Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 19 octobre 2017 at 18:59

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 862 - 97,69%
Level 2: 5000 - 60 $ - 4 825 - 96,51%
Level 3: 2000 - 35 $ - 1 987 - 99,37%
Level 4: 4000 - 25 $ - 3 873 - 96,82%
Luxury : 1000 - 200 $ - 965 - 96,52%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 512 - 97,29%
Average Income per Game629 903 $
Year to Date Revenue3 149 513 $

Expense

Pro Players Total Salaries69 224 000 $
Pro Players Total Average Salaries69 224 000 $
Farm Players Total Salaries613 800 $
Farm Players Total Average Salaries613 800 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 997 760 $
Farm Year To Date Expenses129 648 $
Pro Salary Cap To Date5 954 752 $
Farm Salary Cap To Date30 976 $

Estimate

Pro Estimated Season Revenue22 676 494 $
Pro Remaining Season Days170
Pro Expenses Per Days374 860 $
Pro Estimated Expenses63 726 200 $
Farm Remaining Season Days301
Farm Expenses Per Days8 103 $
Farm Estimated Expenses2 439 003 $
Estimated Season Expenses66 165 203 $
Season Salary Cap69 224 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 776 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 224 000 $
Current Bank Account59 486 261 $
Projected Bank Account15 997 552 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 9 139 785 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 5 598 118 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 5 559 731 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 5 026 882 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 4 569 892 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 3 930 108 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 3 884 409 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 3 815 860 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 3 625 753 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 3 525 215 $
Nick Schmaltz 1 542 000 $ (3)
-Salary Remaining : 1 409 355 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 1 325 269 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 1 096 774 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 913 978 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 868 280 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 818 925 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 817 097 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 671 774 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 594 086 $
Jordan Schroeder 650 000 $ (1)
-Salary Remaining : 594 086 $
Total Pro Players21
Salary Commitment
Year 2 : 69 224 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $
Salary Average Commitment
Year 2 : 69 224 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $
Salary Cap with 1 Way Contract
Year 2 : 69 224 000 $
Year 3 : 42 518 000 $
Year 4 : 33 301 000 $
Year 5 : 30 865 000 $

Farm Players Salaries

Danton Heinen 99 600 $ (3)
Salary Remaining : 94 573 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 87 831 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 77 576 $
Connor Carrick 75 000 $ (1)
Salary Remaining : 71 215 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 71 215 $
Mason Raymond 67 500 $ (1)
Salary Remaining : 64 093 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 59 345 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players8
Salary Commitment
Year 2 : 613 800 $
Year 3 : 99 600 $
Year 4 : 99 600 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 613 800 $
Year 3 : 99 600 $
Year 4 : 99 600 $
Year 5 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 934 - 98,90%
Level 2: 5000 - 60 $ - 4 680 - 93,59%
Level 3: 2000 - 35 $ - 1 933 - 96,65%
Level 4: 4000 - 25 $ - 3 867 - 96,66%
Luxury : 1000 - 200 $ - 966 - 96,58%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 379 - 96,55%
Average Income per Game628 122 $
Year to Date Revenue2 512 489 $

Expense

Pro Players Total Salaries61 679 333 $
Pro Players Total Average Salaries61 679 333 $
Farm Players Total Salaries1 052 100 $
Farm Players Total Average Salaries1 052 100 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 469 184 $
Farm Year To Date Expenses133 856 $
Pro Salary Cap To Date5 305 744 $
Farm Salary Cap To Date53 104 $

Estimate

Pro Estimated Season Revenue23 240 523 $
Pro Remaining Season Days170
Pro Expenses Per Days341 824 $
Pro Estimated Expenses58 110 080 $
Farm Remaining Season Days301
Farm Expenses Per Days8 366 $
Farm Estimated Expenses2 518 166 $
Estimated Season Expenses60 628 246 $
Season Salary Cap61 679 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 320 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 7 679 333 $
Current Bank Account50 119 596 $
Projected Bank Account12 731 873 $

Pro Players Salaries

Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 5 392 473 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 4 798 387 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 3 518 817 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 3 518 817 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 3 427 419 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 3 381 720 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 3 046 595 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 2 147 849 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 1 622 312 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 1 370 968 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 1 325 269 $
Anton Khudobin 1 200 000 $ (2)
-Salary Remaining : 1 096 774 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 1 028 226 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 845 430 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 845 430 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 824 409 $
Vladislav Kamenev 894 000 $ (3)
-Salary Remaining : 817 097 $
Total Pro Players21
Salary Commitment
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $
Salary Average Commitment
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $
Salary Cap with 1 Way Contract
Year 2 : 61 679 333 $
Year 3 : 50 219 000 $
Year 4 : 46 969 000 $
Year 5 : 24 850 000 $

Farm Players Salaries

Jimmy Hayes 230 000 $ (2)
Salary Remaining : 218 391 $
Erik Condra 125 000 $ (2)
Salary Remaining : 118 691 $
Chris Thorburn 120 000 $ (1)
Salary Remaining : 113 943 $
Dmitrij Jaskin 100 000 $ (2)
Salary Remaining : 94 953 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 87 831 $
Sean Malone 92 500 $ (1)
Salary Remaining : 87 831 $
Jujhar Khaira 89 400 $ (1)
Salary Remaining : 84 888 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 75 203 $
Logan Shaw 66 000 $ (1)
Salary Remaining : 62 669 $
Tom Sestito 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players10
Salary Commitment
Year 2 : 1 052 100 $
Year 3 : 455 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 052 100 $
Year 3 : 455 000 $
Year 4 : 0 $
Year 5 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 918 - 98,64%
Level 2: 5000 - 60 $ - 4 767 - 95,34%
Level 3: 2000 - 35 $ - 1 926 - 96,30%
Level 4: 4000 - 25 $ - 3 906 - 97,66%
Luxury : 1000 - 200 $ - 935 - 93,47%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 452 - 96,96%
Average Income per Game627 226 $
Year to Date Revenue1 881 678 $

Expense

Pro Players Total Salaries54 384 000 $
Pro Players Total Average Salaries54 384 000 $
Farm Players Total Salaries789 200 $
Farm Players Total Average Salaries789 200 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 721 200 $
Farm Year To Date Expenses65 072 $
Pro Salary Cap To Date4 678 192 $
Farm Salary Cap To Date39 840 $

Estimate

Pro Estimated Season Revenue23 834 588 $
Pro Remaining Season Days170
Pro Expenses Per Days295 075 $
Pro Estimated Expenses50 162 750 $
Farm Remaining Season Days301
Farm Expenses Per Days4 067 $
Farm Estimated Expenses1 224 167 $
Estimated Season Expenses51 386 917 $
Season Salary Cap54 384 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 616 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 384 000 $
Current Bank Account43 177 423 $
Projected Bank Account15 625 094 $

Pro Players Salaries

Kris Letang 7 250 000 $ (5)
-Salary Remaining : 6 626 344 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 4 874 247 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 3 427 419 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 2 970 430 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 2 559 140 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 2 559 140 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 2 193 548 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 2 147 849 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 2 010 753 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 1 645 161 $
Jake Virtanen 1 744 000 $ (2)
-Salary Remaining : 1 593 978 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 1 439 516 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 1 370 968 $
Mark Jankowski 1 494 000 $ (2)
-Salary Remaining : 1 365 484 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 1 302 419 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 1 039 194 $
Anthony Beauvillier 1 107 000 $ (1)
-Salary Remaining : 1 011 774 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 845 430 $
Jeff Zatkoff 900 000 $ (2)
-Salary Remaining : 822 581 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 817 097 $
Lucas Wallmark 750 000 $ (2)
-Salary Remaining : 685 484 $
Total Pro Players23
Salary Commitment
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $
Salary Average Commitment
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 384 000 $
Year 3 : 30 388 000 $
Year 4 : 7 250 000 $
Year 5 : 7 250 000 $

Farm Players Salaries

Samuel Morin 136 300 $ (1)
Salary Remaining : 129 421 $
Sonny Milano 129 400 $ (2)
Salary Remaining : 122 869 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 102 169 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 85 457 $
Adam Erne 89 400 $ (2)
Salary Remaining : 84 888 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 84 888 $
Nic Petan 86 300 $ (2)
Salary Remaining : 81 944 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 57 731 $
Total Farm Players8
Salary Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 968 - 99,36%
Level 3: 2000 - 35 $ - 1 949 - 97,43%
Level 4: 4000 - 25 $ - 3 921 - 98,01%
Luxury : 1000 - 200 $ - 980 - 98,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 817 - 98,98%
Average Income per Game642 748 $
Year to Date Revenue1 285 496 $

Expense

Pro Players Total Salaries56 949 500 $
Pro Players Total Average Salaries56 949 500 $
Farm Players Total Salaries242 500 $
Farm Players Total Average Salaries242 500 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 156 944 $
Farm Year To Date Expenses108 144 $
Pro Salary Cap To Date4 898 880 $
Farm Salary Cap To Date12 240 $

Estimate

Pro Estimated Season Revenue25 067 172 $
Pro Remaining Season Days170
Pro Expenses Per Days322 309 $
Pro Estimated Expenses54 792 530 $
Farm Remaining Season Days301
Farm Expenses Per Days6 759 $
Farm Estimated Expenses2 034 459 $
Estimated Season Expenses56 826 989 $
Season Salary Cap56 949 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 050 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 949 500 $
Current Bank Account54 604 970 $
Projected Bank Account22 845 153 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 6 169 355 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 5 255 376 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 4 935 484 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 4 204 301 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 4 112 903 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 3 267 473 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 2 284 946 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 2 102 151 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 1 462 366 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 1 462 366 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 1 142 473 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 1 039 194 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 868 280 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 822 581 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 742 608 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 662 634 $
Nicklas Jensen 600 000 $ (1)
-Salary Remaining : 548 387 $
Total Pro Players21
Salary Commitment
Year 2 : 56 949 500 $
Year 3 : 23 249 500 $
Year 4 : 19 300 000 $
Year 5 : 12 500 000 $
Salary Average Commitment
Year 2 : 56 949 500 $
Year 3 : 23 249 500 $
Year 4 : 19 300 000 $
Year 5 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 2 : 56 949 500 $
Year 3 : 23 249 500 $
Year 4 : 19 300 000 $
Year 5 : 12 500 000 $

Farm Players Salaries

Robbie Russo 92 500 $ (1)
Salary Remaining : 87 831 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 87 831 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players3
Salary Commitment
Year 2 : 242 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 242 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 771 - 96,18%
Level 2: 5000 - 60 $ - 4 669 - 93,38%
Level 3: 2000 - 35 $ - 1 907 - 95,35%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 347 - 96,37%
Average Income per Game624 233 $
Year to Date Revenue1 248 465 $

Expense

Pro Players Total Salaries58 460 000 $
Pro Players Total Average Salaries58 460 000 $
Farm Players Total Salaries614 200 $
Farm Players Total Average Salaries614 200 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 570 752 $
Farm Year To Date Expenses56 240 $
Pro Salary Cap To Date5 028 816 $
Farm Salary Cap To Date31 008 $

Estimate

Pro Estimated Season Revenue24 345 068 $
Pro Remaining Season Days170
Pro Expenses Per Days348 172 $
Pro Estimated Expenses59 189 240 $
Farm Remaining Season Days301
Farm Expenses Per Days3 515 $
Farm Estimated Expenses1 058 015 $
Estimated Season Expenses60 247 255 $
Season Salary Cap58 460 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 540 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 460 000 $
Current Bank Account34 717 402 $
Projected Bank Account(1 184 785 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 6 397 849 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 4 798 387 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 4 417 258 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 3 808 548 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 3 655 914 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 3 518 817 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 3 473 118 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 3 450 269 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 3 313 172 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 2 924 731 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 2 376 344 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 2 262 097 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 1 005 376 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 936 828 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 868 280 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 822 581 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 795 161 $
Trevor van Riemsdyk 825 000 $ (2)
-Salary Remaining : 754 032 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 584 946 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players21
Salary Commitment
Year 2 : 58 460 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $
Salary Average Commitment
Year 2 : 58 460 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $
Salary Cap with 1 Way Contract
Year 2 : 58 460 000 $
Year 3 : 46 985 000 $
Year 4 : 28 100 000 $
Year 5 : 23 000 000 $

Farm Players Salaries

Clayton Keller 170 400 $ (3)
Salary Remaining : 161 799 $
Chandler Stephenson 92 500 $ (1)
Salary Remaining : 87 831 $
Riley Barber 92 500 $ (2)
Salary Remaining : 87 831 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 84 888 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 84 888 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 75 962 $
Total Farm Players6
Salary Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 909 - 98,18%
Level 3: 2000 - 35 $ - 1 952 - 97,60%
Level 4: 4000 - 25 $ - 3 967 - 99,17%
Luxury : 1000 - 200 $ - 994 - 99,40%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 822 - 99,01%
Average Income per Game643 022 $
Year to Date Revenue1 929 065 $

Expense

Pro Players Total Salaries54 791 333 $
Pro Players Total Average Salaries54 791 333 $
Farm Players Total Salaries605 850 $
Farm Players Total Average Salaries605 850 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 094 948 $
Farm Year To Date Expenses116 132 $
Pro Salary Cap To Date4 725 060 $
Farm Salary Cap To Date30 324 $

Estimate

Pro Estimated Season Revenue24 434 823 $
Pro Remaining Season Days170
Pro Expenses Per Days317 695 $
Pro Estimated Expenses54 008 150 $
Farm Remaining Season Days301
Farm Expenses Per Days7 274 $
Farm Estimated Expenses2 189 474 $
Estimated Season Expenses56 197 624 $
Season Salary Cap54 791 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 208 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 791 333 $
Current Bank Account50 355 768 $
Projected Bank Account18 592 967 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 5 940 860 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 5 255 376 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 4 341 398 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 3 960 269 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 3 655 914 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 3 655 914 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 3 046 595 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 2 970 430 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 2 088 441 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 1 622 312 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 1 553 763 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 959 677 $
Brandon Manning 975 000 $ (2)
-Salary Remaining : 891 129 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 868 280 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 845 430 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 817 097 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 731 183 $
Cody Goloubef 750 000 $ (1)
-Salary Remaining : 685 484 $
Jake Dotchin 617 000 $ (1)
-Salary Remaining : 563 925 $
Frederick Gaudreau 595 000 $ (1)
-Salary Remaining : 543 817 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 525 538 $
Jonathan Marchessault 484 000 $ (1)
-Salary Remaining : 442 366 $
Total Pro Players23
Salary Commitment
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $
Salary Average Commitment
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 791 333 $
Year 3 : 34 743 333 $
Year 4 : 18 783 333 $
Year 5 : 8 750 000 $

Farm Players Salaries

Chris Neil 150 000 $ (1)
Salary Remaining : 142 429 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 86 597 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 85 457 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 84 888 $
Andreas Martinsen 64 000 $ (1)
Salary Remaining : 60 770 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 58 159 $
Lukas Sedlak 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players7
Salary Commitment
Year 2 : 605 850 $
Year 3 : 150 650 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 605 850 $
Year 3 : 150 650 $
Year 4 : 89 400 $
Year 5 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 592 - 93,19%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 979 - 98,95%
Level 4: 4000 - 25 $ - 3 803 - 95,08%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 374 - 96,52%
Average Income per Game623 980 $
Year to Date Revenue1 247 960 $

Expense

Pro Players Total Salaries71 867 000 $
Pro Players Total Average Salaries71 867 000 $
Farm Players Total Salaries325 700 $
Farm Players Total Average Salaries325 700 $
Coaches Total Salaries5 075 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 388 560 $
Farm Year To Date Expenses151 456 $
Pro Salary Cap To Date6 182 112 $
Farm Salary Cap To Date16 432 $

Estimate

Pro Estimated Season Revenue24 335 220 $
Pro Remaining Season Days170
Pro Expenses Per Days399 285 $
Pro Estimated Expenses67 878 450 $
Farm Remaining Season Days301
Farm Expenses Per Days9 466 $
Farm Estimated Expenses2 849 266 $
Estimated Season Expenses70 727 716 $
Season Salary Cap71 867 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 133 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 867 000 $
Current Bank Account47 212 949 $
Projected Bank Account820 453 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 8 682 796 $
Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 6 169 355 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 5 301 075 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 4 798 387 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 4 112 903 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 3 838 710 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 3 747 312 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 3 130 376 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 993 280 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 2 833 333 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 2 696 237 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 2 650 538 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 1 919 355 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 599 462 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 1 188 172 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 1 142 473 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 1 066 613 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 1 051 075 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 822 581 $
Tom Pyatt 500 000 $ (1)
-Salary Remaining : 456 989 $
Total Pro Players21
Salary Commitment
Year 2 : 71 867 000 $
Year 3 : 47 867 000 $
Year 4 : 33 167 000 $
Year 5 : 27 500 000 $
Salary Average Commitment
Year 2 : 71 867 000 $
Year 3 : 47 867 000 $
Year 4 : 33 167 000 $
Year 5 : 27 500 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 867 000 $
Year 3 : 47 867 000 $
Year 4 : 33 167 000 $
Year 5 : 27 500 000 $

Farm Players Salaries

Jacob De La Rose 92 500 $ (1)
Salary Remaining : 87 831 $
Tristan Jarry 89 400 $ (1)
Salary Remaining : 84 888 $
Frederik Gauthier 86 300 $ (2)
Salary Remaining : 81 944 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players4
Salary Commitment
Year 2 : 325 700 $
Year 3 : 86 300 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 325 700 $
Year 3 : 86 300 $
Year 4 : 0 $
Year 5 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 936 - 98,94%
Level 2: 5000 - 60 $ - 4 972 - 99,45%
Level 3: 2000 - 35 $ - 1 960 - 98,00%
Level 4: 4000 - 25 $ - 3 964 - 99,09%
Luxury : 1000 - 200 $ - 988 - 98,80%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 820 - 99,00%
Average Income per Game641 200 $
Year to Date Revenue3 205 998 $

Expense

Pro Players Total Salaries66 477 000 $
Pro Players Total Average Salaries66 477 000 $
Farm Players Total Salaries1 438 200 $
Farm Players Total Average Salaries1 438 200 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 761 456 $
Farm Year To Date Expenses148 304 $
Pro Salary Cap To Date5 718 448 $
Farm Salary Cap To Date72 592 $

Estimate

Pro Estimated Season Revenue23 083 186 $
Pro Remaining Season Days170
Pro Expenses Per Days360 091 $
Pro Estimated Expenses61 215 470 $
Farm Remaining Season Days301
Farm Expenses Per Days9 269 $
Farm Estimated Expenses2 789 969 $
Estimated Season Expenses64 005 439 $
Season Salary Cap66 477 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 523 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 477 000 $
Current Bank Account43 788 271 $
Projected Bank Account2 866 018 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 7 540 323 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 6 889 570 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 4 455 645 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 4 341 398 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 4 112 903 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 3 982 204 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 3 884 409 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 2 833 333 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 2 056 452 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 645 161 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 1 622 312 $
Darnell Nurse 1 713 000 $ (2)
-Salary Remaining : 1 565 645 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 1 485 215 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 1 348 118 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 1 188 172 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 845 430 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 817 097 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 548 387 $
Total Pro Players22
Salary Commitment
Year 2 : 66 477 000 $
Year 3 : 45 451 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $
Salary Average Commitment
Year 2 : 66 477 000 $
Year 3 : 45 451 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 477 000 $
Year 3 : 45 451 000 $
Year 4 : 35 413 000 $
Year 5 : 29 413 000 $

Farm Players Salaries

Alexander Nylander 177 500 $ (3)
Salary Remaining : 168 541 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 122 869 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 119 071 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 105 113 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 87 831 $
Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 87 831 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 87 831 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 87 831 $
Kasperi Kapanen 89 400 $ (1)
Salary Remaining : 84 888 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 84 888 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 73 303 $
Tyler Pitlick 72 500 $ (1)
Salary Remaining : 68 841 $
Tanner Kero 66 700 $ (1)
Salary Remaining : 63 333 $
Anton Forsberg 65 000 $ (1)
Salary Remaining : 61 719 $
Brian Lashoff 65 000 $ (1)
Salary Remaining : 61 719 $
Total Farm Players15
Salary Commitment
Year 2 : 1 438 200 $
Year 3 : 728 000 $
Year 4 : 524 800 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 438 200 $
Year 3 : 728 000 $
Year 4 : 524 800 $
Year 5 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 985 - 99,75%
Level 2: 5000 - 60 $ - 4 997 - 99,93%
Level 3: 2000 - 35 $ - 1 979 - 98,97%
Level 4: 4000 - 25 $ - 3 892 - 97,30%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 853 - 99,18%
Average Income per Game645 087 $
Year to Date Revenue1 935 261 $

Expense

Pro Players Total Salaries67 765 833 $
Pro Players Total Average Salaries67 765 832 $
Farm Players Total Salaries740 550 $
Farm Players Total Average Salaries740 550 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 130 400 $
Farm Year To Date Expenses123 184 $
Pro Salary Cap To Date5 829 312 $
Farm Salary Cap To Date37 376 $

Estimate

Pro Estimated Season Revenue24 513 306 $
Pro Remaining Season Days170
Pro Expenses Per Days383 150 $
Pro Estimated Expenses65 135 500 $
Farm Remaining Season Days301
Farm Expenses Per Days7 699 $
Farm Estimated Expenses2 317 399 $
Estimated Season Expenses67 452 899 $
Season Salary Cap67 765 832 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 234 168 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 13 765 832 $
Current Bank Account36 186 409 $
Projected Bank Account(6 753 184 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 7 951 613 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 7 181 129 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 5 209 677 $
Dan Girardi 5 500 000 $ (5)
-Salary Remaining : 5 026 882 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 4 821 237 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 4 569 892 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 3 998 656 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 3 960 573 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 3 838 710 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 2 056 452 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 1 827 957 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Alexander Burmistrov 1 550 000 $ (2)
-Salary Remaining : 1 416 667 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 1 188 172 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 868 280 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 822 581 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 822 581 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 788 763 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 559 812 $
Total Pro Players20
Salary Commitment
Year 2 : 67 765 833 $
Year 3 : 52 558 833 $
Year 4 : 38 883 333 $
Year 5 : 38 883 333 $
Salary Average Commitment
Year 2 : 67 765 832 $
Year 3 : 52 558 832 $
Year 4 : 38 883 332 $
Year 5 : 38 883 332 $
Salary Cap with 1 Way Contract
Year 2 : 67 765 832 $
Year 3 : 52 558 832 $
Year 4 : 38 883 332 $
Year 5 : 38 883 332 $

Farm Players Salaries

Kevin Connauton 100 000 $ (2)
Salary Remaining : 94 953 $
John Hayden 92 500 $ (1)
Salary Remaining : 87 831 $
Adrian Kempe 89 400 $ (1)
Salary Remaining : 84 888 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 82 989 $
Martin Frk 86 250 $ (1)
Salary Remaining : 81 897 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 75 962 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 75 962 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 61 719 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players9
Salary Commitment
Year 2 : 740 550 $
Year 3 : 100 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 740 550 $
Year 3 : 100 000 $
Year 4 : 0 $
Year 5 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 948 - 99,14%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 928 - 96,38%
Level 4: 4000 - 25 $ - 3 807 - 95,17%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 664 - 98,13%
Average Income per Game639 405 $
Year to Date Revenue1 918 214 $

Expense

Pro Players Total Salaries64 446 750 $
Pro Players Total Average Salaries64 446 750 $
Farm Players Total Salaries696 350 $
Farm Players Total Average Salaries696 350 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 724 448 $
Farm Year To Date Expenses141 136 $
Pro Salary Cap To Date5 543 808 $
Farm Salary Cap To Date35 152 $

Estimate

Pro Estimated Season Revenue24 297 377 $
Pro Remaining Season Days170
Pro Expenses Per Days357 778 $
Pro Estimated Expenses60 822 260 $
Farm Remaining Season Days301
Farm Expenses Per Days8 821 $
Farm Estimated Expenses2 655 121 $
Estimated Season Expenses63 477 381 $
Season Salary Cap64 446 750 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 553 250 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 446 750 $
Current Bank Account63 808 307 $
Projected Bank Account24 628 303 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 6 946 237 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 6 283 602 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 5 438 172 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 4 569 892 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 4 112 903 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 3 655 914 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 3 633 065 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 3 564 516 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 3 061 828 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 2 513 441 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 1 622 312 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 1 416 667 $
Viktor Stalberg 1 500 000 $ (1)
-Salary Remaining : 1 370 968 $
Julius Honka 1 363 000 $ (3)
-Salary Remaining : 1 245 753 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 845 430 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 845 430 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 731 183 $
Pheonix Copley 708 750 $ (1)
-Salary Remaining : 647 782 $
Total Pro Players21
Salary Commitment
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $
Salary Average Commitment
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 446 750 $
Year 3 : 41 838 000 $
Year 4 : 37 838 000 $
Year 5 : 22 975 000 $

Farm Players Salaries

Dwight King 210 000 $ (1)
Salary Remaining : 199 401 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 97 421 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 87 831 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 75 962 $
Emerson Etem 77 500 $ (1)
Salary Remaining : 73 588 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 68 841 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 58 159 $
Total Farm Players7
Salary Commitment
Year 2 : 696 350 $
Year 3 : 133 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 696 350 $
Year 3 : 133 750 $
Year 4 : 0 $
Year 5 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 977 - 99,62%
Level 2: 5000 - 60 $ - 4 971 - 99,42%
Level 3: 2000 - 35 $ - 1 951 - 97,56%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 943 - 94,28%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 842 - 99,12%
Average Income per Game638 935 $
Year to Date Revenue2 555 740 $

Expense

Pro Players Total Salaries54 837 000 $
Pro Players Total Average Salaries54 837 000 $
Farm Players Total Salaries269 000 $
Farm Players Total Average Salaries269 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 061 248 $
Farm Year To Date Expenses164 992 $
Pro Salary Cap To Date4 717 168 $
Farm Salary Cap To Date13 584 $

Estimate

Pro Estimated Season Revenue23 640 595 $
Pro Remaining Season Days170
Pro Expenses Per Days316 328 $
Pro Estimated Expenses53 775 760 $
Farm Remaining Season Days301
Farm Expenses Per Days10 312 $
Farm Estimated Expenses3 103 912 $
Estimated Season Expenses56 879 672 $
Season Salary Cap54 837 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 163 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 837 000 $
Current Bank Account51 594 348 $
Projected Bank Account18 355 271 $

Pro Players Salaries

Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 4 569 892 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 4 455 645 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 4 204 301 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 3 541 667 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 3 450 269 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 3 450 269 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 3 038 978 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 2 924 731 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 2 513 441 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 2 437 581 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 2 033 602 $
Lawson Crouse 1 603 000 $ (3)
-Salary Remaining : 1 465 108 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 1 462 366 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 1 279 570 $
Colin White 1 285 000 $ (3)
-Salary Remaining : 1 174 462 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 1 146 129 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 961 505 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 959 677 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 845 430 $
Kyle Rau 859 000 $ (1)
-Salary Remaining : 785 108 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 609 624 $
Yannick Weber 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players23
Salary Commitment
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $
Salary Average Commitment
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $
Salary Cap with 1 Way Contract
Year 2 : 54 837 000 $
Year 3 : 21 840 000 $
Year 4 : 19 340 000 $
Year 5 : 9 875 000 $

Farm Players Salaries

Ryan Pulock 92 500 $ (2)
Salary Remaining : 87 831 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 87 831 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 79 760 $
Total Farm Players3
Salary Commitment
Year 2 : 269 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 269 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 801 - 96,68%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 961 - 98,03%
Level 4: 4000 - 25 $ - 3 853 - 96,31%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 614 - 97,85%
Average Income per Game634 940 $
Year to Date Revenue1 269 880 $

Expense

Pro Players Total Salaries61 670 500 $
Pro Players Total Average Salaries61 670 500 $
Farm Players Total Salaries1 153 700 $
Farm Players Total Average Salaries1 153 700 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 674 880 $
Farm Year To Date Expenses295 456 $
Pro Salary Cap To Date5 304 992 $
Farm Salary Cap To Date58 224 $

Estimate

Pro Estimated Season Revenue24 762 660 $
Pro Remaining Season Days170
Pro Expenses Per Days354 680 $
Pro Estimated Expenses60 295 600 $
Farm Remaining Season Days301
Farm Expenses Per Days18 466 $
Farm Estimated Expenses5 558 266 $
Estimated Season Expenses65 853 866 $
Season Salary Cap61 670 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 329 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 7 670 500 $
Current Bank Account40 812 320 $
Projected Bank Account(278 886 $)

Pro Players Salaries

Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 5 483 871 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 5 255 376 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 5 026 882 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 3 975 806 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 3 884 409 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 3 884 409 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 3 655 914 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 655 914 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 3 313 172 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 3 016 129 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 1 827 957 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 690 860 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 1 622 312 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 1 515 376 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 1 279 570 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 845 430 $
Nick Lappin 925 000 $ (2)
-Salary Remaining : 845 430 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 845 430 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 834 005 $
Greg McKegg 700 000 $ (1)
-Salary Remaining : 639 785 $
Cory Conacher 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players22
Salary Commitment
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $
Salary Average Commitment
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 2 : 61 670 500 $
Year 3 : 36 170 500 $
Year 4 : 20 250 000 $
Year 5 : 20 250 000 $

Farm Players Salaries

Jakub Vrana 136 300 $ (1)
Salary Remaining : 129 421 $
Christian Fischer 110 700 $ (3)
Salary Remaining : 105 113 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 87 831 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 87 831 $
Sean Kuraly 92 500 $ (2)
Salary Remaining : 87 831 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 84 508 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 78 336 $
Daniel Carr 72 500 $ (2)
Salary Remaining : 68 841 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 68 841 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 67 891 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 59 535 $
Aaron Dell 62 500 $ (2)
Salary Remaining : 59 345 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 55 547 $
Byron Froese 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players14
Salary Commitment
Year 2 : 1 153 700 $
Year 3 : 519 700 $
Year 4 : 203 200 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 153 700 $
Year 3 : 519 700 $
Year 4 : 203 200 $
Year 5 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 773 - 96,22%
Level 2: 5000 - 60 $ - 4 938 - 98,76%
Level 3: 2000 - 35 $ - 1 910 - 95,51%
Level 4: 4000 - 25 $ - 3 977 - 99,43%
Luxury : 1000 - 200 $ - 967 - 96,70%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 565 - 97,58%
Average Income per Game628 965 $
Year to Date Revenue2 515 858 $

Expense

Pro Players Total Salaries60 858 000 $
Pro Players Total Average Salaries60 858 000 $
Farm Players Total Salaries2 009 500 $
Farm Players Total Average Salaries2 009 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 721 165 $
Farm Year To Date Expenses123 373 $
Pro Salary Cap To Date5 291 062 $
Farm Salary Cap To Date98 141 $

Estimate

Pro Estimated Season Revenue23 271 686 $
Pro Remaining Season Days170
Pro Expenses Per Days354 075 $
Pro Estimated Expenses60 192 750 $
Farm Remaining Season Days301
Farm Expenses Per Days7 916 $
Farm Estimated Expenses2 382 716 $
Estimated Season Expenses62 575 466 $
Season Salary Cap60 858 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 142 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 858 000 $
Current Bank Account41 116 547 $
Projected Bank Account1 812 767 $

Pro Players Salaries

Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 6 283 602 $
Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 5 575 269 $
Erik Johnson 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 5 026 882 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 4 021 505 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 2 589 301 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 2 559 140 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 2 490 591 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 2 399 194 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 2 056 452 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 1 827 957 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 1 462 366 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 1 370 968 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 1 279 570 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 1 245 753 $
J.T. Compher 1 000 000 $ (3)
-Salary Remaining : 913 978 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 868 280 $
Troy Stecher 925 000 $ (2)
-Salary Remaining : 845 430 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 742 151 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 548 387 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 548 387 $
Total Pro Players23
Salary Commitment
Year 2 : 60 858 000 $
Year 3 : 29 363 000 $
Year 4 : 22 438 000 $
Year 5 : 18 475 000 $
Salary Average Commitment
Year 2 : 60 858 000 $
Year 3 : 29 363 000 $
Year 4 : 22 438 000 $
Year 5 : 18 475 000 $
Salary Cap with 1 Way Contract
Year 2 : 60 858 000 $
Year 3 : 29 363 000 $
Year 4 : 22 438 000 $
Year 5 : 18 475 000 $

Farm Players Salaries

Jimmy Vesey 377 500 $ (2)
Salary Remaining : 358 446 $
Matt Benning 107 500 $ (2)
Salary Remaining : 102 074 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 90 205 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 87 831 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 87 831 $
Steven Santini 92 500 $ (2)
Salary Remaining : 87 831 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 87 831 $
Tyler Motte 92 500 $ (3)
Salary Remaining : 87 831 $
Zach Sanford 92 500 $ (3)
Salary Remaining : 87 831 $
Tim Heed 77 500 $ (1)
Salary Remaining : 73 588 $
Ryan Dzingel 75 000 $ (1)
Salary Remaining : 71 215 $
Jhonas Enroth 75 000 $ (1)
Salary Remaining : 71 215 $
Christian Folin 72 500 $ (1)
Salary Remaining : 68 841 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 65 755 $
Jean-Francois Berube 67 500 $ (1)
Salary Remaining : 64 093 $
Derek Grant 65 000 $ (1)
Salary Remaining : 61 719 $
Shane Harper 65 000 $ (1)
Salary Remaining : 61 719 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 60 770 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 59 345 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 58 159 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 56 972 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players22
Salary Commitment
Year 2 : 2 009 500 $
Year 3 : 1 297 000 $
Year 4 : 254 250 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 2 009 500 $
Year 3 : 1 297 000 $
Year 4 : 254 250 $
Year 5 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 779 - 96,32%
Level 2: 5000 - 60 $ - 4 784 - 95,67%
Level 3: 2000 - 35 $ - 1 985 - 99,23%
Level 4: 4000 - 25 $ - 3 946 - 98,64%
Luxury : 1000 - 200 $ - 962 - 96,20%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 455 - 96,97%
Average Income per Game624 957 $
Year to Date Revenue1 249 913 $

Expense

Pro Players Total Salaries69 600 000 $
Pro Players Total Average Salaries69 600 000 $
Farm Players Total Salaries261 250 $
Farm Players Total Average Salaries261 250 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 030 112 $
Farm Year To Date Expenses38 416 $
Pro Salary Cap To Date5 987 104 $
Farm Salary Cap To Date13 184 $

Estimate

Pro Estimated Season Revenue24 373 304 $
Pro Remaining Season Days170
Pro Expenses Per Days376 882 $
Pro Estimated Expenses64 069 940 $
Farm Remaining Season Days301
Farm Expenses Per Days2 401 $
Farm Estimated Expenses722 701 $
Estimated Season Expenses64 792 641 $
Season Salary Cap69 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 600 000 $
Current Bank Account42 521 015 $
Projected Bank Account2 101 678 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 6 854 839 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 6 626 344 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 6 397 849 $
David Backes 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 5 255 376 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 3 884 409 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 3 884 409 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 3 564 516 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 2 970 430 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 2 437 581 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 1 896 505 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 1 298 763 $
Michael Hutchinson 1 150 000 $ (2)
-Salary Remaining : 1 051 075 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 788 763 $
Ben Chiarot 850 000 $ (1)
-Salary Remaining : 776 882 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 731 183 $
Blake Pietila 750 000 $ (1)
-Salary Remaining : 685 484 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 673 602 $
Nicolas Deslauriers 637 000 $ (1)
-Salary Remaining : 582 204 $
Total Pro Players22
Salary Commitment
Year 2 : 69 600 000 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $
Salary Average Commitment
Year 2 : 69 600 000 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $
Salary Cap with 1 Way Contract
Year 2 : 69 600 000 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $

Farm Players Salaries

Sergey Kalinin 80 000 $ (1)
Salary Remaining : 75 962 $
Ryan Sproul 62 500 $ (2)
Salary Remaining : 59 345 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 58 159 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players4
Salary Commitment
Year 2 : 261 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 261 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 854 - 97,57%
Level 2: 5000 - 60 $ - 4 871 - 97,42%
Level 3: 2000 - 35 $ - 1 962 - 98,08%
Level 4: 4000 - 25 $ - 3 792 - 94,80%
Luxury : 1000 - 200 $ - 939 - 93,92%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 418 - 96,77%
Average Income per Game626 779 $
Year to Date Revenue3 133 896 $

Expense

Pro Players Total Salaries71 452 000 $
Pro Players Total Average Salaries71 452 000 $
Farm Players Total Salaries209 400 $
Farm Players Total Average Salaries209 400 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 696 944 $
Farm Year To Date Expenses35 808 $
Pro Salary Cap To Date6 146 416 $
Farm Salary Cap To Date10 576 $

Estimate

Pro Estimated Season Revenue22 564 051 $
Pro Remaining Season Days170
Pro Expenses Per Days418 559 $
Pro Estimated Expenses71 155 030 $
Farm Remaining Season Days301
Farm Expenses Per Days2 238 $
Farm Estimated Expenses673 638 $
Estimated Season Expenses71 828 668 $
Season Salary Cap71 452 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 548 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 452 000 $
Current Bank Account36 486 114 $
Projected Bank Account(12 778 503 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 7 563 172 $
Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 6 397 849 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 6 283 602 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 5 940 860 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 5 004 032 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 4 356 935 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 3 884 409 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 3 827 742 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 3 731 774 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 3 061 828 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 2 970 430 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 2 513 441 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 2 284 946 $
Jiri Hudler 2 000 000 $ (1)
-Salary Remaining : 1 827 957 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 1 593 978 $
Cam Talbot 1 450 000 $ (1)
-Salary Remaining : 1 325 269 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 868 280 $
Jonas Gustavsson 800 000 $ (1)
-Salary Remaining : 731 183 $
Scott Harrington 632 000 $ (1)
-Salary Remaining : 577 634 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 560 269 $
Total Pro Players20
Salary Commitment
Year 2 : 71 452 000 $
Year 3 : 40 880 000 $
Year 4 : 39 930 000 $
Year 5 : 30 975 000 $
Salary Average Commitment
Year 2 : 71 452 000 $
Year 3 : 40 880 000 $
Year 4 : 39 930 000 $
Year 5 : 30 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 452 000 $
Year 3 : 40 880 000 $
Year 4 : 39 930 000 $
Year 5 : 30 975 000 $

Farm Players Salaries

John Quenneville 89 400 $ (3)
Salary Remaining : 84 888 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 56 972 $
Michal Rozsival 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players3
Salary Commitment
Year 2 : 209 400 $
Year 3 : 89 400 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 209 400 $
Year 3 : 89 400 $
Year 4 : 89 400 $
Year 5 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,80%
Level 2: 5000 - 60 $ - 4 706 - 94,12%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 991 - 99,10%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 565 - 97,58%
Average Income per Game631 054 $
Year to Date Revenue631 054 $

Expense

Pro Players Total Salaries56 725 000 $
Pro Players Total Average Salaries56 725 000 $
Farm Players Total Salaries437 550 $
Farm Players Total Average Salaries437 550 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 223 648 $
Farm Year To Date Expenses148 272 $
Pro Salary Cap To Date4 879 568 $
Farm Salary Cap To Date22 080 $

Estimate

Pro Estimated Season Revenue25 242 160 $
Pro Remaining Season Days170
Pro Expenses Per Days326 478 $
Pro Estimated Expenses55 501 260 $
Farm Remaining Season Days301
Farm Expenses Per Days9 267 $
Farm Estimated Expenses2 789 367 $
Estimated Season Expenses58 290 627 $
Season Salary Cap56 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 275 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 725 000 $
Current Bank Account47 355 161 $
Projected Bank Account14 306 694 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 5 826 613 $
Semyon Varlamov 5 900 000 $ (4)
-Salary Remaining : 5 392 473 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 4 935 484 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 4 250 000 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 4 067 204 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 3 473 118 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 3 239 140 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 3 016 129 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 2 666 075 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 2 330 645 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 1 456 882 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 1 363 656 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 1 165 323 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 936 828 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 845 430 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 731 183 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 662 634 $
Matthew Carle 700 000 $ (1)
-Salary Remaining : 639 785 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 573 978 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 548 387 $
Marek Mazanec 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players23
Salary Commitment
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $
Salary Average Commitment
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $
Salary Cap with 1 Way Contract
Year 2 : 56 725 000 $
Year 3 : 46 280 000 $
Year 4 : 32 067 000 $
Year 5 : 30 575 000 $

Farm Players Salaries

Denis Gurianov 167 500 $ (3)
Salary Remaining : 159 046 $
Shea Theodore 86 300 $ (2)
Salary Remaining : 81 944 $
Seth Griffith 62 500 $ (1)
Salary Remaining : 59 345 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 58 159 $
Mark McNeill 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players5
Salary Commitment
Year 2 : 437 550 $
Year 3 : 315 050 $
Year 4 : 167 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 437 550 $
Year 3 : 315 050 $
Year 4 : 167 500 $
Year 5 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 815 - 96,91%
Level 2: 5000 - 60 $ - 4 870 - 97,40%
Level 3: 2000 - 35 $ - 1 994 - 99,68%
Level 4: 4000 - 25 $ - 3 832 - 95,80%
Luxury : 1000 - 200 $ - 957 - 95,70%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 467 - 97,04%
Average Income per Game627 618 $
Year to Date Revenue1 255 235 $

Expense

Pro Players Total Salaries71 188 333 $
Pro Players Total Average Salaries71 188 333 $
Farm Players Total Salaries338 200 $
Farm Players Total Average Salaries338 200 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 398 992 $
Farm Year To Date Expenses42 304 $
Pro Salary Cap To Date6 123 728 $
Farm Salary Cap To Date17 072 $

Estimate

Pro Estimated Season Revenue24 477 082 $
Pro Remaining Season Days170
Pro Expenses Per Days399 937 $
Pro Estimated Expenses67 989 290 $
Farm Remaining Season Days301
Farm Expenses Per Days2 644 $
Farm Estimated Expenses795 844 $
Estimated Season Expenses68 785 134 $
Season Salary Cap71 188 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 811 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 188 333 $
Current Bank Account37 533 480 $
Projected Bank Account(6 774 572 $)

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 6 889 570 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 6 169 355 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 5 346 774 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 5 026 882 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 5 026 882 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 4 341 398 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 3 960 573 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 3 427 419 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 3 427 419 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 3 267 473 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 1 523 602 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 1 245 753 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 1 142 473 $
Paul Postma 887 000 $ (1)
-Salary Remaining : 810 699 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 731 183 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 594 086 $
Zac Dalpe 600 000 $ (1)
-Salary Remaining : 548 387 $
Cole Schneider 600 000 $ (1)
-Salary Remaining : 548 387 $
Wade Megan 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players21
Salary Commitment
Year 2 : 71 188 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $
Salary Average Commitment
Year 2 : 71 188 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $
Salary Cap with 1 Way Contract
Year 2 : 71 188 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $

Farm Players Salaries

MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 75 962 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 67 132 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 64 093 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 56 972 $
TJ Tynan 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players5
Salary Commitment
Year 2 : 338 200 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 338 200 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 662 - 94,37%
Level 2: 5000 - 60 $ - 4 944 - 98,87%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 919 - 97,98%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 525 - 97,36%
Average Income per Game627 726 $
Year to Date Revenue1 883 179 $

Expense

Pro Players Total Salaries71 180 500 $
Pro Players Total Average Salaries71 180 500 $
Farm Players Total Salaries1 155 000 $
Farm Players Total Average Salaries1 155 000 $
Coaches Total Salaries10 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 811 232 $
Farm Year To Date Expenses184 480 $
Pro Salary Cap To Date6 123 056 $
Farm Salary Cap To Date58 304 $

Estimate

Pro Estimated Season Revenue23 853 601 $
Pro Remaining Season Days170
Pro Expenses Per Days425 702 $
Pro Estimated Expenses72 369 340 $
Farm Remaining Season Days301
Farm Expenses Per Days11 530 $
Farm Estimated Expenses3 470 530 $
Estimated Season Expenses75 839 870 $
Season Salary Cap71 180 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 819 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 180 500 $
Current Bank Account38 833 708 $
Projected Bank Account(13 152 561 $)

Pro Players Salaries

Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 6 397 849 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 5 483 871 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 5 118 280 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 4 889 785 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 4 741 720 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 4 295 699 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 4 188 306 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 3 884 409 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 2 147 849 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 2 010 753 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 1 508 065 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 1 005 376 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 903 011 $
Philipp Grubauer 750 000 $ (1)
-Salary Remaining : 685 484 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 662 634 $
Alexandre Carrier 672 000 $ (3)
-Salary Remaining : 614 194 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players20
Salary Commitment
Year 2 : 71 180 500 $
Year 3 : 67 042 500 $
Year 4 : 44 892 500 $
Year 5 : 28 538 000 $
Salary Average Commitment
Year 2 : 71 180 500 $
Year 3 : 67 042 500 $
Year 4 : 44 892 500 $
Year 5 : 28 538 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 180 500 $
Year 3 : 67 042 500 $
Year 4 : 44 892 500 $
Year 5 : 28 538 000 $

Farm Players Salaries

Mark Streit 525 000 $ (1)
Salary Remaining : 498 502 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 87 831 $
Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 87 831 $
Chris Driedger 80 000 $ (1)
Salary Remaining : 75 962 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 64 093 $
Max McCormick 65 000 $ (1)
Salary Remaining : 61 719 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 56 972 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 54 598 $
Austin Watson 57 500 $ (1)
Salary Remaining : 54 598 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players10
Salary Commitment
Year 2 : 1 155 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 155 000 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 918 - 98,64%
Level 2: 5000 - 60 $ - 4 689 - 93,77%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 923 - 98,08%
Luxury : 1000 - 200 $ - 977 - 97,73%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 508 - 97,26%
Average Income per Game630 719 $
Year to Date Revenue1 892 156 $

Expense

Pro Players Total Salaries72 328 833 $
Pro Players Total Average Salaries72 328 833 $
Farm Players Total Salaries670 789 $
Farm Players Total Average Salaries670 789 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 618 616 $
Farm Year To Date Expenses59 088 $
Pro Salary Cap To Date6 214 312 $
Farm Salary Cap To Date33 856 $

Estimate

Pro Estimated Season Revenue23 967 309 $
Pro Remaining Season Days170
Pro Expenses Per Days414 134 $
Pro Estimated Expenses70 402 780 $
Farm Remaining Season Days301
Farm Expenses Per Days3 693 $
Farm Estimated Expenses1 111 593 $
Estimated Season Expenses71 514 373 $
Season Salary Cap72 328 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $671 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 328 833 $
Current Bank Account39 860 690 $
Projected Bank Account(7 686 374 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 9 596 774 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 6 169 355 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 5 255 376 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 4 874 552 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 4 798 387 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 4 295 699 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 4 112 903 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 3 884 409 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 3 808 548 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 3 655 914 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 3 655 914 $
Kevin Fiala 1 394 000 $ (2)
-Salary Remaining : 1 274 086 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 1 222 903 $
Roman Lyubimov 925 000 $ (1)
-Salary Remaining : 845 430 $
Micheal Ferland 825 000 $ (2)
-Salary Remaining : 754 032 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 739 409 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 731 183 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 685 484 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 639 785 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 536 962 $
Total Pro Players21
Salary Commitment
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $
Salary Average Commitment
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 328 833 $
Year 3 : 47 445 000 $
Year 4 : 24 417 000 $
Year 5 : 24 417 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (2)
Salary Remaining : 128 186 $
Dillon Simpson 92 500 $ (1)
Salary Remaining : 87 831 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 87 831 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 87 831 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 84 888 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 84 402 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 75 962 $
Total Farm Players7
Salary Commitment
Year 2 : 670 789 $
Year 3 : 405 789 $
Year 4 : 89 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 670 789 $
Year 3 : 405 789 $
Year 4 : 89 400 $
Year 5 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 887 - 98,11%
Level 2: 5000 - 60 $ - 4 856 - 97,12%
Level 3: 2000 - 35 $ - 1 955 - 97,73%
Level 4: 4000 - 25 $ - 3 887 - 97,18%
Luxury : 1000 - 200 $ - 969 - 96,90%
Total Capacity :18000

Income

Home Games Left35
Average Attendance - %17 554 - 97,52%
Average Income per Game632 109 $
Year to Date Revenue3 792 655 $

Expense

Pro Players Total Salaries72 757 833 $
Pro Players Total Average Salaries72 757 833 $
Farm Players Total Salaries395 800 $
Farm Players Total Average Salaries395 800 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 688 848 $
Farm Year To Date Expenses45 216 $
Pro Salary Cap To Date6 258 736 $
Farm Salary Cap To Date19 984 $

Estimate

Pro Estimated Season Revenue22 123 821 $
Pro Remaining Season Days170
Pro Expenses Per Days418 053 $
Pro Estimated Expenses71 069 010 $
Farm Remaining Season Days301
Farm Expenses Per Days2 826 $
Farm Estimated Expenses850 626 $
Estimated Season Expenses71 919 636 $
Season Salary Cap72 757 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $242 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 757 833 $
Current Bank Account42 246 692 $
Projected Bank Account(7 549 123 $)

Pro Players Salaries

Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 7 540 323 $
Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 6 786 290 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 6 321 989 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 5 483 871 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 5 369 624 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 5 255 376 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 5 061 613 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 3 655 914 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 3 046 595 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 2 919 247 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 2 056 452 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 1 736 559 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 1 508 065 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 1 142 473 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 1 096 774 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 685 484 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 651 667 $
Taylor Beck 650 000 $ (1)
-Salary Remaining : 594 086 $
Jack Campbell 612 500 $ (1)
-Salary Remaining : 559 812 $
Total Pro Players21
Salary Commitment
Year 2 : 72 757 833 $
Year 3 : 48 855 000 $
Year 4 : 34 588 000 $
Year 5 : 21 413 000 $
Salary Average Commitment
Year 2 : 72 757 833 $
Year 3 : 48 855 000 $
Year 4 : 34 588 000 $
Year 5 : 21 413 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 757 833 $
Year 3 : 48 855 000 $
Year 4 : 34 588 000 $
Year 5 : 21 413 000 $

Farm Players Salaries

Tom Gilbert 140 000 $ (1)
Salary Remaining : 132 934 $
Marek Langhamer 73 300 $ (1)
Salary Remaining : 69 600 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 59 345 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 59 345 $
Erik Burgdoerfer 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players5
Salary Commitment
Year 2 : 395 800 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 395 800 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 777 - 96,28%
Level 2: 5000 - 60 $ - 4 998 - 99,95%
Level 3: 2000 - 35 $ - 1 984 - 99,19%
Level 4: 4000 - 25 $ - 3 922 - 98,04%
Luxury : 1000 - 200 $ - 977 - 97,68%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 656 - 98,09%
Average Income per Game632 563 $
Year to Date Revenue2 530 250 $

Expense

Pro Players Total Salaries70 078 000 $
Pro Players Total Average Salaries70 078 000 $
Farm Players Total Salaries420 000 $
Farm Players Total Average Salaries420 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 071 232 $
Farm Year To Date Expenses46 432 $
Pro Salary Cap To Date6 028 208 $
Farm Salary Cap To Date21 200 $

Estimate

Pro Estimated Season Revenue23 404 812 $
Pro Remaining Season Days170
Pro Expenses Per Days379 452 $
Pro Estimated Expenses64 506 840 $
Farm Remaining Season Days301
Farm Expenses Per Days2 902 $
Farm Estimated Expenses873 502 $
Estimated Season Expenses65 380 342 $
Season Salary Cap70 078 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 922 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 078 000 $
Current Bank Account47 885 570 $
Projected Bank Account5 910 040 $

Pro Players Salaries

Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 5 940 860 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 5 301 075 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 5 091 774 $
TJ Brodie 4 650 000 $ (5)
-Salary Remaining : 4 250 000 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 4 227 151 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 4 112 903 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 4 067 204 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 3 793 011 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 3 747 312 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 2 399 194 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 2 056 452 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 868 280 $
Laurent Dauphin 894 000 $ (2)
-Salary Remaining : 817 097 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 811 613 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 731 183 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 616 935 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players20
Salary Commitment
Year 2 : 70 078 000 $
Year 3 : 54 115 000 $
Year 4 : 47 696 000 $
Year 5 : 43 596 000 $
Salary Average Commitment
Year 2 : 70 078 000 $
Year 3 : 54 115 000 $
Year 4 : 47 696 000 $
Year 5 : 43 596 000 $
Salary Cap with 1 Way Contract
Year 2 : 70 078 000 $
Year 3 : 54 115 000 $
Year 4 : 47 696 000 $
Year 5 : 43 596 000 $

Farm Players Salaries

Drake Caggiula 135 000 $ (2)
Salary Remaining : 128 186 $
Peter Holland 130 000 $ (1)
Salary Remaining : 123 438 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 87 831 $
Scott Wilson 62 500 $ (2)
Salary Remaining : 59 345 $
Total Farm Players4
Salary Commitment
Year 2 : 420 000 $
Year 3 : 197 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 420 000 $
Year 3 : 197 500 $
Year 4 : 0 $
Year 5 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 885 - 98,08%
Level 2: 5000 - 60 $ - 4 700 - 93,99%
Level 3: 2000 - 35 $ - 1 931 - 96,53%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 985 - 98,47%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 500 - 97,22%
Average Income per Game629 843 $
Year to Date Revenue1 889 530 $

Expense

Pro Players Total Salaries57 646 000 $
Pro Players Total Average Salaries57 646 000 $
Farm Players Total Salaries555 000 $
Farm Players Total Average Salaries555 000 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 001 808 $
Farm Year To Date Expenses224 864 $
Pro Salary Cap To Date4 958 800 $
Farm Salary Cap To Date28 016 $

Estimate

Pro Estimated Season Revenue23 934 047 $
Pro Remaining Season Days170
Pro Expenses Per Days312 613 $
Pro Estimated Expenses53 144 210 $
Farm Remaining Season Days301
Farm Expenses Per Days14 054 $
Farm Estimated Expenses4 230 254 $
Estimated Season Expenses57 374 464 $
Season Salary Cap57 646 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $15 354 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 3 646 000 $
Current Bank Account40 709 276 $
Projected Bank Account7 268 859 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 7 768 817 $
Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 6 397 849 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 5 483 871 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 5 255 376 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 4 798 387 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 4 432 796 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 3 381 720 $
Pavel Zacha 1 774 000 $ (3)
-Salary Remaining : 1 621 398 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 1 593 978 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 1 177 204 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 1 142 473 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 1 028 226 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 1 011 774 $
Evgeny Svechnikov 1 107 000 $ (3)
-Salary Remaining : 1 011 774 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 1 011 774 $
Ian McCoshen 1 025 000 $ (1)
-Salary Remaining : 936 828 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Blake Speers 925 000 $ (3)
-Salary Remaining : 845 430 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 817 097 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 594 086 $
Adam Cracknell 600 000 $ (1)
-Salary Remaining : 548 387 $
Total Pro Players22
Salary Commitment
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $
Salary Average Commitment
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $
Salary Cap with 1 Way Contract
Year 2 : 57 646 000 $
Year 3 : 50 833 000 $
Year 4 : 39 857 000 $
Year 5 : 23 450 000 $

Farm Players Salaries

Alex Tuch 135 000 $ (3)
Salary Remaining : 128 186 $
Jakob Forsbacka Karlsson 92 500 $ (3)
Salary Remaining : 87 831 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 87 831 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 87 831 $
Nikita Nesterov 72 500 $ (1)
Salary Remaining : 68 841 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 66 467 $
Total Farm Players6
Salary Commitment
Year 2 : 555 000 $
Year 3 : 320 000 $
Year 4 : 227 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 555 000 $
Year 3 : 320 000 $
Year 4 : 227 500 $
Year 5 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,31%
Level 2: 5000 - 60 $ - 4 896 - 97,93%
Level 3: 2000 - 35 $ - 1 959 - 97,97%
Level 4: 4000 - 25 $ - 3 810 - 95,26%
Luxury : 1000 - 200 $ - 994 - 99,37%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 558 - 97,54%
Average Income per Game635 553 $
Year to Date Revenue1 906 658 $

Expense

Pro Players Total Salaries64 224 500 $
Pro Players Total Average Salaries64 224 500 $
Farm Players Total Salaries736 400 $
Farm Players Total Average Salaries736 400 $
Coaches Total Salaries6 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 619 312 $
Farm Year To Date Expenses319 824 $
Pro Salary Cap To Date5 524 688 $
Farm Salary Cap To Date37 168 $

Estimate

Pro Estimated Season Revenue24 151 001 $
Pro Remaining Season Days170
Pro Expenses Per Days351 207 $
Pro Estimated Expenses59 705 190 $
Farm Remaining Season Days301
Farm Expenses Per Days19 989 $
Farm Estimated Expenses6 016 689 $
Estimated Season Expenses65 721 879 $
Season Salary Cap64 224 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 775 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 224 500 $
Current Bank Account40 174 945 $
Projected Bank Account(1 395 933 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 9 596 774 $
Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 7 768 817 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 4 935 484 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 4 741 720 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 4 569 892 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 4 341 398 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 3 427 419 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 3 107 527 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 970 430 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 1 919 355 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 1 827 957 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 1 593 978 $
Michal Kempny 1 137 000 $ (1)
-Salary Remaining : 1 039 194 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 1 028 226 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 1 028 226 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 822 581 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 817 097 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 788 763 $
William Carrier 847 500 $ (2)
-Salary Remaining : 774 597 $
Andy Andreoff 588 000 $ (1)
-Salary Remaining : 537 419 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 537 419 $
Dennis Rasmussen 575 000 $ (1)
-Salary Remaining : 525 538 $
Total Pro Players22
Salary Commitment
Year 2 : 64 224 500 $
Year 3 : 49 417 500 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $
Salary Average Commitment
Year 2 : 64 224 500 $
Year 3 : 49 417 500 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 224 500 $
Year 3 : 49 417 500 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $

Farm Players Salaries

Nikita Zadorov 174 400 $ (1)
Salary Remaining : 165 597 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 128 186 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 87 831 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 87 831 $
Nick Paul 89 400 $ (2)
Salary Remaining : 84 888 $
Brett Lernout 82 600 $ (1)
Salary Remaining : 78 431 $
Phil Varone 70 000 $ (1)
Salary Remaining : 66 467 $
Total Farm Players7
Salary Commitment
Year 2 : 736 400 $
Year 3 : 89 400 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 736 400 $
Year 3 : 89 400 $
Year 4 : 0 $
Year 5 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 968 - 99,46%
Level 2: 5000 - 60 $ - 4 978 - 99,56%
Level 3: 2000 - 35 $ - 1 984 - 99,20%
Level 4: 4000 - 25 $ - 3 981 - 99,53%
Luxury : 1000 - 200 $ - 979 - 97,92%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 890 - 99,39%
Average Income per Game642 725 $
Year to Date Revenue3 213 625 $

Expense

Pro Players Total Salaries66 460 667 $
Pro Players Total Average Salaries66 460 667 $
Farm Players Total Salaries878 050 $
Farm Players Total Average Salaries878 050 $
Coaches Total Salaries7 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 194 560 $
Farm Year To Date Expenses150 304 $
Pro Salary Cap To Date5 717 040 $
Farm Salary Cap To Date44 320 $

Estimate

Pro Estimated Season Revenue23 138 100 $
Pro Remaining Season Days170
Pro Expenses Per Days387 160 $
Pro Estimated Expenses65 817 200 $
Farm Remaining Season Days301
Farm Expenses Per Days9 394 $
Farm Estimated Expenses2 827 594 $
Estimated Season Expenses68 644 794 $
Season Salary Cap66 460 667 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 539 333 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 460 667 $
Current Bank Account46 744 474 $
Projected Bank Account1 237 780 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 6 397 849 $
Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 6 123 656 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 5 026 882 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 4 836 470 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 4 819 409 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 4 700 591 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 4 569 892 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 3 808 548 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 3 655 914 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 1 724 677 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 1 621 398 $
Joshua Morrissey 1 000 000 $ (3)
-Salary Remaining : 913 978 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 822 581 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 817 097 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 817 097 $
Brandon Tanev 874 000 $ (1)
-Salary Remaining : 798 817 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 731 183 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 651 667 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 594 086 $
Total Pro Players21
Salary Commitment
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $
Salary Average Commitment
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 460 667 $
Year 3 : 55 348 667 $
Year 4 : 39 848 667 $
Year 5 : 26 783 000 $

Farm Players Salaries

Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 101 315 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 100 935 $
Ryan Johnston 92 500 $ (1)
Salary Remaining : 87 831 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 87 831 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 87 831 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 84 888 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 84 888 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 75 962 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 61 719 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 60 532 $
Total Farm Players10
Salary Commitment
Year 2 : 878 050 $
Year 3 : 441 350 $
Year 4 : 106 300 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 878 050 $
Year 3 : 441 350 $
Year 4 : 106 300 $
Year 5 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 768 - 96,13%
Level 2: 5000 - 60 $ - 4 663 - 93,26%
Level 3: 2000 - 35 $ - 1 901 - 95,03%
Level 4: 4000 - 25 $ - 3 754 - 93,84%
Luxury : 1000 - 200 $ - 938 - 93,75%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 022 - 94,57%
Average Income per Game614 236 $
Year to Date Revenue1 228 472 $

Expense

Pro Players Total Salaries72 271 000 $
Pro Players Total Average Salaries72 271 000 $
Farm Players Total Salaries616 700 $
Farm Players Total Average Salaries616 700 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 603 952 $
Farm Year To Date Expenses56 368 $
Pro Salary Cap To Date6 216 864 $
Farm Salary Cap To Date31 120 $

Estimate

Pro Estimated Season Revenue23 955 204 $
Pro Remaining Season Days170
Pro Expenses Per Days412 747 $
Pro Estimated Expenses70 166 990 $
Farm Remaining Season Days301
Farm Expenses Per Days3 523 $
Farm Estimated Expenses1 060 423 $
Estimated Season Expenses71 227 413 $
Season Salary Cap72 271 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $729 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 271 000 $
Current Bank Account39 479 601 $
Projected Bank Account(7 792 608 $)

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (5)
-Salary Remaining : 8 717 527 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 6 626 344 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 5 803 763 $
Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 5 483 871 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 5 255 376 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 5 118 280 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 4 798 387 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 3 599 247 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 3 427 419 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 2 348 925 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 1 827 957 $
Ryan Garbutt 900 000 $ (1)
-Salary Remaining : 822 581 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 685 484 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 594 086 $
Dylan DeMelo 650 000 $ (2)
-Salary Remaining : 594 086 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 571 237 $
Frank Corrado 600 000 $ (1)
-Salary Remaining : 548 387 $
Derek Ryan 600 000 $ (1)
-Salary Remaining : 548 387 $
Total Pro Players20
Salary Commitment
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $
Salary Average Commitment
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 271 000 $
Year 3 : 57 951 000 $
Year 4 : 47 051 000 $
Year 5 : 31 138 000 $

Farm Players Salaries

Tyson Jost 170 400 $ (3)
Salary Remaining : 161 799 $
Hudson Fasching 135 000 $ (2)
Salary Remaining : 128 186 $
Christoph Bertschy 92 500 $ (2)
Salary Remaining : 87 831 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 75 962 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 74 823 $
Joel Hanley 60 000 $ (1)
Salary Remaining : 56 972 $
Total Farm Players6
Salary Commitment
Year 2 : 616 700 $
Year 3 : 397 900 $
Year 4 : 170 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 616 700 $
Year 3 : 397 900 $
Year 4 : 170 400 $
Year 5 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 729 - 95,48%
Level 2: 5000 - 60 $ - 4 882 - 97,64%
Level 3: 2000 - 35 $ - 1 921 - 96,04%
Level 4: 4000 - 25 $ - 3 830 - 95,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 361 - 96,45%
Average Income per Game626 656 $
Year to Date Revenue2 506 624 $

Expense

Pro Players Total Salaries64 624 500 $
Pro Players Total Average Salaries64 624 500 $
Farm Players Total Salaries842 450 $
Farm Players Total Average Salaries842 450 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 804 256 $
Farm Year To Date Expenses67 760 $
Pro Salary Cap To Date5 559 104 $
Farm Salary Cap To Date42 528 $

Estimate

Pro Estimated Season Revenue23 186 272 $
Pro Remaining Season Days170
Pro Expenses Per Days362 766 $
Pro Estimated Expenses61 670 220 $
Farm Remaining Season Days301
Farm Expenses Per Days4 235 $
Farm Estimated Expenses1 274 735 $
Estimated Season Expenses62 944 955 $
Season Salary Cap64 624 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 375 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 624 500 $
Current Bank Account37 928 706 $
Projected Bank Account(1 829 977 $)

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 7 129 032 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 5 264 516 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 5 026 882 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 4 295 699 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 3 701 613 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 3 518 817 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Matt Stajan 3 125 000 $ (3)
-Salary Remaining : 2 856 183 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 2 513 441 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 2 399 194 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 2 284 946 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 1 770 833 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 1 690 860 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 1 416 667 $
Eric Gelinas 1 500 000 $ (1)
-Salary Remaining : 1 370 968 $
Tanner Glass 1 450 000 $ (1)
-Salary Remaining : 1 325 269 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 1 218 333 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 1 005 376 $
Remi Elie 894 000 $ (2)
-Salary Remaining : 817 097 $
Shane Prince 850 000 $ (2)
-Salary Remaining : 776 882 $
Total Pro Players21
Salary Commitment
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $
Salary Average Commitment
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 624 500 $
Year 3 : 30 914 500 $
Year 4 : 14 375 000 $
Year 5 : 2 500 000 $

Farm Players Salaries

Kyle Connor 177 500 $ (3)
Salary Remaining : 168 541 $
Anton Slepyshev 152 500 $ (2)
Salary Remaining : 144 803 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 102 169 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 86 502 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 71 215 $
Nate Prosser 62 500 $ (1)
Salary Remaining : 59 345 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 58 159 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 54 598 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 54 598 $
Total Farm Players9
Salary Commitment
Year 2 : 842 450 $
Year 3 : 664 950 $
Year 4 : 252 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 842 450 $
Year 3 : 664 950 $
Year 4 : 252 500 $
Year 5 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 880 - 98,00%
Level 2: 5000 - 60 $ - 4 956 - 99,11%
Level 3: 2000 - 35 $ - 1 946 - 97,29%
Level 4: 4000 - 25 $ - 3 876 - 96,90%
Luxury : 1000 - 200 $ - 958 - 95,78%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 615 - 97,86%
Average Income per Game633 372 $
Year to Date Revenue2 533 489 $

Expense

Pro Players Total Salaries72 975 667 $
Pro Players Total Average Salaries72 975 666 $
Farm Players Total Salaries913 250 $
Farm Players Total Average Salaries913 250 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 621 568 $
Farm Year To Date Expenses71 328 $
Pro Salary Cap To Date6 277 472 $
Farm Salary Cap To Date46 096 $

Estimate

Pro Estimated Season Revenue23 434 773 $
Pro Remaining Season Days170
Pro Expenses Per Days413 848 $
Pro Estimated Expenses70 354 160 $
Farm Remaining Season Days301
Farm Expenses Per Days4 458 $
Farm Estimated Expenses1 341 858 $
Estimated Season Expenses71 696 018 $
Season Salary Cap72 975 666 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 334 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 975 666 $
Current Bank Account35 951 619 $
Projected Bank Account(12 309 626 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 8 225 806 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 7 883 065 $
Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 6 854 839 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 5 232 527 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 5 179 212 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 4 478 495 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 3 198 925 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 3 016 129 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 2 919 247 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 2 513 441 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 2 284 946 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 2 284 946 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 1 487 043 $
Malcolm Subban 1 463 000 $ (1)
-Salary Remaining : 1 337 151 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 1 051 075 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Jordan Nolan 950 000 $ (2)
-Salary Remaining : 868 280 $
Slater Koekkoek 925 000 $ (1)
-Salary Remaining : 845 430 $
Gemel Smith 700 000 $ (1)
-Salary Remaining : 639 785 $
Total Pro Players20
Salary Commitment
Year 2 : 72 975 667 $
Year 3 : 62 837 667 $
Year 4 : 53 416 667 $
Year 5 : 23 625 000 $
Salary Average Commitment
Year 2 : 72 975 666 $
Year 3 : 62 837 666 $
Year 4 : 53 416 666 $
Year 5 : 23 625 000 $
Salary Cap with 1 Way Contract
Year 2 : 72 975 666 $
Year 3 : 62 837 666 $
Year 4 : 53 416 666 $
Year 5 : 23 625 000 $

Farm Players Salaries

Ondrej Pavelec 390 000 $ (1)
Salary Remaining : 370 315 $
Dylan Strome 336 900 $ (3)
Salary Remaining : 319 896 $
Joshua Ho-Sang 107 600 $ (3)
Salary Remaining : 102 169 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 74 775 $
Total Farm Players4
Salary Commitment
Year 2 : 913 250 $
Year 3 : 523 250 $
Year 4 : 444 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 913 250 $
Year 3 : 523 250 $
Year 4 : 444 500 $
Year 5 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 879 - 97,98%
Level 2: 5000 - 60 $ - 4 932 - 98,63%
Level 3: 2000 - 35 $ - 1 921 - 96,05%
Level 4: 4000 - 25 $ - 3 883 - 97,07%
Luxury : 1000 - 200 $ - 986 - 98,63%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 601 - 97,78%
Average Income per Game635 125 $
Year to Date Revenue2 540 501 $

Expense

Pro Players Total Salaries56 075 000 $
Pro Players Total Average Salaries56 075 000 $
Farm Players Total Salaries1 181 300 $
Farm Players Total Average Salaries1 181 300 $
Coaches Total Salaries7 166 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 397 136 $
Farm Year To Date Expenses84 864 $
Pro Salary Cap To Date4 823 648 $
Farm Salary Cap To Date59 616 $

Estimate

Pro Estimated Season Revenue23 499 634 $
Pro Remaining Season Days170
Pro Expenses Per Days337 321 $
Pro Estimated Expenses57 344 570 $
Farm Remaining Season Days301
Farm Expenses Per Days5 304 $
Farm Estimated Expenses1 596 504 $
Estimated Season Expenses58 941 074 $
Season Salary Cap56 075 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 925 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 075 000 $
Current Bank Account60 588 752 $
Projected Bank Account25 147 312 $

Pro Players Salaries

Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 5 940 860 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 4 204 301 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 3 747 312 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 3 747 312 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 3 107 527 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 2 817 796 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 2 650 538 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 2 650 538 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 2 422 043 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 2 376 344 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 2 010 753 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 1 942 204 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 1 797 796 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 1 485 215 $
Joel Eriksson Ek 1 107 000 $ (3)
-Salary Remaining : 1 011 774 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 845 430 $
Linus Ullmark 925 000 $ (1)
-Salary Remaining : 845 430 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 845 430 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 799 731 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 776 882 $
Markus Hannikainen 718 000 $ (1)
-Salary Remaining : 656 237 $
Total Pro Players23
Salary Commitment
Year 2 : 56 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $
Salary Average Commitment
Year 2 : 56 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $
Salary Cap with 1 Way Contract
Year 2 : 56 075 000 $
Year 3 : 38 065 000 $
Year 4 : 17 690 000 $
Year 5 : 4 100 000 $

Farm Players Salaries

Bryan Bickell 400 000 $ (1)
Salary Remaining : 379 811 $
Timo Meier 164 400 $ (3)
Salary Remaining : 156 102 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 87 831 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 87 831 $
Vincent Hinostroza 92 500 $ (1)
Salary Remaining : 87 831 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 87 831 $
Yohann Auvitu 92 500 $ (1)
Salary Remaining : 87 831 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 84 888 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 61 719 $
Total Farm Players9
Salary Commitment
Year 2 : 1 181 300 $
Year 3 : 256 900 $
Year 4 : 164 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 181 300 $
Year 3 : 256 900 $
Year 4 : 164 400 $
Year 5 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 958 - 99,29%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 994 - 99,68%
Level 4: 4000 - 25 $ - 3 927 - 98,17%
Luxury : 1000 - 200 $ - 997 - 99,70%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 875 - 99,30%
Average Income per Game644 177 $
Year to Date Revenue2 576 706 $

Expense

Pro Players Total Salaries71 665 000 $
Pro Players Total Average Salaries71 665 000 $
Farm Players Total Salaries710 200 $
Farm Players Total Average Salaries710 200 $
Coaches Total Salaries5 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 207 744 $
Farm Year To Date Expenses302 096 $
Pro Salary Cap To Date6 164 736 $
Farm Salary Cap To Date35 840 $

Estimate

Pro Estimated Season Revenue23 834 530 $
Pro Remaining Season Days170
Pro Expenses Per Days387 984 $
Pro Estimated Expenses65 957 280 $
Farm Remaining Season Days301
Farm Expenses Per Days18 881 $
Farm Estimated Expenses5 683 181 $
Estimated Season Expenses71 640 461 $
Season Salary Cap71 665 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 335 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 665 000 $
Current Bank Account76 066 866 $
Projected Bank Account28 260 935 $

Pro Players Salaries

Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 6 096 237 $
Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 5 392 473 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 5 301 075 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 4 112 903 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 3 884 409 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 3 381 720 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 3 290 323 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 2 988 710 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 2 193 548 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 2 056 452 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 1 142 473 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 959 677 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 868 280 $
Joonas Korpisalo 925 000 $ (1)
-Salary Remaining : 845 430 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 799 731 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 594 086 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 571 237 $
Total Pro Players23
Salary Commitment
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $
Salary Average Commitment
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 665 000 $
Year 3 : 38 350 000 $
Year 4 : 20 050 000 $
Year 5 : 14 550 000 $

Farm Players Salaries

Brandon Davidson 142 500 $ (2)
Salary Remaining : 135 308 $
Jared McCann 110 700 $ (2)
Salary Remaining : 105 113 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 102 169 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 87 831 $
Marko Dano 92 500 $ (1)
Salary Remaining : 87 831 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 87 262 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 68 841 $
Total Farm Players7
Salary Commitment
Year 2 : 710 200 $
Year 3 : 253 200 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 710 200 $
Year 3 : 253 200 $
Year 4 : 0 $
Year 5 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 910 - 98,50%
Level 2: 5000 - 60 $ - 4 770 - 95,40%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 897 - 97,43%
Luxury : 1000 - 200 $ - 968 - 96,80%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 545 - 97,47%
Average Income per Game631 499 $
Year to Date Revenue1 894 497 $

Expense

Pro Players Total Salaries55 070 000 $
Pro Players Total Average Salaries55 070 000 $
Farm Players Total Salaries218 750 $
Farm Players Total Average Salaries218 750 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 210 320 $
Farm Year To Date Expenses36 272 $
Pro Salary Cap To Date4 737 200 $
Farm Salary Cap To Date11 040 $

Estimate

Pro Estimated Season Revenue23 996 962 $
Pro Remaining Season Days170
Pro Expenses Per Days325 645 $
Pro Estimated Expenses55 359 650 $
Farm Remaining Season Days301
Farm Expenses Per Days2 267 $
Farm Estimated Expenses682 367 $
Estimated Season Expenses56 042 017 $
Season Salary Cap55 070 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 930 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 070 000 $
Current Bank Account44 128 296 $
Projected Bank Account12 083 241 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 5 392 473 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 4 569 892 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 4 341 398 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 3 655 914 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 3 473 118 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 3 427 419 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Jesse Puljujarvi 3 425 000 $ (3)
-Salary Remaining : 3 130 376 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 1 622 312 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 1 599 462 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 1 228 387 $
Mirco Mueller 1 319 000 $ (1)
-Salary Remaining : 1 205 538 $
Anthony DeAngelo 1 262 500 $ (3)
-Salary Remaining : 1 153 898 $
Jordan Schmaltz 1 208 000 $ (2)
-Salary Remaining : 1 104 086 $
Jack Roslovic 1 137 000 $ (3)
-Salary Remaining : 1 039 194 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 913 978 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 845 430 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 845 430 $
Gabriel Carlsson 925 000 $ (3)
-Salary Remaining : 845 430 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 788 306 $
Teemu Pulkkinen 812 000 $ (1)
-Salary Remaining : 742 151 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 639 785 $
Total Pro Players23
Salary Commitment
Year 2 : 55 070 000 $
Year 3 : 35 945 000 $
Year 4 : 24 737 000 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 55 070 000 $
Year 3 : 35 945 000 $
Year 4 : 24 737 000 $
Year 5 : 0 $
Salary Cap with 1 Way Contract
Year 2 : 55 070 000 $
Year 3 : 35 945 000 $
Year 4 : 24 737 000 $
Year 5 : 0 $

Farm Players Salaries

Miles Wood 92 500 $ (2)
Salary Remaining : 87 831 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 61 719 $
Aaron Ness 61 250 $ (2)
Salary Remaining : 58 159 $
Total Farm Players3
Salary Commitment
Year 2 : 218 750 $
Year 3 : 153 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 218 750 $
Year 3 : 153 750 $
Year 4 : 0 $
Year 5 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 871 - 97,84%
Level 2: 5000 - 60 $ - 4 899 - 97,99%
Level 3: 2000 - 35 $ - 1 941 - 97,07%
Level 4: 4000 - 25 $ - 3 957 - 98,93%
Luxury : 1000 - 200 $ - 986 - 98,63%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 655 - 98,08%
Average Income per Game635 038 $
Year to Date Revenue1 905 115 $

Expense

Pro Players Total Salaries71 198 000 $
Pro Players Total Average Salaries71 198 000 $
Farm Players Total Salaries755 900 $
Farm Players Total Average Salaries755 900 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 331 008 $
Farm Year To Date Expenses63 392 $
Pro Salary Cap To Date6 124 560 $
Farm Salary Cap To Date38 160 $

Estimate

Pro Estimated Season Revenue24 131 457 $
Pro Remaining Season Days170
Pro Expenses Per Days395 688 $
Pro Estimated Expenses67 266 960 $
Farm Remaining Season Days301
Farm Expenses Per Days3 962 $
Farm Estimated Expenses1 192 562 $
Estimated Season Expenses68 459 522 $
Season Salary Cap71 198 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 802 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 198 000 $
Current Bank Account41 081 659 $
Projected Bank Account(3 246 406 $)

Pro Players Salaries

Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 6 397 849 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 6 215 054 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 5 758 065 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 5 026 882 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 4 684 140 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 4 569 892 $
Shane Doan 4 840 000 $ (1)
-Salary Remaining : 4 423 656 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 4 250 000 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 4 158 602 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 3 450 269 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 2 284 946 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 1 903 817 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 1 599 462 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 1 553 763 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 1 279 570 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 1 233 871 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 1 096 774 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 959 677 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 845 430 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 639 785 $
Total Pro Players21
Salary Commitment
Year 2 : 71 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $
Salary Average Commitment
Year 2 : 71 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $
Salary Cap with 1 Way Contract
Year 2 : 71 198 000 $
Year 3 : 53 033 000 $
Year 4 : 44 225 000 $
Year 5 : 35 875 000 $

Farm Players Salaries

Mike Vecchione 92 500 $ (1)
Salary Remaining : 87 831 $
Andrew Copp 92 500 $ (1)
Salary Remaining : 87 831 $
Pontus Aberg 92 500 $ (1)
Salary Remaining : 87 831 $
David Rittich 92 500 $ (1)
Salary Remaining : 87 831 $
Patrik Nemeth 90 000 $ (1)
Salary Remaining : 85 457 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 84 888 $
Evan Rodrigues 84 000 $ (1)
Salary Remaining : 79 760 $
Alan Quine 61 250 $ (2)
Salary Remaining : 58 159 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 58 159 $
Total Farm Players9
Salary Commitment
Year 2 : 755 900 $
Year 3 : 122 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 755 900 $
Year 3 : 122 500 $
Year 4 : 0 $
Year 5 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
73 000 000 $

Over Minimum of
54 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 59 486 261 $ 69 224 000 $ 3 776 000 $ 15 224 000 $ 21829
Arizona Coyotes 50 119 596 $ 61 679 333 $ 11 320 667 $ 7 679 333 $ 211031
Boston Bruins 43 177 423 $ 54 384 000 $ 18 616 000 $ 384 000 $ 23831
Brooklyn Islanders 54 604 970 $ 56 949 500 $ 16 050 500 $ 2 949 500 $ 21324
Buffalo Sabres 34 717 402 $ 58 460 000 $ 14 540 000 $ 4 460 000 $ 21627
Calgary Flames 50 355 768 $ 54 791 333 $ 18 208 667 $ 791 333 $ 23730
Carolina Hurricanes 47 212 949 $ 71 867 000 $ 1 133 000 $ 17 867 000 $ 21425
Chicago Blackhawks 43 788 271 $ 66 477 000 $ 6 523 000 $ 12 477 000 $ 221537
Colorado Avalanches 36 186 409 $ 67 765 832 $ 5 234 168 $ 13 765 832 $ 20929
Columbus Blue Jackets 63 808 307 $ 64 446 750 $ 8 553 250 $ 10 446 750 $ 21728
Dallas Stars 51 594 348 $ 54 837 000 $ 18 163 000 $ 837 000 $ 23326
Detroit Red Wings 40 812 320 $ 61 670 500 $ 11 329 500 $ 7 670 500 $ 221436
Edmonton Oilers 41 116 547 $ 60 858 000 $ 12 142 000 $ 6 858 000 $ 232245
Florida Panthers 42 521 015 $ 69 600 000 $ 3 400 000 $ 15 600 000 $ 22426
Los Angeles Kings 36 486 114 $ 71 452 000 $ 1 548 000 $ 17 452 000 $ 20323
Minnesota Wild 47 355 161 $ 56 725 000 $ 16 275 000 $ 2 725 000 $ 23528
Montreal Canadiens 37 533 480 $ 71 188 333 $ 1 811 667 $ 17 188 333 $ 21526
Nashville Predators 38 833 708 $ 71 180 500 $ 1 819 500 $ 17 180 500 $ 201030
New Jersey Devils 39 860 690 $ 72 328 833 $ 671 167 $ 18 328 833 $ 21728
New York Rangers 42 246 692 $ 72 757 833 $ 242 167 $ 18 757 833 $ 21526
Ottawa Senators 47 885 570 $ 70 078 000 $ 2 922 000 $ 16 078 000 $ 20424
Philadelphia Flyers 40 709 276 $ 57 646 000 $ 15 354 000 $ 3 646 000 $ 22628
Pittsburgh Penguins 40 174 945 $ 64 224 500 $ 8 775 500 $ 10 224 500 $ 22729
SanJose Sharks 46 744 474 $ 66 460 667 $ 6 539 333 $ 12 460 667 $ 211031
St-Louis Blues 39 479 601 $ 72 271 000 $ 729 000 $ 18 271 000 $ 20626
Tampa Bay Lightning 37 928 706 $ 64 624 500 $ 8 375 500 $ 10 624 500 $ 21930
Toronto Maple Leafs 35 951 619 $ 72 975 666 $ 24 334 $ 18 975 666 $ 20424
Vancouver Canucks 60 588 752 $ 56 075 000 $ 16 925 000 $ 2 075 000 $ 23932
Vegas Golden Knights 76 066 866 $ 71 665 000 $ 1 335 000 $ 17 665 000 $ 23730
Washington Capitals 44 128 296 $ 55 070 000 $ 17 930 000 $ 1 070 000 $ 23326
Winnipeg Jets 41 081 659 $ 71 198 000 $ 1 802 000 $ 17 198 000 $ 21930