
Salary Remaining : 24 624 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 24 051 $
Tom Sestito 65 000 $ (1)
Salary Remaining : 22 333 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 22 333 $
Logan Shaw 65 000 $ (1)
Salary Remaining : 22 333 $
Ryan White 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players12
Salary Commitment
Year 3 : 998 467 $
Year 4 : 438 467 $
Year 5 : 147 167 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 998 467 $
Year 4 : 438 467 $
Year 5 : 147 167 $
Year 6 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 877 - 97,94%
Level 2: 5000 - 60 $ - 4 851 - 97,03%
Level 3: 2000 - 35 $ - 1 945 - 97,24%
Level 4: 4000 - 25 $ - 3 905 - 97,63%
Luxury : 1000 - 200 $ - 982 - 98,22%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 560 - 97,56%
Average Income per Game632 850 $
Year to Date Revenue19 618 342 $

Expense

Pro Players Total Salaries56 285 500 $
Pro Players Total Average Salaries56 285 500 $
Farm Players Total Salaries1 339 650 $
Farm Players Total Average Salaries1 339 650 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 570 391 $
Farm Year To Date Expenses1 007 399 $
Pro Salary Cap To Date44 210 839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 328 497 $
Pro Remaining Season Days50
Pro Expenses Per Days319 020 $
Pro Estimated Expenses15 951 000 $
Farm Remaining Season Days67
Farm Expenses Per Days9 434 $
Farm Estimated Expenses632 078 $
Estimated Season Expenses16 583 078 $
Season Salary Cap56 285 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 714 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 885 500 $
Current Bank Account70 391 737 $
Projected Bank Account60 137 156 $

Pro Players Salaries

Kris Letang 7 250 000 $ (6)
-Salary Remaining : 2 036 517 $
Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 1 457 303 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 1 376 404 $
Nikolai Kulemin 4 187 500 $ (1)
-Salary Remaining : 1 176 264 $
Thomas Greiss 3 333 000 $ (3)
-Salary Remaining : 936 236 $
Patrick Eaves 3 150 000 $ (3)
-Salary Remaining : 884 831 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 786 517 $
Alexandre Burrows 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 632 022 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 617 978 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 400 281 $
Samuel Morin 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Sonny Milano 1 263 000 $ (2)
-Salary Remaining : 354 775 $
Carter Hutton 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 310 955 $
Johnny Oduya 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 259 831 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 259 831 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 251 124 $
Total Pro Players21
Salary Commitment
Year 3 : 56 285 500 $
Year 4 : 38 760 000 $
Year 5 : 26 071 000 $
Year 6 : 7 250 000 $
Salary Average Commitment
Year 3 : 56 285 500 $
Year 4 : 38 760 000 $
Year 5 : 26 071 000 $
Year 6 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 56 285 500 $
Year 4 : 38 760 000 $
Year 5 : 26 071 000 $
Year 6 : 7 250 000 $

Farm Players Salaries

Clayton Stoner 325 000 $ (1)
Salary Remaining : 111 667 $
Jake Virtanen 174 400 $ (1)
Salary Remaining : 59 922 $
Dalton Prout 157 500 $ (1)
Salary Remaining : 54 115 $
Spencer Martin 89 400 $ (1)
Salary Remaining : 30 717 $
Adam Erne 87 417 $ (1)
Salary Remaining : 30 035 $
Michael McCarron 86 333 $ (1)
Salary Remaining : 29 663 $
Nic Petan 86 300 $ (1)
Salary Remaining : 29 652 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 24 910 $
Lucas Wallmark 68 333 $ (1)
Salary Remaining : 23 479 $
Frederick Gaudreau 66 667 $ (3)
Salary Remaining : 22 906 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 22 333 $
Sergey Tolchinsky 60 800 $ (1)
Salary Remaining : 20 890 $
Total Farm Players12
Salary Commitment
Year 3 : 1 339 650 $
Year 4 : 66 667 $
Year 5 : 66 667 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 339 650 $
Year 4 : 66 667 $
Year 5 : 66 667 $
Year 6 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 897 - 97,95%
Level 3: 2000 - 35 $ - 1 973 - 98,63%
Level 4: 4000 - 25 $ - 3 863 - 96,57%
Luxury : 1000 - 200 $ - 974 - 97,36%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 600 - 97,78%
Average Income per Game634 182 $
Year to Date Revenue18 391 275 $

Expense

Pro Players Total Salaries63 624 500 $
Pro Players Total Average Salaries63 624 500 $
Farm Players Total Salaries0 $
Farm Players Total Average Salaries0 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 920 590 $
Farm Year To Date Expenses1 247 232 $
Pro Salary Cap To Date45 763 392 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 610 183 $
Pro Remaining Season Days50
Pro Expenses Per Days374 295 $
Pro Estimated Expenses18 714 750 $
Farm Remaining Season Days67
Farm Expenses Per Days9 744 $
Farm Estimated Expenses652 848 $
Estimated Season Expenses19 367 598 $
Season Salary Cap63 624 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 375 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 224 500 $
Current Bank Account66 976 427 $
Projected Bank Account55 219 012 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 2 212 079 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 1 516 854 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 1 292 135 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 1 179 775 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 1 158 708 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 1 146 910 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Chad Johnson 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 702 247 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 646 067 $
Matt Cullen 1 700 000 $ (1)
-Salary Remaining : 477 528 $
Jonathon Merrill 1 137 000 $ (1)
-Salary Remaining : 319 382 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 252 809 $
Cedric Paquette 812 000 $ (1)
-Salary Remaining : 228 090 $
Peter Cehlarik 742 500 $ (2)
-Salary Remaining : 208 567 $
Brian Gionta 700 000 $ (1)
-Salary Remaining : 196 629 $
Robbie Russo 650 000 $ (2)
-Salary Remaining : 182 584 $
Michael Bournival 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players21
Salary Commitment
Year 3 : 63 624 500 $
Year 4 : 40 925 500 $
Year 5 : 27 333 000 $
Year 6 : 27 333 000 $
Salary Average Commitment
Year 3 : 63 624 500 $
Year 4 : 40 925 500 $
Year 5 : 27 333 000 $
Year 6 : 27 333 000 $
Salary Cap with 1 Way Contract
Year 3 : 63 624 500 $
Year 4 : 40 925 500 $
Year 5 : 27 333 000 $
Year 6 : 27 333 000 $

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 $ - 5 878 - 97,96%
Level 2: 5000 - 60 $ - 4 913 - 98,26%
Level 3: 2000 - 35 $ - 1 951 - 97,54%
Level 4: 4000 - 25 $ - 3 917 - 97,92%
Luxury : 1000 - 200 $ - 980 - 98,04%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 639 - 97,99%
Average Income per Game634 855 $
Year to Date Revenue19 045 647 $

Expense

Pro Players Total Salaries68 263 000 $
Pro Players Total Average Salaries68 263 000 $
Farm Players Total Salaries555 783 $
Farm Players Total Average Salaries555 783 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 255 274 $
Farm Year To Date Expenses739 712 $
Pro Salary Cap To Date44 724 970 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 983 404 $
Pro Remaining Season Days50
Pro Expenses Per Days418 893 $
Pro Estimated Expenses20 944 650 $
Farm Remaining Season Days67
Farm Expenses Per Days5 927 $
Farm Estimated Expenses397 109 $
Estimated Season Expenses21 341 759 $
Season Salary Cap68 263 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 737 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 863 000 $
Current Bank Account48 548 168 $
Projected Bank Account34 189 813 $

Pro Players Salaries

Rick Nash 7 800 000 $ (1)
-Salary Remaining : 2 191 011 $
Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 1 966 292 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 1 474 719 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 1 357 584 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 1 123 596 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 1 081 461 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 1 067 416 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 898 876 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Clayton Keller 1 673 000 $ (3)
-Salary Remaining : 469 944 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 308 989 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 259 831 $
Tommy Wingels 750 000 $ (1)
-Salary Remaining : 210 674 $
Matt Irwin 650 000 $ (1)
-Salary Remaining : 182 584 $
Barclay Goodrow 650 000 $ (2)
-Salary Remaining : 182 584 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 179 775 $
Total Pro Players21
Salary Commitment
Year 3 : 68 263 000 $
Year 4 : 40 273 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Average Commitment
Year 3 : 68 263 000 $
Year 4 : 40 273 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Cap with 1 Way Contract
Year 3 : 68 263 000 $
Year 4 : 40 273 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $

Farm Players Salaries

Al Montoya 106 200 $ (2)
Salary Remaining : 36 489 $
Riley Barber 92 500 $ (1)
Salary Remaining : 31 782 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 27 487 $
Thomas DiPauli 74 250 $ (1)
Salary Remaining : 25 512 $
Filip Chlapik 72 833 $ (3)
Salary Remaining : 25 025 $
Chandler Stephenson 65 000 $ (2)
Salary Remaining : 22 333 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players7
Salary Commitment
Year 3 : 555 783 $
Year 4 : 309 033 $
Year 5 : 72 833 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 555 783 $
Year 4 : 309 033 $
Year 5 : 72 833 $
Year 6 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 879 - 97,99%
Level 2: 5000 - 60 $ - 4 925 - 98,50%
Level 3: 2000 - 35 $ - 1 973 - 98,63%
Level 4: 4000 - 25 $ - 3 930 - 98,26%
Luxury : 1000 - 200 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 683 - 98,24%
Average Income per Game635 373 $
Year to Date Revenue17 155 065 $

Expense

Pro Players Total Salaries70 167 500 $
Pro Players Total Average Salaries70 167 500 $
Farm Players Total Salaries395 700 $
Farm Players Total Average Salaries395 700 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 885 773 $
Farm Year To Date Expenses1 444 114 $
Pro Salary Cap To Date45 793 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 895 219 $
Pro Remaining Season Days50
Pro Expenses Per Days418 357 $
Pro Estimated Expenses20 917 850 $
Farm Remaining Season Days67
Farm Expenses Per Days10 747 $
Farm Estimated Expenses720 049 $
Estimated Season Expenses21 637 899 $
Season Salary Cap70 167 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 832 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 767 500 $
Current Bank Account65 274 204 $
Projected Bank Account52 531 524 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 1 966 292 $
Ryan Kesler 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 1 910 112 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 1 825 843 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 1 488 764 $
Dmitry Kulikov 4 333 000 $ (3)
-Salary Remaining : 1 217 135 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 1 095 506 $
David Perron 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Ryan Spooner 2 825 000 $ (1)
-Salary Remaining : 793 539 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 660 112 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Jakob Chychrun 1 350 000 $ (2)
-Salary Remaining : 379 213 $
Xavier Ouellet 1 250 000 $ (2)
-Salary Remaining : 351 124 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Brandon Manning 975 000 $ (1)
-Salary Remaining : 273 876 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 259 831 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 259 831 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 256 180 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 193 118 $
Alex Chiasson 660 000 $ (1)
-Salary Remaining : 185 393 $
Charles Hudon 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 3 : 70 167 500 $
Year 4 : 51 158 000 $
Year 5 : 46 058 000 $
Year 6 : 35 375 000 $
Salary Average Commitment
Year 3 : 70 167 500 $
Year 4 : 51 158 000 $
Year 5 : 46 058 000 $
Year 6 : 35 375 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 167 500 $
Year 4 : 51 158 000 $
Year 5 : 46 058 000 $
Year 6 : 35 375 000 $

Farm Players Salaries

Victor Mete 87 000 $ (3)
Salary Remaining : 29 892 $
Lukas Sedlak 82 500 $ (2)
Salary Remaining : 28 346 $
Jake Dotchin 81 200 $ (2)
Salary Remaining : 27 899 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 24 910 $
Andreas Martinsen 67 500 $ (1)
Salary Remaining : 23 192 $
Cody Goloubef 5 000 $ (1)
Salary Remaining : 1 718 $
Total Farm Players6
Salary Commitment
Year 3 : 395 700 $
Year 4 : 323 200 $
Year 5 : 87 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 395 700 $
Year 4 : 323 200 $
Year 5 : 87 000 $
Year 6 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 876 - 97,93%
Level 2: 5000 - 60 $ - 4 877 - 97,54%
Level 3: 2000 - 35 $ - 1 969 - 98,46%
Level 4: 4000 - 25 $ - 3 889 - 97,22%
Luxury : 1000 - 200 $ - 972 - 97,18%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 583 - 97,68%
Average Income per Game632 759 $
Year to Date Revenue18 350 001 $

Expense

Pro Players Total Salaries72 214 833 $
Pro Players Total Average Salaries72 214 833 $
Farm Players Total Salaries299 833 $
Farm Players Total Average Salaries299 833 $
Coaches Total Salaries5 075 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 761 799 $
Farm Year To Date Expenses1 855 063 $
Pro Salary Cap To Date53 035 975 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 593 104 $
Pro Remaining Season Days50
Pro Expenses Per Days419 184 $
Pro Estimated Expenses20 959 200 $
Farm Remaining Season Days67
Farm Expenses Per Days15 256 $
Farm Estimated Expenses1 022 152 $
Estimated Season Expenses21 981 352 $
Season Salary Cap72 214 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 785 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 814 833 $
Current Bank Account44 192 476 $
Projected Bank Account29 804 228 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 2 668 539 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 1 896 067 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 1 643 258 $
Alex Steen 5 750 000 $ (4)
-Salary Remaining : 1 615 169 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 1 474 719 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Cam Talbot 4 167 000 $ (2)
-Salary Remaining : 1 170 506 $
Kris Russell 4 000 000 $ (4)
-Salary Remaining : 1 123 596 $
Zdeno Chara 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 828 652 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 589 888 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 505 618 $
Ryan Donato 1 350 000 $ (3)
-Salary Remaining : 379 213 $
Mike Cammalleri 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 327 809 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 308 989 $
David Desharnais 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 182 584 $
Tristan Jarry 630 833 $ (1)
-Salary Remaining : 177 200 $
Total Pro Players21
Salary Commitment
Year 3 : 72 214 833 $
Year 4 : 56 184 000 $
Year 5 : 43 450 000 $
Year 6 : 36 850 000 $
Salary Average Commitment
Year 3 : 72 214 833 $
Year 4 : 56 184 000 $
Year 5 : 43 450 000 $
Year 6 : 36 850 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 214 833 $
Year 4 : 56 184 000 $
Year 5 : 43 450 000 $
Year 6 : 36 850 000 $

Farm Players Salaries

Michael Dal Colle 86 333 $ (2)
Salary Remaining : 29 663 $
Alexandar Georgiev 79 250 $ (3)
Salary Remaining : 27 229 $
Daniel Sprong 69 250 $ (1)
Salary Remaining : 23 794 $
Gabriel Dumont 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players4
Salary Commitment
Year 3 : 299 833 $
Year 4 : 230 583 $
Year 5 : 79 250 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 299 833 $
Year 4 : 230 583 $
Year 5 : 79 250 $
Year 6 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 946 - 99,10%
Level 2: 5000 - 60 $ - 4 903 - 98,06%
Level 3: 2000 - 35 $ - 1 971 - 98,53%
Level 4: 4000 - 25 $ - 3 930 - 98,26%
Luxury : 1000 - 200 $ - 982 - 98,19%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 732 - 98,51%
Average Income per Game638 707 $
Year to Date Revenue19 161 221 $

Expense

Pro Players Total Salaries73 327 000 $
Pro Players Total Average Salaries73 327 000 $
Farm Players Total Salaries930 933 $
Farm Players Total Average Salaries930 933 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 247 910 $
Farm Year To Date Expenses1 639 926 $
Pro Salary Cap To Date52 888 358 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 025 781 $
Pro Remaining Season Days50
Pro Expenses Per Days414 758 $
Pro Estimated Expenses20 737 900 $
Farm Remaining Season Days67
Farm Expenses Per Days12 466 $
Farm Estimated Expenses835 222 $
Estimated Season Expenses21 573 122 $
Season Salary Cap73 327 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 673 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 927 000 $
Current Bank Account47 092 529 $
Projected Bank Account32 545 188 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 2 317 416 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 2 117 416 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 1 657 303 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 1 369 382 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 1 223 876 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 1 193 820 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 1 081 461 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 983 146 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 772 472 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 589 888 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 505 618 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 481 180 $
Francois Beauchemin 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Derek MacKenzie 1 375 000 $ (2)
-Salary Remaining : 386 236 $
Mathew Barzal 1 294 000 $ (2)
-Salary Remaining : 363 483 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 259 831 $
Curtis McElhinney 850 000 $ (2)
-Salary Remaining : 238 764 $
Total Pro Players21
Salary Commitment
Year 3 : 73 327 000 $
Year 4 : 60 957 000 $
Year 5 : 47 513 000 $
Year 6 : 34 288 000 $
Salary Average Commitment
Year 3 : 73 327 000 $
Year 4 : 60 957 000 $
Year 5 : 47 513 000 $
Year 6 : 34 288 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 327 000 $
Year 4 : 60 957 000 $
Year 5 : 47 513 000 $
Year 6 : 34 288 000 $

Farm Players Salaries

Tyler Pitlick 100 000 $ (3)
Salary Remaining : 34 359 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 31 782 $
Alexander Nylander 89 417 $ (3)
Salary Remaining : 30 723 $
Alex Nedeljkovic 89 400 $ (2)
Salary Remaining : 30 717 $
Gustav Forsling 87 250 $ (2)
Salary Remaining : 29 978 $
Thomas Chabot 86 333 $ (3)
Salary Remaining : 29 663 $
Nikolay Goldobin 86 333 $ (2)
Salary Remaining : 29 663 $
Nelson Nogier 77 200 $ (2)
Salary Remaining : 26 525 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 25 769 $
Anton Forsberg 75 000 $ (2)
Salary Remaining : 25 769 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 24 910 $
Total Farm Players11
Salary Commitment
Year 3 : 930 933 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 930 933 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 854 - 97,57%
Level 2: 5000 - 60 $ - 4 913 - 98,25%
Level 3: 2000 - 35 $ - 1 962 - 98,11%
Level 4: 4000 - 25 $ - 3 942 - 98,54%
Luxury : 1000 - 200 $ - 980 - 97,99%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 650 - 98,06%
Average Income per Game634 111 $
Year to Date Revenue17 121 000 $

Expense

Pro Players Total Salaries61 371 667 $
Pro Players Total Average Salaries61 371 667 $
Farm Players Total Salaries970 050 $
Farm Players Total Average Salaries970 050 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 687 798 $
Farm Year To Date Expenses1 697 260 $
Pro Salary Cap To Date50 170 960 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 877 556 $
Pro Remaining Season Days50
Pro Expenses Per Days364 448 $
Pro Estimated Expenses18 222 400 $
Farm Remaining Season Days67
Farm Expenses Per Days13 693 $
Farm Estimated Expenses917 431 $
Estimated Season Expenses19 139 831 $
Season Salary Cap61 371 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 628 333 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 971 667 $
Current Bank Account35 618 211 $
Projected Bank Account25 355 936 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 2 324 438 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 2 317 416 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 2 036 517 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 1 601 124 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 1 228 933 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 1 179 775 $
Brian Elliott 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Jason Chimera 2 250 000 $ (1)
-Salary Remaining : 632 022 $
Tobias Rieder 2 225 000 $ (1)
-Salary Remaining : 625 000 $
Patrick Maroon 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 259 831 $
Jesper Bratt 825 000 $ (3)
-Salary Remaining : 231 742 $
Scottie Upshall 800 000 $ (1)
-Salary Remaining : 224 719 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 224 719 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 217 697 $
Duncan Siemens 750 000 $ (1)
-Salary Remaining : 210 674 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 210 674 $
Tyler Bertuzzi 661 667 $ (1)
-Salary Remaining : 185 862 $
Daniel Winnik 660 000 $ (1)
-Salary Remaining : 185 393 $
Evan Rodrigues 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 3 : 61 371 667 $
Year 4 : 44 000 000 $
Year 5 : 39 675 000 $
Year 6 : 38 850 000 $
Salary Average Commitment
Year 3 : 61 371 667 $
Year 4 : 44 000 000 $
Year 5 : 39 675 000 $
Year 6 : 38 850 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 371 667 $
Year 4 : 44 000 000 $
Year 5 : 39 675 000 $
Year 6 : 38 850 000 $

Farm Players Salaries

Jaromir Jagr 200 000 $ (1)
Salary Remaining : 68 718 $
Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 43 395 $
John Hayden 92 500 $ (1)
Salary Remaining : 31 782 $
Slater Koekkoek 80 000 $ (1)
Salary Remaining : 27 487 $
Gabriel Bourque 75 000 $ (1)
Salary Remaining : 25 769 $
Jacob de La Rose 72 500 $ (1)
Salary Remaining : 24 910 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 23 192 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 22 333 $
Nicolas Kerdiles 65 000 $ (1)
Salary Remaining : 22 333 $
Joseph LaBate 65 000 $ (1)
Salary Remaining : 22 333 $
Jared Coreau 61 250 $ (1)
Salary Remaining : 21 045 $
Total Farm Players11
Salary Commitment
Year 3 : 970 050 $
Year 4 : 126 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 970 050 $
Year 4 : 126 300 $
Year 5 : 0 $
Year 6 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 807 - 96,79%
Level 2: 5000 - 60 $ - 4 843 - 96,85%
Level 3: 2000 - 35 $ - 1 932 - 96,60%
Level 4: 4000 - 25 $ - 3 891 - 97,28%
Luxury : 1000 - 200 $ - 979 - 97,95%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 452 - 96,96%
Average Income per Game628 357 $
Year to Date Revenue18 222 358 $

Expense

Pro Players Total Salaries70 976 666 $
Pro Players Total Average Salaries70 976 666 $
Farm Players Total Salaries505 383 $
Farm Players Total Average Salaries505 383 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 203 147 $
Farm Year To Date Expenses1 712 704 $
Pro Salary Cap To Date51 693 114 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 540 286 $
Pro Remaining Season Days50
Pro Expenses Per Days410 543 $
Pro Estimated Expenses20 527 150 $
Farm Remaining Season Days67
Farm Expenses Per Days13 361 $
Farm Estimated Expenses895 187 $
Estimated Season Expenses21 422 337 $
Season Salary Cap70 976 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 023 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 576 666 $
Current Bank Account67 519 006 $
Projected Bank Account53 636 955 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 2 191 011 $
Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 2 134 831 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 1 685 393 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Ben Bishop 4 917 000 $ (5)
-Salary Remaining : 1 381 180 $
Troy Brouwer 4 500 000 $ (3)
-Salary Remaining : 1 264 045 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 1 116 573 $
Radko Gudas 3 350 000 $ (3)
-Salary Remaining : 941 011 $
Dylan Strome 3 338 000 $ (3)
-Salary Remaining : 937 640 $
Adam McQuaid 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Jan Rutta 1 350 000 $ (1)
-Salary Remaining : 379 213 $
Matt Grzelcyk 925 000 $ (1)
-Salary Remaining : 259 831 $
Tyler Motte 925 000 $ (2)
-Salary Remaining : 259 831 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 259 831 $
Nicholas Merkley 863 333 $ (3)
-Salary Remaining : 242 509 $
Vladislav Kamenev 833 333 $ (2)
-Salary Remaining : 234 082 $
Pheonix Copley 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players22
Salary Commitment
Year 3 : 70 976 666 $
Year 4 : 57 776 666 $
Year 5 : 41 868 333 $
Year 6 : 25 817 000 $
Salary Average Commitment
Year 3 : 70 976 666 $
Year 4 : 57 776 666 $
Year 5 : 41 868 333 $
Year 6 : 25 817 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 976 666 $
Year 4 : 57 776 666 $
Year 5 : 41 868 333 $
Year 6 : 25 817 000 $

Farm Players Salaries

Emerson Etem 85 000 $ (1)
Salary Remaining : 29 205 $
Andreas Englund 77 583 $ (2)
Salary Remaining : 26 657 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 25 769 $
Iiro Pakarinen 72 500 $ (1)
Salary Remaining : 24 910 $
Dominic Turgeon 68 667 $ (2)
Salary Remaining : 23 593 $
Ben Harpur 65 333 $ (1)
Salary Remaining : 22 448 $
Petter Granberg 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players7
Salary Commitment
Year 3 : 505 383 $
Year 4 : 221 250 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 505 383 $
Year 4 : 221 250 $
Year 5 : 0 $
Year 6 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 913 - 98,55%
Level 2: 5000 - 60 $ - 4 888 - 97,76%
Level 3: 2000 - 35 $ - 1 962 - 98,09%
Level 4: 4000 - 25 $ - 3 919 - 97,99%
Luxury : 1000 - 200 $ - 965 - 96,55%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 648 - 98,04%
Average Income per Game634 608 $
Year to Date Revenue17 769 028 $

Expense

Pro Players Total Salaries69 340 000 $
Pro Players Total Average Salaries69 340 000 $
Farm Players Total Salaries399 483 $
Farm Players Total Average Salaries399 483 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 738 816 $
Farm Year To Date Expenses2 252 124 $
Pro Salary Cap To Date49 862 528 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 249 906 $
Pro Remaining Season Days50
Pro Expenses Per Days412 022 $
Pro Estimated Expenses20 601 100 $
Farm Remaining Season Days67
Farm Expenses Per Days17 433 $
Farm Estimated Expenses1 168 011 $
Estimated Season Expenses21 769 111 $
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 Account60 393 835 $
Projected Bank Account46 874 630 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 2 106 742 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 2 106 742 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 1 544 944 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 1 369 382 $
Tyler Ennis 4 600 000 $ (2)
-Salary Remaining : 1 292 135 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Pierre-Luc Dubois 3 425 000 $ (2)
-Salary Remaining : 962 079 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 842 697 $
Lawson Crouse 1 603 000 $ (2)
-Salary Remaining : 450 281 $
Eddie Lack 1 375 000 $ (1)
-Salary Remaining : 386 236 $
Colin White 1 285 000 $ (2)
-Salary Remaining : 360 955 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 323 034 $
Christian Dvorak 1 052 000 $ (2)
-Salary Remaining : 295 506 $
Cody Franson 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 266 854 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 259 831 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 259 831 $
Yannick Weber 650 000 $ (1)
-Salary Remaining : 182 584 $
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

Brandon Montour 92 500 $ (1)
Salary Remaining : 31 782 $
Paul Ladue 87 400 $ (1)
Salary Remaining : 30 030 $
Matthew Highmore 77 583 $ (3)
Salary Remaining : 26 657 $
Nicolas Roy 72 000 $ (3)
Salary Remaining : 24 738 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 24 051 $
Total Farm Players5
Salary Commitment
Year 3 : 399 483 $
Year 4 : 149 583 $
Year 5 : 149 583 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 399 483 $
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 $ - 5 817 - 96,96%
Level 2: 5000 - 60 $ - 4 877 - 97,53%
Level 3: 2000 - 35 $ - 1 960 - 98,01%
Level 4: 4000 - 25 $ - 3 943 - 98,58%
Luxury : 1000 - 200 $ - 973 - 97,31%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 571 - 97,61%
Average Income per Game630 430 $
Year to Date Revenue18 282 462 $

Expense

Pro Players Total Salaries73 143 666 $
Pro Players Total Average Salaries73 143 666 $
Farm Players Total Salaries1 020 700 $
Farm Players Total Average Salaries1 020 700 $
Coaches Total Salaries9 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 358 176 $
Farm Year To Date Expenses3 931 568 $
Pro Salary Cap To Date53 265 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 565 157 $
Pro Remaining Season Days50
Pro Expenses Per Days435 077 $
Pro Estimated Expenses21 753 850 $
Farm Remaining Season Days67
Farm Expenses Per Days31 901 $
Farm Estimated Expenses2 137 367 $
Estimated Season Expenses23 891 217 $
Season Salary Cap73 143 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 856 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 743 666 $
Current Bank Account37 222 856 $
Projected Bank Account20 896 796 $

Pro Players Salaries

David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 1 872 659 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 1 825 843 $
Alexander Radulov 6 250 000 $ (5)
-Salary Remaining : 1 755 618 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 1 615 169 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 1 544 944 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 1 544 944 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 1 404 494 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 1 193 820 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 1 123 596 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 1 053 371 $
Cam Ward 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 632 022 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 561 798 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 519 663 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 457 022 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 449 438 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 252 809 $
Byron Froese 650 000 $ (2)
-Salary Remaining : 182 584 $
Greg McKegg 650 000 $ (1)
-Salary Remaining : 182 584 $
Cory Conacher 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players21
Salary Commitment
Year 3 : 73 143 666 $
Year 4 : 58 693 666 $
Year 5 : 54 166 666 $
Year 6 : 37 916 666 $
Salary Average Commitment
Year 3 : 73 143 666 $
Year 4 : 58 693 666 $
Year 5 : 54 166 666 $
Year 6 : 37 916 666 $
Salary Cap with 1 Way Contract
Year 3 : 73 143 666 $
Year 4 : 58 693 666 $
Year 5 : 54 166 666 $
Year 6 : 37 916 666 $

Farm Players Salaries

Mark Fayne 362 500 $ (1)
Salary Remaining : 124 551 $
Michael Kapla 92 500 $ (2)
Salary Remaining : 31 782 $
Nick Lappin 84 250 $ (1)
Salary Remaining : 28 947 $
Taylor Leier 80 700 $ (1)
Salary Remaining : 27 728 $
Drew Stafford 80 000 $ (1)
Salary Remaining : 27 487 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 24 910 $
Reid Boucher 68 750 $ (1)
Salary Remaining : 23 622 $
Justin Bailey 67 000 $ (1)
Salary Remaining : 23 021 $
Aaron Dell 62 500 $ (1)
Salary Remaining : 21 474 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players10
Salary Commitment
Year 3 : 1 020 700 $
Year 4 : 92 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 020 700 $
Year 4 : 92 500 $
Year 5 : 0 $
Year 6 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 906 - 98,43%
Level 2: 5000 - 60 $ - 4 901 - 98,01%
Level 3: 2000 - 35 $ - 1 942 - 97,09%
Level 4: 4000 - 25 $ - 3 899 - 97,48%
Luxury : 1000 - 200 $ - 974 - 97,41%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 622 - 97,90%
Average Income per Game634 893 $
Year to Date Revenue17 777 016 $

Expense

Pro Players Total Salaries62 751 000 $
Pro Players Total Average Salaries62 751 000 $
Farm Players Total Salaries1 362 800 $
Farm Players Total Average Salaries1 362 800 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 080 154 $
Farm Year To Date Expenses1 164 085 $
Pro Salary Cap To Date45 484 642 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 253 615 $
Pro Remaining Season Days50
Pro Expenses Per Days380 624 $
Pro Estimated Expenses19 031 200 $
Farm Remaining Season Days67
Farm Expenses Per Days9 553 $
Farm Estimated Expenses640 051 $
Estimated Season Expenses19 671 251 $
Season Salary Cap62 751 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 249 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 351 000 $
Current Bank Account59 341 587 $
Projected Bank Account47 923 951 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 2 106 742 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 1 713 483 $
Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 1 685 393 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 1 502 809 $
Evgeni Dadonov 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 1 004 213 $
Vladimir Sobotka 3 500 000 $ (3)
-Salary Remaining : 983 146 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 625 000 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 617 978 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 505 618 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 477 528 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 382 865 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 259 831 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 259 831 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 224 719 $
Chris Tierney 735 000 $ (1)
-Salary Remaining : 206 461 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 182 584 $
Alex Stalock 650 000 $ (2)
-Salary Remaining : 182 584 $
Nic Dowd 640 000 $ (1)
-Salary Remaining : 179 775 $
Total Pro Players23
Salary Commitment
Year 3 : 62 751 000 $
Year 4 : 48 063 000 $
Year 5 : 30 950 000 $
Year 6 : 17 350 000 $
Salary Average Commitment
Year 3 : 62 751 000 $
Year 4 : 48 063 000 $
Year 5 : 30 950 000 $
Year 6 : 17 350 000 $
Salary Cap with 1 Way Contract
Year 3 : 62 751 000 $
Year 4 : 48 063 000 $
Year 5 : 30 950 000 $
Year 6 : 17 350 000 $

Farm Players Salaries

Anders Bjork 106 700 $ (3)
Salary Remaining : 36 661 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 34 359 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 31 782 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 31 782 $
Oskar Lindblom 92 500 $ (3)
Salary Remaining : 31 782 $
Rob O'Gara 92 500 $ (1)
Salary Remaining : 31 782 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 31 782 $
Eric Gryba 90 000 $ (2)
Salary Remaining : 30 923 $
Zach Sanford 75 000 $ (2)
Salary Remaining : 25 769 $
Valentin Zykov 70 500 $ (1)
Salary Remaining : 24 223 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 24 051 $
Denis Malgin 69 300 $ (2)
Salary Remaining : 23 811 $
Tim Heed 65 000 $ (2)
Salary Remaining : 22 333 $
Brad Hunt 65 000 $ (2)
Salary Remaining : 22 333 $
Taylor Fedun 65 000 $ (2)
Salary Remaining : 22 333 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 21 474 $
Josh Leivo 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players17
Salary Commitment
Year 3 : 1 362 800 $
Year 4 : 891 000 $
Year 5 : 199 200 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 362 800 $
Year 4 : 891 000 $
Year 5 : 199 200 $
Year 6 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 808 - 96,81%
Level 2: 5000 - 60 $ - 4 928 - 98,57%
Level 3: 2000 - 35 $ - 1 948 - 97,41%
Level 4: 4000 - 25 $ - 3 907 - 97,68%
Luxury : 1000 - 200 $ - 962 - 96,19%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 554 - 97,52%
Average Income per Game629 747 $
Year to Date Revenue17 632 913 $

Expense

Pro Players Total Salaries64 435 499 $
Pro Players Total Average Salaries64 435 499 $
Farm Players Total Salaries275 917 $
Farm Players Total Average Salaries275 917 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 585 852 $
Farm Year To Date Expenses418 371 $
Pro Salary Cap To Date47 226 300 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 186 710 $
Pro Remaining Season Days50
Pro Expenses Per Days364 806 $
Pro Estimated Expenses18 240 300 $
Farm Remaining Season Days67
Farm Expenses Per Days3 979 $
Farm Estimated Expenses266 593 $
Estimated Season Expenses18 506 893 $
Season Salary Cap64 435 499 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 564 501 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 9 035 499 $
Current Bank Account57 914 844 $
Projected Bank Account47 594 661 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 1 966 292 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 1 685 393 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 1 615 169 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 1 404 494 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 1 334 270 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 1 193 820 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 1 095 506 $
Radim Vrbata 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 983 146 $
Ben Lovejoy 2 667 000 $ (2)
-Salary Remaining : 749 157 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 603 933 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 582 865 $
Ben Chiarot 1 400 000 $ (2)
-Salary Remaining : 393 258 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 323 034 $
Kerby Rychel 863 333 $ (1)
-Salary Remaining : 242 509 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 242 416 $
Nikita Soshnikov 736 666 $ (1)
-Salary Remaining : 206 929 $
Jacob Josefson 700 000 $ (1)
-Salary Remaining : 196 629 $
Blake Pietila 667 500 $ (2)
-Salary Remaining : 187 500 $
Jonny Brodzinski 650 000 $ (2)
-Salary Remaining : 182 584 $
Matt Bartkowski 613 000 $ (1)
-Salary Remaining : 172 191 $
Total Pro Players22
Salary Commitment
Year 3 : 64 435 499 $
Year 4 : 44 784 500 $
Year 5 : 25 500 000 $
Year 6 : 17 750 000 $
Salary Average Commitment
Year 3 : 64 435 499 $
Year 4 : 44 784 500 $
Year 5 : 25 500 000 $
Year 6 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 3 : 64 435 499 $
Year 4 : 44 784 500 $
Year 5 : 25 500 000 $
Year 6 : 17 750 000 $

Farm Players Salaries

Brendan Lemieux 83 917 $ (2)
Salary Remaining : 28 833 $
Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 22 333 $
Eric Comrie 64 500 $ (1)
Salary Remaining : 22 162 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 21 474 $
Total Farm Players4
Salary Commitment
Year 3 : 275 917 $
Year 4 : 83 917 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 275 917 $
Year 4 : 83 917 $
Year 5 : 0 $
Year 6 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 864 - 97,73%
Level 2: 5000 - 60 $ - 4 845 - 96,91%
Level 3: 2000 - 35 $ - 1 961 - 98,03%
Level 4: 4000 - 25 $ - 3 879 - 96,98%
Luxury : 1000 - 200 $ - 973 - 97,28%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 522 - 97,34%
Average Income per Game631 004 $
Year to Date Revenue17 668 100 $

Expense

Pro Players Total Salaries70 433 667 $
Pro Players Total Average Salaries70 433 667 $
Farm Players Total Salaries140 000 $
Farm Players Total Average Salaries140 000 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 693 557 $
Farm Year To Date Expenses472 683 $
Pro Salary Cap To Date48 091 304 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 203 046 $
Pro Remaining Season Days50
Pro Expenses Per Days431 650 $
Pro Estimated Expenses21 582 500 $
Farm Remaining Season Days67
Farm Expenses Per Days3 282 $
Farm Estimated Expenses219 894 $
Estimated Season Expenses21 802 394 $
Season Salary Cap70 433 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 566 333 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 033 667 $
Current Bank Account35 244 945 $
Projected Bank Account21 645 597 $

Pro Players Salaries

Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 1 896 067 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 1 882 022 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 1 825 843 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 1 685 393 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 1 481 180 $
Nikita Kucherov 4 767 000 $ (2)
-Salary Remaining : 1 339 045 $
Karl Alzner 4 625 000 $ (5)
-Salary Remaining : 1 299 157 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 941 011 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 491 573 $
Haydn Fleury 1 713 000 $ (2)
-Salary Remaining : 481 180 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 449 438 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 351 124 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 266 854 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 259 831 $
Robert Hagg 894 000 $ (1)
-Salary Remaining : 251 124 $
Nail Yakupov 875 000 $ (1)
-Salary Remaining : 245 787 $
John Quenneville 811 667 $ (2)
-Salary Remaining : 227 996 $
Scott Harrington 675 000 $ (2)
-Salary Remaining : 189 607 $
Garnet Hathaway 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players22
Salary Commitment
Year 3 : 70 433 667 $
Year 4 : 63 314 667 $
Year 5 : 51 573 000 $
Year 6 : 32 373 000 $
Salary Average Commitment
Year 3 : 70 433 667 $
Year 4 : 63 314 667 $
Year 5 : 51 573 000 $
Year 6 : 32 373 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 433 667 $
Year 4 : 63 314 667 $
Year 5 : 51 573 000 $
Year 6 : 32 373 000 $

Farm Players Salaries

Alexandre Grenier 72 500 $ (1)
Salary Remaining : 24 910 $
Jack Campbell 67 500 $ (3)
Salary Remaining : 23 192 $
Total Farm Players2
Salary Commitment
Year 3 : 140 000 $
Year 4 : 67 500 $
Year 5 : 67 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 140 000 $
Year 4 : 67 500 $
Year 5 : 67 500 $
Year 6 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 905 - 98,41%
Level 2: 5000 - 60 $ - 4 901 - 98,02%
Level 3: 2000 - 35 $ - 1 967 - 98,35%
Level 4: 4000 - 25 $ - 3 952 - 98,80%
Luxury : 1000 - 200 $ - 988 - 98,78%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 712 - 98,40%
Average Income per Game637 362 $
Year to Date Revenue18 483 494 $

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 Expenses46 460 416 $
Farm Year To Date Expenses1 953 280 $
Pro Salary Cap To Date43 584 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 648 342 $
Pro Remaining Season Days50
Pro Expenses Per Days362 972 $
Pro Estimated Expenses18 148 600 $
Farm Remaining Season Days67
Farm Expenses Per Days15 260 $
Farm Estimated Expenses1 022 420 $
Estimated Season Expenses19 171 020 $
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 Account63 893 817 $
Projected Bank Account52 371 139 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 1 790 730 $
Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 1 657 303 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 1 516 854 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Clarke MacArthur 4 650 000 $ (1)
-Salary Remaining : 1 306 180 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 1 250 000 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 1 151 685 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 1 067 416 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 716 292 $
Joe Colborne 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Deryk Engelland 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 505 618 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 447 753 $
Brock Boeser 1 492 000 $ (2)
-Salary Remaining : 419 101 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 358 146 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 259 831 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 203 652 $
Stefan Noesen 660 000 $ (1)
-Salary Remaining : 185 393 $
Tomas Nosek 613 000 $ (1)
-Salary Remaining : 172 191 $
Marek Mazanec 500 000 $ (1)
-Salary Remaining : 140 449 $
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 : 31 782 $
Nikita Scherbak 86 333 $ (2)
Salary Remaining : 29 663 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 29 652 $
Roland McKeown 74 500 $ (2)
Salary Remaining : 25 597 $
Denis Gurianov 70 000 $ (2)
Salary Remaining : 24 051 $
Mark McNeill 66 000 $ (1)
Salary Remaining : 22 677 $
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 $ - 5 923 - 98,71%
Level 2: 5000 - 60 $ - 4 928 - 98,56%
Level 3: 2000 - 35 $ - 1 972 - 98,60%
Level 4: 4000 - 25 $ - 3 915 - 97,89%
Luxury : 1000 - 200 $ - 983 - 98,33%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 721 - 98,45%
Average Income per Game638 268 $
Year to Date Revenue19 786 313 $

Expense

Pro Players Total Salaries72 739 000 $
Pro Players Total Average Salaries72 739 000 $
Farm Players Total Salaries846 300 $
Farm Players Total Average Salaries846 300 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 335 043 $
Farm Year To Date Expenses980 800 $
Pro Salary Cap To Date50 535 610 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 382 682 $
Pro Remaining Season Days50
Pro Expenses Per Days411 455 $
Pro Estimated Expenses20 572 750 $
Farm Remaining Season Days67
Farm Expenses Per Days6 904 $
Farm Estimated Expenses462 568 $
Estimated Season Expenses21 035 318 $
Season Salary Cap72 739 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 261 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 339 000 $
Current Bank Account43 441 187 $
Projected Bank Account28 788 551 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 2 117 416 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Alex Goligoski 5 475 000 $ (4)
-Salary Remaining : 1 537 921 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 1 334 270 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 1 334 270 $
Sean Couturier 4 333 000 $ (5)
-Salary Remaining : 1 217 135 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 1 193 820 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 1 151 685 $
Dan Hamhuis 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Jacob Markstrom 3 667 000 $ (3)
-Salary Remaining : 1 030 056 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 870 787 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Blake Comeau 2 400 000 $ (1)
-Salary Remaining : 674 157 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 561 798 $
Brandon Davidson 1 425 000 $ (1)
-Salary Remaining : 400 281 $
Dennis Seidenberg 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Christian Fischer 1 076 000 $ (3)
-Salary Remaining : 302 247 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 280 899 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Christian Folin 850 000 $ (1)
-Salary Remaining : 238 764 $
Derek Grant 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players22
Salary Commitment
Year 3 : 72 739 000 $
Year 4 : 60 414 000 $
Year 5 : 49 914 000 $
Year 6 : 37 321 000 $
Salary Average Commitment
Year 3 : 72 739 000 $
Year 4 : 60 414 000 $
Year 5 : 49 914 000 $
Year 6 : 37 321 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 739 000 $
Year 4 : 60 414 000 $
Year 5 : 49 914 000 $
Year 6 : 37 321 000 $

Farm Players Salaries

Connor Ingram 92 500 $ (1)
Salary Remaining : 31 782 $
Ivan Barbashev 86 300 $ (2)
Salary Remaining : 29 652 $
Paul Postma 72 500 $ (1)
Salary Remaining : 24 910 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 24 910 $
MacKenzie Weegar 67 500 $ (1)
Salary Remaining : 23 192 $
Ben Street 65 000 $ (1)
Salary Remaining : 22 333 $
T.J. Tynan 65 000 $ (2)
Salary Remaining : 22 333 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 22 333 $
Cole Schneider 65 000 $ (2)
Salary Remaining : 22 333 $
Matt Tennyson 65 000 $ (2)
Salary Remaining : 22 333 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 22 333 $
Wade Megan 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players12
Salary Commitment
Year 3 : 846 300 $
Year 4 : 353 800 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 846 300 $
Year 4 : 353 800 $
Year 5 : 0 $
Year 6 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 901 - 98,36%
Level 2: 5000 - 60 $ - 4 919 - 98,37%
Level 3: 2000 - 35 $ - 1 965 - 98,27%
Level 4: 4000 - 25 $ - 3 937 - 98,42%
Luxury : 1000 - 200 $ - 993 - 99,27%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 715 - 98,42%
Average Income per Game638 013 $
Year to Date Revenue19 778 416 $

Expense

Pro Players Total Salaries73 403 000 $
Pro Players Total Average Salaries73 403 000 $
Farm Players Total Salaries607 600 $
Farm Players Total Average Salaries607 600 $
Coaches Total Salaries10 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 592 953 $
Farm Year To Date Expenses5 574 537 $
Pro Salary Cap To Date51 950 225 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 380 134 $
Pro Remaining Season Days50
Pro Expenses Per Days424 174 $
Pro Estimated Expenses21 208 700 $
Farm Remaining Season Days67
Farm Expenses Per Days44 142 $
Farm Estimated Expenses2 957 514 $
Estimated Season Expenses24 166 214 $
Season Salary Cap73 403 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 597 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 003 000 $
Current Bank Account29 307 346 $
Projected Bank Account11 521 266 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Paul Stastny 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 1 685 393 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 1 502 809 $
Jared Spurgeon 5 188 000 $ (3)
-Salary Remaining : 1 457 303 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 1 320 225 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 1 306 180 $
Jaroslav Halak 4 500 000 $ (1)
-Salary Remaining : 1 264 045 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 758 427 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 519 663 $
Nick Holden 1 650 000 $ (1)
-Salary Remaining : 463 483 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 308 989 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Jamie Oleksiak 965 000 $ (1)
-Salary Remaining : 271 067 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 259 831 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 259 831 $
Beau Bennett 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players20
Salary Commitment
Year 3 : 73 403 000 $
Year 4 : 46 988 000 $
Year 5 : 32 638 000 $
Year 6 : 18 500 000 $
Salary Average Commitment
Year 3 : 73 403 000 $
Year 4 : 46 988 000 $
Year 5 : 32 638 000 $
Year 6 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 403 000 $
Year 4 : 46 988 000 $
Year 5 : 32 638 000 $
Year 6 : 18 500 000 $

Farm Players Salaries

Travis Sanheim 129 400 $ (2)
Salary Remaining : 44 461 $
Chris Driedger 73 500 $ (1)
Salary Remaining : 25 254 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 24 051 $
Mark Streit 70 000 $ (1)
Salary Remaining : 24 051 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 23 192 $
Alexandre Carrier 67 200 $ (2)
Salary Remaining : 23 089 $
Brandon Pirri 65 000 $ (1)
Salary Remaining : 22 333 $
Max McCormick 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players8
Salary Commitment
Year 3 : 607 600 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 607 600 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 905 - 98,41%
Level 2: 5000 - 60 $ - 4 936 - 98,71%
Level 3: 2000 - 35 $ - 1 970 - 98,51%
Level 4: 4000 - 25 $ - 3 907 - 97,68%
Luxury : 1000 - 200 $ - 986 - 98,62%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 704 - 98,36%
Average Income per Game637 752 $
Year to Date Revenue17 857 058 $

Expense

Pro Players Total Salaries72 141 333 $
Pro Players Total Average Salaries72 141 333 $
Farm Players Total Salaries580 334 $
Farm Players Total Average Salaries580 334 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 589 287 $
Farm Year To Date Expenses677 853 $
Pro Salary Cap To Date52 209 499 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 290 777 $
Pro Remaining Season Days50
Pro Expenses Per Days431 693 $
Pro Estimated Expenses21 584 650 $
Farm Remaining Season Days67
Farm Expenses Per Days5 540 $
Farm Estimated Expenses371 180 $
Estimated Season Expenses21 955 830 $
Season Salary Cap72 141 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 858 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 741 333 $
Current Bank Account39 956 526 $
Projected Bank Account26 291 473 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 2 949 438 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 1 896 067 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 1 320 225 $
Roberto Luongo 4 533 000 $ (6)
-Salary Remaining : 1 273 315 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Justin Williams 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 617 978 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 491 573 $
Kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 382 865 $
J.T. Brown 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Jussi Jokinen 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Louis Domingue 1 050 000 $ (1)
-Salary Remaining : 294 944 $
Mike Fisher 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 259 831 $
Trevor van Riemsdyk 825 000 $ (1)
-Salary Remaining : 231 742 $
Alex DeBrincat 778 333 $ (3)
-Salary Remaining : 218 633 $
Total Pro Players21
Salary Commitment
Year 3 : 72 141 333 $
Year 4 : 59 241 333 $
Year 5 : 36 928 333 $
Year 6 : 29 950 000 $
Salary Average Commitment
Year 3 : 72 141 333 $
Year 4 : 59 241 333 $
Year 5 : 36 928 333 $
Year 6 : 29 950 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 141 333 $
Year 4 : 59 241 333 $
Year 5 : 36 928 333 $
Year 6 : 29 950 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (1)
Salary Remaining : 46 385 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 30 723 $
Anton Blidh 78 417 $ (1)
Salary Remaining : 26 943 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 25 769 $
Zac Rinaldo 70 000 $ (1)
Salary Remaining : 24 051 $
Dillon Simpson 67 500 $ (1)
Salary Remaining : 23 192 $
Antoine Bibeau 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players7
Salary Commitment
Year 3 : 580 334 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 580 334 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 900 - 98,33%
Level 2: 5000 - 60 $ - 4 931 - 98,61%
Level 3: 2000 - 35 $ - 1 961 - 98,07%
Level 4: 4000 - 25 $ - 3 929 - 98,24%
Luxury : 1000 - 200 $ - 984 - 98,39%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 705 - 98,36%
Average Income per Game637 243 $
Year to Date Revenue19 117 289 $

Expense

Pro Players Total Salaries73 438 000 $
Pro Players Total Average Salaries73 438 000 $
Farm Players Total Salaries285 000 $
Farm Players Total Average Salaries285 000 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 422 537 $
Farm Year To Date Expenses608 132 $
Pro Salary Cap To Date52 395 551 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 009 673 $
Pro Remaining Season Days50
Pro Expenses Per Days444 034 $
Pro Estimated Expenses22 201 700 $
Farm Remaining Season Days67
Farm Expenses Per Days4 026 $
Farm Estimated Expenses269 742 $
Estimated Season Expenses22 471 442 $
Season Salary Cap73 438 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 562 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 038 000 $
Current Bank Account38 810 851 $
Projected Bank Account23 349 082 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (8)
-Salary Remaining : 2 443 820 $
Shea Weber 7 857 000 $ (8)
-Salary Remaining : 2 207 022 $
Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 2 085 674 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 1 708 708 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 1 650 281 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 1 555 618 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 632 022 $
Michael Grabner 1 650 000 $ (1)
-Salary Remaining : 463 483 $
Luke Schenn 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Roman Polak 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 266 854 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 259 831 $
Tim Schaller 775 000 $ (1)
-Salary Remaining : 217 697 $
Marek Langhamer 660 000 $ (1)
-Salary Remaining : 185 393 $
Matthew Peca 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players20
Salary Commitment
Year 3 : 73 438 000 $
Year 4 : 58 653 000 $
Year 5 : 50 303 000 $
Year 6 : 46 303 000 $
Salary Average Commitment
Year 3 : 73 438 000 $
Year 4 : 58 653 000 $
Year 5 : 50 303 000 $
Year 6 : 46 303 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 438 000 $
Year 4 : 58 653 000 $
Year 5 : 50 303 000 $
Year 6 : 46 303 000 $

Farm Players Salaries

Andy Welinski 92 500 $ (1)
Salary Remaining : 31 782 $
Erik Burgdoerfer 65 000 $ (2)
Salary Remaining : 22 333 $
Ben Smith 65 000 $ (1)
Salary Remaining : 22 333 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 21 474 $
Total Farm Players4
Salary Commitment
Year 3 : 285 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 285 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 879 - 97,99%
Level 2: 5000 - 60 $ - 4 878 - 97,57%
Level 3: 2000 - 35 $ - 1 955 - 97,73%
Level 4: 4000 - 25 $ - 3 889 - 97,23%
Luxury : 1000 - 200 $ - 978 - 97,79%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 579 - 97,66%
Average Income per Game633 344 $
Year to Date Revenue19 000 333 $

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 Expenses51 120 896 $
Farm Year To Date Expenses467 328 $
Pro Salary Cap To Date50 761 344 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 966 789 $
Pro Remaining Season Days50
Pro Expenses Per Days399 382 $
Pro Estimated Expenses19 969 100 $
Farm Remaining Season Days67
Farm Expenses Per Days3 651 $
Farm Estimated Expenses244 617 $
Estimated Season Expenses20 213 717 $
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 Account55 568 762 $
Projected Bank Account42 321 834 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 2 247 191 $
Brad Marchand 6 125 000 $ (5)
-Salary Remaining : 1 720 506 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Johnny Boychuk 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Jonathan Quick 5 800 000 $ (7)
-Salary Remaining : 1 629 213 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 1 564 888 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 1 306 180 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 1 299 157 $
Chris Tanev 4 450 000 $ (3)
-Salary Remaining : 1 250 000 $
Niklas Hjalmarsson 4 100 000 $ (2)
-Salary Remaining : 1 151 685 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 1 011 236 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 772 472 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 737 360 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 407 303 $
Drake Caggiula 1 350 000 $ (1)
-Salary Remaining : 379 213 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 251 124 $
Peter Holland 675 000 $ (2)
-Salary Remaining : 189 607 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 182 584 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 182 584 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 175 562 $
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 : 25 597 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 24 051 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 23 192 $
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 $ - 5 768 - 96,14%
Level 2: 5000 - 60 $ - 4 833 - 96,65%
Level 3: 2000 - 35 $ - 1 907 - 95,37%
Level 4: 4000 - 25 $ - 3 852 - 96,31%
Luxury : 1000 - 200 $ - 972 - 97,20%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 333 - 96,29%
Average Income per Game624 361 $
Year to Date Revenue18 730 844 $

Expense

Pro Players Total Salaries56 389 000 $
Pro Players Total Average Salaries56 389 000 $
Farm Players Total Salaries1 177 588 $
Farm Players Total Average Salaries1 177 588 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 918 434 $
Farm Year To Date Expenses3 138 016 $
Pro Salary Cap To Date40 558 882 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 867 976 $
Pro Remaining Season Days50
Pro Expenses Per Days319 601 $
Pro Estimated Expenses15 980 050 $
Farm Remaining Season Days67
Farm Expenses Per Days26 039 $
Farm Estimated Expenses1 744 613 $
Estimated Season Expenses17 724 663 $
Season Salary Cap56 389 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 611 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 989 000 $
Current Bank Account61 959 401 $
Projected Bank Account51 102 714 $

Pro Players Salaries

Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 1 573 034 $
Paul Martin 4 850 000 $ (2)
-Salary Remaining : 1 362 360 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 1 151 685 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Matt Read 3 625 000 $ (1)
-Salary Remaining : 1 018 258 $
Marcus Foligno 2 875 000 $ (4)
-Salary Remaining : 807 584 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 702 247 $
Nathan Beaulieu 2 400 000 $ (2)
-Salary Remaining : 674 157 $
Alexander Petrovic 1 850 000 $ (1)
-Salary Remaining : 519 663 $
Jordan Weal 1 750 000 $ (2)
-Salary Remaining : 491 573 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 379 213 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 310 955 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 301 966 $
Peter Budaj 1 025 000 $ (2)
-Salary Remaining : 287 921 $
Ian McCoshen 1 025 000 $ (2)
-Salary Remaining : 287 921 $
Matthew Nieto 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Brayden Point 894 000 $ (2)
-Salary Remaining : 251 124 $
Anthony Mantha 863 000 $ (1)
-Salary Remaining : 242 416 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 224 719 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 196 629 $
Total Pro Players22
Salary Commitment
Year 3 : 56 389 000 $
Year 4 : 35 476 000 $
Year 5 : 11 375 000 $
Year 6 : 8 875 000 $
Salary Average Commitment
Year 3 : 56 389 000 $
Year 4 : 35 476 000 $
Year 5 : 11 375 000 $
Year 6 : 8 875 000 $
Salary Cap with 1 Way Contract
Year 3 : 56 389 000 $
Year 4 : 35 476 000 $
Year 5 : 11 375 000 $
Year 6 : 8 875 000 $

Farm Players Salaries

Robby Fabbri 110 667 $ (1)
Salary Remaining : 38 024 $
Zach Aston-Reese 92 500 $ (2)
Salary Remaining : 31 782 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 31 782 $
Blake Speers 92 500 $ (2)
Salary Remaining : 31 782 $
Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 31 782 $
Jeff Zatkoff 90 000 $ (1)
Salary Remaining : 30 923 $
Alex Lyon 87 413 $ (1)
Salary Remaining : 30 034 $
Evgeny Svechnikov 86 333 $ (3)
Salary Remaining : 29 663 $
Chris Bigras 86 300 $ (1)
Salary Remaining : 29 652 $
Daniel O'Regan 85 875 $ (1)
Salary Remaining : 29 506 $
Adam Cracknell 67 500 $ (1)
Salary Remaining : 23 192 $
Erik Gustafsson 65 000 $ (1)
Salary Remaining : 22 333 $
Petteri Lindbohm 65 000 $ (1)
Salary Remaining : 22 333 $
Joe Hicketts 63 500 $ (2)
Salary Remaining : 21 818 $
Total Farm Players14
Salary Commitment
Year 3 : 1 177 588 $
Year 4 : 334 833 $
Year 5 : 86 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 177 588 $
Year 4 : 334 833 $
Year 5 : 86 333 $
Year 6 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 847 - 97,46%
Level 2: 5000 - 60 $ - 4 856 - 97,12%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 25 $ - 3 900 - 97,50%
Luxury : 1000 - 200 $ - 974 - 97,36%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 523 - 97,35%
Average Income per Game630 582 $
Year to Date Revenue18 286 874 $

Expense

Pro Players Total Salaries57 823 166 $
Pro Players Total Average Salaries57 823 166 $
Farm Players Total Salaries885 566 $
Farm Players Total Average Salaries885 566 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 121 748 $
Farm Year To Date Expenses1 696 073 $
Pro Salary Cap To Date41 330 827 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 566 982 $
Pro Remaining Season Days50
Pro Expenses Per Days331 029 $
Pro Estimated Expenses16 551 450 $
Farm Remaining Season Days67
Farm Expenses Per Days12 746 $
Farm Estimated Expenses853 982 $
Estimated Season Expenses17 405 432 $
Season Salary Cap57 823 166 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 176 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 2 423 166 $
Current Bank Account57 513 006 $
Projected Bank Account47 674 556 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 2 949 438 $
Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 1 867 978 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 1 516 854 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 1 053 371 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 955 056 $
Brian Boyle 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Mark Pysyk 2 733 000 $ (3)
-Salary Remaining : 767 697 $
Mikhail Sergachev 1 744 000 $ (3)
-Salary Remaining : 489 888 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 489 888 $
Ryan Reaves 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 259 831 $
Luke Kunin 925 000 $ (3)
-Salary Remaining : 259 831 $
Jack Roslovic 894 166 $ (3)
-Salary Remaining : 251 170 $
Ryan Hartman 863 000 $ (1)
-Salary Remaining : 242 416 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 238 764 $
William Carrier 848 000 $ (1)
-Salary Remaining : 238 202 $
Nick Jensen 812 000 $ (2)
-Salary Remaining : 228 090 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 224 719 $
Anton Lindholm 717 500 $ (2)
-Salary Remaining : 201 545 $
Marcus Sorensen 700 000 $ (2)
-Salary Remaining : 196 629 $
Dominik Simon 692 500 $ (1)
-Salary Remaining : 194 522 $
Matt Murray 500 000 $ (1)
-Salary Remaining : 140 449 $
Total Pro Players23
Salary Commitment
Year 3 : 57 823 166 $
Year 4 : 52 069 666 $
Year 5 : 44 496 166 $
Year 6 : 38 200 000 $
Salary Average Commitment
Year 3 : 57 823 166 $
Year 4 : 52 069 666 $
Year 5 : 44 496 166 $
Year 6 : 38 200 000 $
Salary Cap with 1 Way Contract
Year 3 : 57 823 166 $
Year 4 : 52 069 666 $
Year 5 : 44 496 166 $
Year 6 : 38 200 000 $

Farm Players Salaries

Filip Chytil 127 500 $ (3)
Salary Remaining : 43 808 $
Tage Thompson 113 700 $ (3)
Salary Remaining : 39 066 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 31 782 $
Michal Kempny 90 000 $ (1)
Salary Remaining : 30 923 $
Rinat Valiev 77 833 $ (1)
Salary Remaining : 26 743 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 24 910 $
Andy Andreoff 67 700 $ (2)
Salary Remaining : 23 261 $
Brett Lernout 65 333 $ (2)
Salary Remaining : 22 448 $
Phil Varone 65 000 $ (2)
Salary Remaining : 22 333 $
Ken Appleby 63 500 $ (1)
Salary Remaining : 21 818 $
Nick Paul 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players11
Salary Commitment
Year 3 : 885 566 $
Year 4 : 531 733 $
Year 5 : 241 200 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 885 566 $
Year 4 : 531 733 $
Year 5 : 241 200 $
Year 6 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 792 - 96,53%
Level 2: 5000 - 60 $ - 4 854 - 97,08%
Level 3: 2000 - 35 $ - 1 948 - 97,41%
Level 4: 4000 - 25 $ - 3 860 - 96,49%
Luxury : 1000 - 200 $ - 973 - 97,31%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 427 - 96,82%
Average Income per Game627 169 $
Year to Date Revenue17 560 734 $

Expense

Pro Players Total Salaries56 684 189 $
Pro Players Total Average Salaries56 684 189 $
Farm Players Total Salaries528 800 $
Farm Players Total Average Salaries528 800 $
Coaches Total Salaries8 051 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 572 381 $
Farm Year To Date Expenses2 007 821 $
Pro Salary Cap To Date41 580 681 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 153 198 $
Pro Remaining Season Days50
Pro Expenses Per Days349 636 $
Pro Estimated Expenses17 481 800 $
Farm Remaining Season Days67
Farm Expenses Per Days15 532 $
Farm Estimated Expenses1 040 644 $
Estimated Season Expenses18 522 444 $
Season Salary Cap56 684 189 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 315 811 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 284 189 $
Current Bank Account50 745 827 $
Projected Bank Account40 376 581 $

Pro Players Salaries

Zach Bogosian 5 142 857 $ (3)
-Salary Remaining : 1 444 623 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 1 278 090 $
Jake Allen 4 350 000 $ (4)
-Salary Remaining : 1 221 910 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 1 170 412 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 1 060 393 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Nolan Patrick 3 575 000 $ (3)
-Salary Remaining : 1 004 213 $
Cal Clutterbuck 3 500 000 $ (5)
-Salary Remaining : 983 146 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 877 809 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 786 517 $
Mike Condon 2 400 000 $ (3)
-Salary Remaining : 674 157 $
Ryan Murray 2 285 000 $ (1)
-Salary Remaining : 641 854 $
Chris Kunitz 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 498 596 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 489 888 $
Pavel Zacha 1 744 000 $ (2)
-Salary Remaining : 489 888 $
Jakub Vrana 1 363 000 $ (2)
-Salary Remaining : 382 865 $
Alexander Burmistrov 900 000 $ (1)
-Salary Remaining : 252 809 $
Noah Juulsen 863 333 $ (3)
-Salary Remaining : 242 509 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 242 509 $
Mattias Janmark 700 000 $ (1)
-Salary Remaining : 196 629 $
Joseph Morrow 650 000 $ (1)
-Salary Remaining : 182 584 $
Chris Wagner 637 000 $ (1)
-Salary Remaining : 178 933 $
Total Pro Players23
Salary Commitment
Year 3 : 56 684 189 $
Year 4 : 39 093 189 $
Year 5 : 32 322 856 $
Year 6 : 16 566 666 $
Salary Average Commitment
Year 3 : 56 684 189 $
Year 4 : 39 093 189 $
Year 5 : 32 322 856 $
Year 6 : 16 566 666 $
Salary Cap with 1 Way Contract
Year 3 : 56 684 189 $
Year 4 : 39 093 189 $
Year 5 : 32 322 856 $
Year 6 : 16 566 666 $

Farm Players Salaries

Cody McLeod 133 300 $ (1)
Salary Remaining : 45 801 $
David Rittich 72 500 $ (1)
Salary Remaining : 24 910 $
Ethan Bear 72 000 $ (3)
Salary Remaining : 24 738 $
Jimmy Hayes 70 000 $ (1)
Salary Remaining : 24 051 $
Zack Mitchell 66 000 $ (1)
Salary Remaining : 22 677 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 22 333 $
Chris Kelly 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players7
Salary Commitment
Year 3 : 528 800 $
Year 4 : 72 000 $
Year 5 : 72 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 528 800 $
Year 4 : 72 000 $
Year 5 : 72 000 $
Year 6 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 919 - 98,65%
Level 2: 5000 - 60 $ - 4 885 - 97,70%
Level 3: 2000 - 35 $ - 1 977 - 98,84%
Level 4: 4000 - 25 $ - 3 923 - 98,08%
Luxury : 1000 - 200 $ - 981 - 98,10%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 684 - 98,25%
Average Income per Game636 699 $
Year to Date Revenue18 464 278 $

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 Expenses57 084 416 $
Farm Year To Date Expenses617 472 $
Pro Salary Cap To Date53 848 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 640 391 $
Pro Remaining Season Days50
Pro Expenses Per Days445 972 $
Pro Estimated Expenses22 298 600 $
Farm Remaining Season Days67
Farm Expenses Per Days4 824 $
Farm Estimated Expenses323 208 $
Estimated Season Expenses22 621 808 $
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 Account35 692 356 $
Projected Bank Account20 710 939 $

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (4)
-Salary Remaining : 2 679 213 $
Jamie Benn 9 500 000 $ (5)
-Salary Remaining : 2 668 539 $
Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 2 106 742 $
Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 1 783 708 $
Patrick Marleau 6 250 000 $ (3)
-Salary Remaining : 1 755 618 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 1 615 169 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 1 432 584 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 1 106 180 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 1 053 371 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Sam Gagner 3 150 000 $ (3)
-Salary Remaining : 884 831 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 561 798 $
Tyson Jost 1 704 000 $ (2)
-Salary Remaining : 478 652 $
Derek Ryan 1 425 000 $ (1)
-Salary Remaining : 400 281 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 393 258 $
Charlie McAvoy 1 258 000 $ (2)
-Salary Remaining : 353 371 $
Laurent Brossoit 750 000 $ (1)
-Salary Remaining : 210 674 $
Kyle Capobianco 745 000 $ (3)
-Salary Remaining : 209 270 $
Dylan DeMelo 650 000 $ (1)
-Salary Remaining : 182 584 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 175 562 $
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 : 31 782 $
Christoph Bertschy 77 583 $ (1)
Salary Remaining : 26 657 $
Joel Hanley 72 500 $ (1)
Salary Remaining : 24 910 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 23 364 $
Frank Corrado 65 000 $ (1)
Salary Remaining : 22 333 $
Dylan McIlrath 65 000 $ (2)
Salary Remaining : 22 333 $
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 $ - 5 900 - 98,33%
Level 2: 5000 - 60 $ - 4 847 - 96,95%
Level 3: 2000 - 35 $ - 1 948 - 97,41%
Level 4: 4000 - 25 $ - 3 892 - 97,31%
Luxury : 1000 - 200 $ - 970 - 97,02%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 558 - 97,55%
Average Income per Game632 600 $
Year to Date Revenue19 610 604 $

Expense

Pro Players Total Salaries74 792 000 $
Pro Players Total Average Salaries74 792 000 $
Farm Players Total Salaries932 183 $
Farm Players Total Average Salaries932 183 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 274 416 $
Farm Year To Date Expenses862 907 $
Pro Salary Cap To Date52 225 007 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 326 001 $
Pro Remaining Season Days50
Pro Expenses Per Days436 191 $
Pro Estimated Expenses21 809 550 $
Farm Remaining Season Days67
Farm Expenses Per Days7 345 $
Farm Estimated Expenses492 115 $
Estimated Season Expenses22 301 665 $
Season Salary Cap74 792 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $208 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 392 000 $
Current Bank Account42 805 295 $
Projected Bank Account26 829 631 $

Pro Players Salaries

Brent Burns 8 000 000 $ (5)
-Salary Remaining : 2 247 191 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 1 657 303 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 1 615 169 $
Jeff Petry 5 500 000 $ (4)
-Salary Remaining : 1 544 944 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 1 376 404 $
Devan Dubnyk 4 333 000 $ (5)
-Salary Remaining : 1 217 135 $
Michael Frolik 4 300 000 $ (3)
-Salary Remaining : 1 207 865 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 1 137 640 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 995 506 $
Zack Smith 3 250 000 $ (4)
-Salary Remaining : 912 921 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 702 247 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 660 112 $
Vladislav Namestnikov 1 938 000 $ (1)
-Salary Remaining : 544 382 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 468 258 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 224 719 $
Blake Coleman 660 000 $ (1)
-Salary Remaining : 185 393 $
Total Pro Players20
Salary Commitment
Year 3 : 74 792 000 $
Year 4 : 59 183 000 $
Year 5 : 38 033 000 $
Year 6 : 31 233 000 $
Salary Average Commitment
Year 3 : 74 792 000 $
Year 4 : 59 183 000 $
Year 5 : 38 033 000 $
Year 6 : 31 233 000 $
Salary Cap with 1 Way Contract
Year 3 : 74 792 000 $
Year 4 : 59 183 000 $
Year 5 : 38 033 000 $
Year 6 : 31 233 000 $

Farm Players Salaries

Hunter Shinkaruk 107 600 $ (1)
Salary Remaining : 36 970 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 31 782 $
Frederik Gauthier 86 333 $ (1)
Salary Remaining : 29 663 $
Shane Prince 85 000 $ (1)
Salary Remaining : 29 205 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 25 769 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 25 769 $
A.J. Greer 74 167 $ (2)
Salary Remaining : 25 483 $
Remi Elie 72 833 $ (1)
Salary Remaining : 25 025 $
David Warsofsky 67 500 $ (2)
Salary Remaining : 23 192 $
Nate Prosser 65 000 $ (2)
Salary Remaining : 22 333 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 22 333 $
Zach Redmond 61 250 $ (1)
Salary Remaining : 21 045 $
Eric Gelinas 5 000 $ (1)
Salary Remaining : 1 718 $
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 $ - 5 928 - 98,80%
Level 2: 5000 - 60 $ - 4 934 - 98,67%
Level 3: 2000 - 35 $ - 1 967 - 98,36%
Level 4: 4000 - 25 $ - 3 959 - 98,99%
Luxury : 1000 - 200 $ - 988 - 98,77%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 776 - 98,76%
Average Income per Game639 640 $
Year to Date Revenue18 549 559 $

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 Expenses55 674 115 $
Farm Year To Date Expenses845 249 $
Pro Salary Cap To Date52 797 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 675 680 $
Pro Remaining Season Days50
Pro Expenses Per Days434 227 $
Pro Estimated Expenses21 711 350 $
Farm Remaining Season Days67
Farm Expenses Per Days6 346 $
Farm Estimated Expenses425 182 $
Estimated Season Expenses22 136 532 $
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 Account32 952 999 $
Projected Bank Account18 492 147 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 2 528 090 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 2 422 753 $
Joe Thornton 8 000 000 $ (1)
-Salary Remaining : 2 247 191 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 1 608 146 $
Marc Methot 4 900 000 $ (2)
-Salary Remaining : 1 376 404 $
Tyler Toffoli 4 600 000 $ (3)
-Salary Remaining : 1 292 135 $
Mike Smith 4 250 000 $ (2)
-Salary Remaining : 1 193 820 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 983 146 $
Trevor Daley 3 167 000 $ (3)
-Salary Remaining : 889 607 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 547 753 $
Zack Kassian 1 950 000 $ (3)
-Salary Remaining : 547 753 $
Nick Ritchie 1 627 000 $ (1)
-Salary Remaining : 457 022 $
Joshua Ho-Sang 1 076 000 $ (2)
-Salary Remaining : 302 247 $
Vince Dunn 894 000 $ (2)
-Salary Remaining : 251 124 $
Anthony Cirelli 728 333 $ (3)
-Salary Remaining : 204 588 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 182 584 $
Gemel Smith 650 000 $ (1)
-Salary Remaining : 182 584 $
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 : 112 526 $
Ondrej Pavelec 130 000 $ (1)
Salary Remaining : 44 667 $
Chris Stewart 115 000 $ (1)
Salary Remaining : 39 513 $
Jordan Nolan 95 000 $ (1)
Salary Remaining : 32 641 $
Ryan Murphy 70 000 $ (1)
Salary Remaining : 24 051 $
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 $ - 5 752 - 95,87%
Level 2: 5000 - 60 $ - 4 826 - 96,52%
Level 3: 2000 - 35 $ - 1 967 - 98,33%
Level 4: 4000 - 25 $ - 3 905 - 97,62%
Luxury : 1000 - 200 $ - 984 - 98,45%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 434 - 96,86%
Average Income per Game626 341 $
Year to Date Revenue16 911 210 $

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 Expenses48 656 256 $
Farm Year To Date Expenses998 272 $
Pro Salary Cap To Date43 862 272 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 768 776 $
Pro Remaining Season Days50
Pro Expenses Per Days380 127 $
Pro Estimated Expenses19 006 350 $
Farm Remaining Season Days67
Farm Expenses Per Days7 799 $
Farm Estimated Expenses522 533 $
Estimated Season Expenses19 528 883 $
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 Account72 584 159 $
Projected Bank Account61 824 052 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 1 825 843 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 1 151 685 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 1 151 685 $
Kevin Bieksa 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Marcus Kruger 3 083 000 $ (2)
-Salary Remaining : 866 011 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 814 607 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 814 607 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 786 517 $
Derek Dorsett 2 650 000 $ (2)
-Salary Remaining : 744 382 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 730 337 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Shawn Matthias 2 125 000 $ (1)
-Salary Remaining : 596 910 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 421 348 $
Jake Debrusk 1 288 000 $ (3)
-Salary Remaining : 361 798 $
Benoit Pouliot 1 150 000 $ (1)
-Salary Remaining : 323 034 $
Lance Bouma 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 259 831 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 259 831 $
Linus Ullmark 750 000 $ (2)
-Salary Remaining : 210 674 $
Phillip Di Giuseppe 725 000 $ (1)
-Salary Remaining : 203 652 $
Markus Hannikainen 675 000 $ (2)
-Salary Remaining : 189 607 $
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 : 56 486 $
Joel Eriksson Ek 110 700 $ (2)
Salary Remaining : 38 035 $
Thatcher Demko 92 500 $ (2)
Salary Remaining : 31 782 $
Brock McGinn 88 700 $ (2)
Salary Remaining : 30 476 $
Boo Nieves 75 500 $ (1)
Salary Remaining : 25 941 $
Conner Bleackley 75 000 $ (2)
Salary Remaining : 25 769 $
Nicholas Baptiste 71 833 $ (1)
Salary Remaining : 24 681 $
Vinnie Hinostroza 71 750 $ (1)
Salary Remaining : 24 653 $
Madison Bowey 70 333 $ (1)
Salary Remaining : 24 166 $
Yohann Auvitu 70 000 $ (1)
Salary Remaining : 24 051 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 22 333 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 22 333 $
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 $ - 5 885 - 98,09%
Level 2: 5000 - 60 $ - 4 910 - 98,20%
Level 3: 2000 - 35 $ - 1 934 - 96,70%
Level 4: 4000 - 25 $ - 3 902 - 97,54%
Luxury : 1000 - 200 $ - 977 - 97,71%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 608 - 97,82%
Average Income per Game634 329 $
Year to Date Revenue18 395 538 $

Expense

Pro Players Total Salaries63 523 000 $
Pro Players Total Average Salaries63 523 000 $
Farm Players Total Salaries874 750 $
Farm Players Total Average Salaries874 750 $
Coaches Total Salaries5 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 969 111 $
Farm Year To Date Expenses4 001 296 $
Pro Salary Cap To Date44 609 559 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 611 947 $
Pro Remaining Season Days50
Pro Expenses Per Days359 680 $
Pro Estimated Expenses17 984 000 $
Farm Remaining Season Days67
Farm Expenses Per Days31 537 $
Farm Estimated Expenses2 112 979 $
Estimated Season Expenses20 096 979 $
Season Salary Cap63 523 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 477 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 123 000 $
Current Bank Account77 129 150 $
Projected Bank Account64 644 118 $

Pro Players Salaries

Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 2 036 517 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 1 685 393 $
Ryan Callahan 5 800 000 $ (3)
-Salary Remaining : 1 629 213 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 1 264 045 $
Brendan Smith 4 350 000 $ (4)
-Salary Remaining : 1 221 910 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 1 193 820 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 1 165 730 $
Jamie McGinn 3 333 000 $ (2)
-Salary Remaining : 936 236 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 918 539 $
Anders Nilsson 2 500 000 $ (2)
-Salary Remaining : 702 247 $
David Schlemko 2 100 000 $ (3)
-Salary Remaining : 589 888 $
Eric Fehr 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 561 798 $
Brett Ritchie 1 750 000 $ (2)
-Salary Remaining : 491 573 $
Nate Thompson 1 650 000 $ (2)
-Salary Remaining : 463 483 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 449 438 $
Johan Larsson 1 475 000 $ (2)
-Salary Remaining : 414 326 $
Jared McCann 1 107 000 $ (1)
-Salary Remaining : 310 955 $
Ales Hemsky 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Patrick Sharp 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Scott Laughton 963 000 $ (2)
-Salary Remaining : 270 506 $
Marko Dano 850 000 $ (1)
-Salary Remaining : 238 764 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 175 562 $
Total Pro Players23
Salary Commitment
Year 3 : 63 523 000 $
Year 4 : 50 941 000 $
Year 5 : 39 270 000 $
Year 6 : 20 250 000 $
Salary Average Commitment
Year 3 : 63 523 000 $
Year 4 : 50 941 000 $
Year 5 : 39 270 000 $
Year 6 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 63 523 000 $
Year 4 : 50 941 000 $
Year 5 : 39 270 000 $
Year 6 : 20 250 000 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Salary Remaining : 85 897 $
Lias Andersson 177 500 $ (3)
Salary Remaining : 60 987 $
Martin Marincin 125 000 $ (1)
Salary Remaining : 42 949 $
Sebastian AhoD 92 500 $ (3)
Salary Remaining : 31 782 $
Spencer Foo 92 500 $ (2)
Salary Remaining : 31 782 $
Brendan Guhle 69 750 $ (3)
Salary Remaining : 23 965 $
Casey DeSmith 67 500 $ (2)
Salary Remaining : 23 192 $
Total Farm Players7
Salary Commitment
Year 3 : 874 750 $
Year 4 : 499 750 $
Year 5 : 339 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 874 750 $
Year 4 : 499 750 $
Year 5 : 339 750 $
Year 6 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 733 - 95,56%
Level 2: 5000 - 60 $ - 4 847 - 96,94%
Level 3: 2000 - 35 $ - 1 948 - 97,40%
Level 4: 4000 - 25 $ - 3 882 - 97,05%
Luxury : 1000 - 200 $ - 962 - 96,23%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 373 - 96,52%
Average Income per Game623 148 $
Year to Date Revenue19 317 577 $

Expense

Pro Players Total Salaries58 136 833 $
Pro Players Total Average Salaries58 136 833 $
Farm Players Total Salaries583 800 $
Farm Players Total Average Salaries583 800 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 068 255 $
Farm Year To Date Expenses565 462 $
Pro Salary Cap To Date44 708 703 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 231 476 $
Pro Remaining Season Days50
Pro Expenses Per Days329 420 $
Pro Estimated Expenses16 471 000 $
Farm Remaining Season Days67
Farm Expenses Per Days3 507 $
Farm Estimated Expenses234 969 $
Estimated Season Expenses16 705 969 $
Season Salary Cap58 136 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $16 863 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 2 736 833 $
Current Bank Account69 265 160 $
Projected Bank Account58 790 667 $

Pro Players Salaries

Toby Enstrom 5 750 000 $ (1)
-Salary Remaining : 1 615 169 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 1 404 494 $
Matt Moulson 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Niklas Kronwall 4 750 000 $ (2)
-Salary Remaining : 1 334 270 $
Jori Lehtera 4 700 000 $ (2)
-Salary Remaining : 1 320 225 $
Marcus Johansson 4 583 000 $ (2)
-Salary Remaining : 1 287 360 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 1 123 596 $
Victor Rask 4 000 000 $ (5)
-Salary Remaining : 1 123 596 $
Matt Beleskey 3 800 000 $ (3)
-Salary Remaining : 1 067 416 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 803 371 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 533 708 $
Andreas Borgman 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Oscar Lindberg 1 700 000 $ (2)
-Salary Remaining : 477 528 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Andreas Johnsson 925 000 $ (1)
-Salary Remaining : 259 831 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 259 831 $
Joonas Korpisalo 900 000 $ (2)
-Salary Remaining : 252 809 $
Sami Niku 775 000 $ (3)
-Salary Remaining : 217 697 $
Rasmus Andersson 755 833 $ (3)
-Salary Remaining : 212 313 $
Fredrik Claesson 650 000 $ (1)
-Salary Remaining : 182 584 $
Miikka Salomaki 613 000 $ (1)
-Salary Remaining : 172 191 $
Total Pro Players22
Salary Commitment
Year 3 : 58 136 833 $
Year 4 : 44 198 833 $
Year 5 : 9 330 833 $
Year 6 : 4 000 000 $
Salary Average Commitment
Year 3 : 58 136 833 $
Year 4 : 44 198 833 $
Year 5 : 9 330 833 $
Year 6 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 58 136 833 $
Year 4 : 44 198 833 $
Year 5 : 9 330 833 $
Year 6 : 4 000 000 $

Farm Players Salaries

Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 31 782 $
Victor Antipin 92 500 $ (1)
Salary Remaining : 31 782 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 31 782 $
Miro Aaltonen 70 000 $ (1)
Salary Remaining : 24 051 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 24 051 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 22 333 $
Aaron Ness 61 300 $ (1)
Salary Remaining : 21 062 $
Jacob Larsson 40 000 $ (1)
Salary Remaining : 13 744 $
Total Farm Players8
Salary Commitment
Year 3 : 583 800 $
Year 4 : 250 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 583 800 $
Year 4 : 250 000 $
Year 5 : 0 $
Year 6 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 892 - 98,20%
Level 2: 5000 - 60 $ - 4 884 - 97,69%
Level 3: 2000 - 35 $ - 1 955 - 97,75%
Level 4: 4000 - 25 $ - 3 918 - 97,95%
Luxury : 1000 - 200 $ - 978 - 97,76%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 627 - 97,93%
Average Income per Game634 515 $
Year to Date Revenue20 304 487 $

Expense

Pro Players Total Salaries69 664 000 $
Pro Players Total Average Salaries69 664 000 $
Farm Players Total Salaries416 850 $
Farm Players Total Average Salaries416 850 $
Coaches Total Salaries7 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 892 918 $
Farm Year To Date Expenses1 848 960 $
Pro Salary Cap To Date52 513 206 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 710 637 $
Pro Remaining Season Days50
Pro Expenses Per Days417 775 $
Pro Estimated Expenses20 888 750 $
Farm Remaining Season Days67
Farm Expenses Per Days14 445 $
Farm Estimated Expenses967 815 $
Estimated Season Expenses21 856 565 $
Season Salary Cap69 664 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 336 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 264 000 $
Current Bank Account44 151 897 $
Projected Bank Account28 005 969 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 1 966 292 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 1 769 663 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 1 573 034 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 1 439 607 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 1 404 494 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 1 060 393 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 1 053 371 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 585 112 $
Antoine Vermette 1 750 000 $ (1)
-Salary Remaining : 491 573 $
Mitch Marner 1 744 000 $ (2)
-Salary Remaining : 489 888 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 294 944 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 265 449 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 259 831 $
Jon Marchessault 750 000 $ (1)
-Salary Remaining : 210 674 $
Antti Niemi 700 000 $ (1)
-Salary Remaining : 196 629 $
Total Pro Players21
Salary Commitment
Year 3 : 69 664 000 $
Year 4 : 48 961 000 $
Year 5 : 26 092 000 $
Year 6 : 15 967 000 $
Salary Average Commitment
Year 3 : 69 664 000 $
Year 4 : 48 961 000 $
Year 5 : 26 092 000 $
Year 6 : 15 967 000 $
Salary Cap with 1 Way Contract
Year 3 : 69 664 000 $
Year 4 : 48 961 000 $
Year 5 : 26 092 000 $
Year 6 : 15 967 000 $

Farm Players Salaries

Mike Vecchione 90 000 $ (2)
Salary Remaining : 30 923 $
John Gilmour 74 250 $ (1)
Salary Remaining : 25 512 $
Kurtis MacDermid 65 000 $ (1)
Salary Remaining : 22 333 $
Justin Holl 65 000 $ (1)
Salary Remaining : 22 333 $
Alan Quine 61 300 $ (1)
Salary Remaining : 21 062 $
Freddie Hamilton 61 300 $ (1)
Salary Remaining : 21 062 $
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 $
Available Cap Space

Over Minimum of
55 400 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 61 277 706 $ 67 926 500 $ 7 073 500 $ 12 526 500 $ 22830
Arizona Coyotes 62 222 530 $ 72 173 500 $ 2 826 500 $ 16 773 500 $ 231235
Boston Bruins 70 391 737 $ 56 285 500 $ 18 714 500 $ 885 500 $ 211233
Brooklyn Islanders 66 976 427 $ 63 624 500 $ 11 375 500 $ 8 224 500 $ 21021
Buffalo Sabres 48 548 168 $ 68 263 000 $ 6 737 000 $ 12 863 000 $ 21728
Calgary Flames 65 274 204 $ 70 167 500 $ 4 832 500 $ 14 767 500 $ 23629
Carolina Hurricanes 44 192 476 $ 72 214 833 $ 2 785 167 $ 16 814 833 $ 21425
Chicago Blackhawks 47 092 529 $ 73 327 000 $ 1 673 000 $ 17 927 000 $ 211132
Colorado Avalanches 35 618 211 $ 61 371 667 $ 13 628 333 $ 5 971 667 $ 231134
Columbus Blue Jackets 67 519 006 $ 70 976 666 $ 4 023 334 $ 15 576 666 $ 22729
Dallas Stars 60 393 835 $ 69 340 000 $ 5 660 000 $ 13 940 000 $ 23528
Detroit Red Wings 37 222 856 $ 73 143 666 $ 1 856 334 $ 17 743 666 $ 211031
Edmonton Oilers 59 341 587 $ 62 751 000 $ 12 249 000 $ 7 351 000 $ 231740
Florida Panthers 57 914 844 $ 64 435 499 $ 10 564 501 $ 9 035 499 $ 22426
Los Angeles Kings 35 244 945 $ 70 433 667 $ 4 566 333 $ 15 033 667 $ 22224
Minnesota Wild 63 893 817 $ 60 609 000 $ 14 391 000 $ 5 209 000 $ 22628
Montreal Canadiens 43 441 187 $ 72 739 000 $ 2 261 000 $ 17 339 000 $ 221234
Nashville Predators 29 307 346 $ 73 403 000 $ 1 597 000 $ 18 003 000 $ 20828
New Jersey Devils 39 956 526 $ 72 141 333 $ 2 858 667 $ 16 741 333 $ 21728
New York Rangers 38 810 851 $ 73 438 000 $ 1 562 000 $ 18 038 000 $ 20424
Ottawa Senators 55 568 762 $ 70 590 000 $ 4 410 000 $ 15 190 000 $ 20323
Philadelphia Flyers 61 959 401 $ 56 389 000 $ 18 611 000 $ 989 000 $ 221436
Pittsburgh Penguins 57 513 006 $ 57 823 166 $ 17 176 834 $ 2 423 166 $ 231134
SanJose Sharks 50 745 827 $ 56 684 189 $ 18 315 811 $ 1 284 189 $ 23730
St-Louis Blues 35 692 356 $ 74 883 000 $ 117 000 $ 19 483 000 $ 20626
Tampa Bay Lightning 42 805 295 $ 74 792 000 $ 208 000 $ 19 392 000 $ 201333
Toronto Maple Leafs 32 952 999 $ 73 292 333 $ 1 707 667 $ 17 892 333 $ 20525
Vancouver Canucks 72 584 159 $ 60 996 000 $ 14 004 000 $ 5 596 000 $ 231235
Vegas Golden Knights 77 129 150 $ 63 523 000 $ 11 477 000 $ 8 123 000 $ 23730
Washington Capitals 69 265 160 $ 58 136 833 $ 16 863 167 $ 2 736 833 $ 22830
Winnipeg Jets 44 151 897 $ 69 664 000 $ 5 336 000 $ 14 264 000 $ 21627