Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 15 décembre 2017 at 13:16

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 881 - 98,01%
Level 2: 5000 - 60 $ - 4 879 - 97,57%
Level 3: 2000 - 35 $ - 1 965 - 98,23%
Level 4: 4000 - 25 $ - 3 941 - 98,52%
Luxury : 1000 - 200 $ - 969 - 96,94%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 634 - 97,97%
Average Income per Game633 398 $
Year to Date Revenue11 401 167 $

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 Expenses26 615 060 $
Farm Year To Date Expenses575 313 $
Pro Salary Cap To Date26 424 212 $
Farm Salary Cap To Date137 456 $

Estimate

Pro Estimated Season Revenue14 568 158 $
Pro Remaining Season Days115
Pro Expenses Per Days374 860 $
Pro Estimated Expenses43 108 900 $
Farm Remaining Season Days246
Farm Expenses Per Days8 103 $
Farm Estimated Expenses1 993 338 $
Estimated Season Expenses45 102 238 $
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 Account46 674 950 $
Projected Bank Account16 140 870 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 6 182 796 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 3 786 962 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 3 760 995 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 3 709 677 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 3 400 538 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 3 091 398 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 2 658 602 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 2 627 688 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 2 581 317 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 2 452 715 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 2 384 704 $
Nick Schmaltz 1 542 000 $ (3)
-Salary Remaining : 953 387 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 896 505 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 741 935 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 618 280 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 587 366 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 553 978 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 552 742 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 454 435 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 401 882 $
Jordan Schroeder 650 000 $ (1)
-Salary Remaining : 401 882 $
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 : 77 292 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 71 782 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 63 401 $
Connor Carrick 75 000 $ (1)
Salary Remaining : 58 202 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 58 202 $
Mason Raymond 67 500 $ (1)
Salary Remaining : 52 382 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 48 502 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 46 562 $
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 $ - 5 882 - 98,03%
Level 2: 5000 - 60 $ - 4 755 - 95,10%
Level 3: 2000 - 35 $ - 1 950 - 97,48%
Level 4: 4000 - 25 $ - 3 911 - 97,78%
Luxury : 1000 - 200 $ - 981 - 98,05%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 478 - 97,10%
Average Income per Game630 157 $
Year to Date Revenue8 192 041 $

Expense

Pro Players Total Salaries61 679 333 $
Pro Players Total Average Salaries61 679 333 $
Farm Players Total Salaries1 052 100 $
Farm Players Total Average Salaries1 052 100 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 923 262 $
Farm Year To Date Expenses593 986 $
Pro Salary Cap To Date23 544 239 $
Farm Salary Cap To Date235 649 $

Estimate

Pro Estimated Season Revenue17 644 396 $
Pro Remaining Season Days115
Pro Expenses Per Days334 297 $
Pro Estimated Expenses38 444 155 $
Farm Remaining Season Days246
Farm Expenses Per Days8 366 $
Farm Estimated Expenses2 058 036 $
Estimated Season Expenses40 502 191 $
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 Account36 884 940 $
Projected Bank Account14 027 145 $

Pro Players Salaries

Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 3 709 677 $
Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 3 709 677 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 3 709 677 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 3 647 849 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 3 245 968 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 2 380 376 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 2 380 376 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 2 318 548 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 2 287 634 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 2 060 932 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 1 452 957 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 927 419 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 896 505 $
Anton Khudobin 1 200 000 $ (2)
-Salary Remaining : 741 935 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 695 565 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 571 909 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 571 909 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 557 688 $
Vladislav Kamenev 894 000 $ (3)
-Salary Remaining : 552 742 $
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 : 178 486 $
Erik Condra 125 000 $ (2)
Salary Remaining : 97 003 $
Chris Thorburn 120 000 $ (1)
Salary Remaining : 93 123 $
Dmitrij Jaskin 100 000 $ (2)
Salary Remaining : 77 603 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 71 782 $
Sean Malone 92 500 $ (1)
Salary Remaining : 71 782 $
Jujhar Khaira 89 400 $ (1)
Salary Remaining : 69 377 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 61 461 $
Logan Shaw 66 000 $ (1)
Salary Remaining : 51 218 $
Tom Sestito 57 500 $ (1)
Salary Remaining : 44 621 $
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 $ - 5 810 - 96,84%
Level 2: 5000 - 60 $ - 4 855 - 97,09%
Level 3: 2000 - 35 $ - 1 944 - 97,18%
Level 4: 4000 - 25 $ - 3 904 - 97,60%
Luxury : 1000 - 200 $ - 971 - 97,10%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 484 - 97,13%
Average Income per Game628 395 $
Year to Date Revenue10 054 321 $

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 Expenses20 950 325 $
Farm Year To Date Expenses288 757 $
Pro Salary Cap To Date20 759 477 $
Farm Salary Cap To Date176 790 $

Estimate

Pro Estimated Season Revenue15 709 877 $
Pro Remaining Season Days115
Pro Expenses Per Days295 075 $
Pro Estimated Expenses33 933 625 $
Farm Remaining Season Days246
Farm Expenses Per Days4 067 $
Farm Estimated Expenses1 000 482 $
Estimated Season Expenses34 934 107 $
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 Account34 897 256 $
Projected Bank Account15 673 026 $

Pro Players Salaries

Kris Letang 7 250 000 $ (5)
-Salary Remaining : 4 482 527 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 3 297 285 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 2 318 548 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 2 009 409 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 1 731 183 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 1 731 183 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 1 483 871 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 1 452 957 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 1 360 215 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 1 112 903 $
Jake Virtanen 1 744 000 $ (2)
-Salary Remaining : 1 078 280 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 973 790 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 927 419 $
Mark Jankowski 1 494 000 $ (2)
-Salary Remaining : 923 710 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 881 048 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 702 984 $
Anthony Beauvillier 1 107 000 $ (1)
-Salary Remaining : 684 435 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 571 909 $
Jeff Zatkoff 900 000 $ (2)
-Salary Remaining : 556 452 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 552 742 $
Lucas Wallmark 750 000 $ (2)
-Salary Remaining : 463 710 $
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 : 105 772 $
Sonny Milano 129 400 $ (2)
Salary Remaining : 100 418 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 83 500 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 69 842 $
Adam Erne 89 400 $ (2)
Salary Remaining : 69 377 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 69 377 $
Nic Petan 86 300 $ (2)
Salary Remaining : 66 971 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 47 182 $
Total Farm Players8
Salary Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 789 200 $
Year 3 : 562 900 $
Year 4 : 0 $
Year 5 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,79%
Level 2: 5000 - 60 $ - 4 948 - 98,97%
Level 3: 2000 - 35 $ - 1 953 - 97,65%
Level 4: 4000 - 25 $ - 3 919 - 97,97%
Luxury : 1000 - 200 $ - 962 - 96,25%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 650 - 98,06%
Average Income per Game633 663 $
Year to Date Revenue8 237 616 $

Expense

Pro Players Total Salaries66 849 500 $
Pro Players Total Average Salaries66 849 500 $
Farm Players Total Salaries302 500 $
Farm Players Total Average Salaries302 500 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 412 436 $
Farm Year To Date Expenses484 047 $
Pro Salary Cap To Date23 267 277 $
Farm Salary Cap To Date58 473 $

Estimate

Pro Estimated Season Revenue17 742 558 $
Pro Remaining Season Days115
Pro Expenses Per Days375 535 $
Pro Estimated Expenses43 186 525 $
Farm Remaining Season Days246
Farm Expenses Per Days6 948 $
Farm Estimated Expenses1 709 208 $
Estimated Season Expenses44 895 733 $
Season Salary Cap66 849 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 150 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 849 500 $
Current Bank Account41 925 695 $
Projected Bank Account14 772 520 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 4 173 387 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 3 555 108 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 3 400 538 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 3 338 710 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 2 844 086 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 2 782 258 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 2 720 430 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 210 349 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 1 854 839 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 1 854 839 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 1 545 699 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 1 422 043 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 772 849 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 772 849 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 702 984 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 556 452 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 502 352 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 448 253 $
Total Pro Players22
Salary Commitment
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $
Salary Average Commitment
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 2 : 66 849 500 $
Year 3 : 31 249 500 $
Year 4 : 24 800 000 $
Year 5 : 18 000 000 $

Farm Players Salaries

Robbie Russo 92 500 $ (1)
Salary Remaining : 71 782 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 71 782 $
Nicklas Jensen 60 000 $ (1)
Salary Remaining : 46 562 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 44 621 $
Total Farm Players4
Salary Commitment
Year 2 : 302 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 302 500 $
Year 3 : 92 500 $
Year 4 : 92 500 $
Year 5 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 844 - 97,40%
Level 2: 5000 - 60 $ - 4 844 - 96,89%
Level 3: 2000 - 35 $ - 1 962 - 98,09%
Level 4: 4000 - 25 $ - 3 891 - 97,26%
Luxury : 1000 - 200 $ - 984 - 98,41%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 525 - 97,36%
Average Income per Game631 292 $
Year to Date Revenue8 838 090 $

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 Expenses24 720 212 $
Farm Year To Date Expenses249 565 $
Pro Salary Cap To Date22 315 371 $
Farm Salary Cap To Date137 598 $

Estimate

Pro Estimated Season Revenue17 044 888 $
Pro Remaining Season Days115
Pro Expenses Per Days348 172 $
Pro Estimated Expenses40 039 780 $
Farm Remaining Season Days246
Farm Expenses Per Days3 515 $
Farm Estimated Expenses864 690 $
Estimated Season Expenses40 904 470 $
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 Account22 964 242 $
Projected Bank Account(895 340 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 4 327 957 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 3 245 968 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 2 988 145 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 2 576 371 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 2 380 376 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 2 349 462 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 2 334 005 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 2 241 263 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 1 978 495 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 1 854 839 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 1 607 527 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 1 530 242 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 680 108 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 633 737 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 587 366 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 556 452 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 537 903 $
Trevor van Riemsdyk 825 000 $ (2)
-Salary Remaining : 510 081 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 395 699 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 355 511 $
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 : 132 235 $
Chandler Stephenson 92 500 $ (1)
Salary Remaining : 71 782 $
Riley Barber 92 500 $ (2)
Salary Remaining : 71 782 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 69 377 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 69 377 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 62 082 $
Total Farm Players6
Salary Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 614 200 $
Year 3 : 352 300 $
Year 4 : 170 400 $
Year 5 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 913 - 98,55%
Level 2: 5000 - 60 $ - 4 953 - 99,05%
Level 3: 2000 - 35 $ - 1 979 - 98,94%
Level 4: 4000 - 25 $ - 3 963 - 99,06%
Luxury : 1000 - 200 $ - 984 - 98,38%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 791 - 98,84%
Average Income per Game639 305 $
Year to Date Revenue10 868 193 $

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 Expenses22 568 173 $
Farm Year To Date Expenses516 202 $
Pro Salary Cap To Date20 926 795 $
Farm Salary Cap To Date135 429 $

Estimate

Pro Estimated Season Revenue15 343 331 $
Pro Remaining Season Days115
Pro Expenses Per Days317 695 $
Pro Estimated Expenses36 534 925 $
Farm Remaining Season Days246
Farm Expenses Per Days7 274 $
Farm Estimated Expenses1 789 404 $
Estimated Season Expenses38 324 329 $
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 Account41 421 601 $
Projected Bank Account18 440 603 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 4 018 817 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 3 555 108 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 2 936 828 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 2 679 005 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 2 473 118 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 2 060 932 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 2 009 409 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 1 412 769 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 1 051 075 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 649 194 $
Brandon Manning 975 000 $ (2)
-Salary Remaining : 602 823 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 587 366 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 571 909 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 552 742 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 494 624 $
Cody Goloubef 750 000 $ (1)
-Salary Remaining : 463 710 $
Jake Dotchin 617 000 $ (1)
-Salary Remaining : 381 478 $
Frederick Gaudreau 595 000 $ (1)
-Salary Remaining : 367 876 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 355 511 $
Jonathan Marchessault 484 000 $ (1)
-Salary Remaining : 299 247 $
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 : 116 404 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 70 774 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 69 842 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 69 377 $
Andreas Martinsen 64 000 $ (1)
Salary Remaining : 49 666 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 47 532 $
Lukas Sedlak 60 000 $ (1)
Salary Remaining : 46 562 $
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 $ - 5 847 - 97,45%
Level 2: 5000 - 60 $ - 4 952 - 99,03%
Level 3: 2000 - 35 $ - 1 949 - 97,45%
Level 4: 4000 - 25 $ - 3 848 - 96,19%
Luxury : 1000 - 200 $ - 987 - 98,71%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 582 - 97,68%
Average Income per Game634 242 $
Year to Date Revenue8 245 145 $

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 Expenses28 349 235 $
Farm Year To Date Expenses672 086 $
Pro Salary Cap To Date27 433 122 $
Farm Salary Cap To Date72 917 $

Estimate

Pro Estimated Season Revenue17 758 774 $
Pro Remaining Season Days115
Pro Expenses Per Days399 285 $
Pro Estimated Expenses45 917 775 $
Farm Remaining Season Days246
Farm Expenses Per Days9 466 $
Farm Estimated Expenses2 328 636 $
Estimated Season Expenses48 246 411 $
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 Account31 728 829 $
Projected Bank Account1 241 192 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 5 873 656 $
Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 4 173 387 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 3 709 677 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 3 586 022 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 3 245 968 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 2 782 258 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 2 596 774 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 2 534 946 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 2 117 608 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 024 866 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 1 916 667 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 1 823 925 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 1 793 011 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 1 298 387 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 081 989 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 803 763 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 772 849 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 721 532 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 711 022 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 556 452 $
Tom Pyatt 500 000 $ (1)
-Salary Remaining : 309 140 $
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 : 71 782 $
Tristan Jarry 89 400 $ (1)
Salary Remaining : 69 377 $
Frederik Gauthier 86 300 $ (2)
Salary Remaining : 66 971 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 44 621 $
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 $ - 5 857 - 97,61%
Level 2: 5000 - 60 $ - 4 863 - 97,27%
Level 3: 2000 - 35 $ - 1 957 - 97,84%
Level 4: 4000 - 25 $ - 3 901 - 97,54%
Luxury : 1000 - 200 $ - 978 - 97,84%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 557 - 97,54%
Average Income per Game631 987 $
Year to Date Revenue10 111 793 $

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 Expenses25 566 461 $
Farm Year To Date Expenses658 099 $
Pro Salary Cap To Date25 375 613 $
Farm Salary Cap To Date322 127 $

Estimate

Pro Estimated Season Revenue15 799 677 $
Pro Remaining Season Days115
Pro Expenses Per Days360 091 $
Pro Estimated Expenses41 410 465 $
Farm Remaining Season Days246
Farm Expenses Per Days9 269 $
Farm Estimated Expenses2 280 174 $
Estimated Season Expenses43 690 639 $
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 Account30 379 266 $
Projected Bank Account2 488 304 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 5 100 806 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 4 660 591 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 3 709 677 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 3 014 113 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 2 936 828 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 2 782 258 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 2 693 844 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 2 627 688 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 1 916 667 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 1 391 129 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 112 903 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 1 097 446 $
Darnell Nurse 1 713 000 $ (2)
-Salary Remaining : 1 059 113 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 1 004 704 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 911 962 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 803 763 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 571 909 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 552 742 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 370 968 $
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 : 137 744 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 100 418 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 97 314 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 85 906 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 71 782 $
Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 71 782 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 71 782 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 71 782 $
Kasperi Kapanen 89 400 $ (1)
Salary Remaining : 69 377 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 69 377 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 59 909 $
Tyler Pitlick 72 500 $ (1)
Salary Remaining : 56 262 $
Tanner Kero 66 700 $ (1)
Salary Remaining : 51 761 $
Anton Forsberg 65 000 $ (1)
Salary Remaining : 50 442 $
Brian Lashoff 65 000 $ (1)
Salary Remaining : 50 442 $
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 $ - 5 922 - 98,71%
Level 2: 5000 - 60 $ - 4 937 - 98,73%
Level 3: 2000 - 35 $ - 1 962 - 98,12%
Level 4: 4000 - 25 $ - 3 905 - 97,61%
Luxury : 1000 - 200 $ - 989 - 98,85%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 714 - 98,41%
Average Income per Game638 745 $
Year to Date Revenue9 581 168 $

Expense

Pro Players Total Salaries72 853 833 $
Pro Players Total Average Salaries72 853 832 $
Farm Players Total Salaries691 150 $
Farm Players Total Average Salaries691 150 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 504 026 $
Farm Year To Date Expenses557 493 $
Pro Salary Cap To Date26 167 960 $
Farm Salary Cap To Date176 720 $

Estimate

Pro Estimated Season Revenue16 607 358 $
Pro Remaining Season Days115
Pro Expenses Per Days410 504 $
Pro Estimated Expenses47 207 960 $
Farm Remaining Season Days246
Farm Expenses Per Days7 543 $
Farm Estimated Expenses1 855 578 $
Estimated Season Expenses49 063 538 $
Season Salary Cap72 853 832 $
Estimate Under Maximum Salary Cap of 73 000 000 $146 168 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 853 832 $
Current Bank Account22 024 381 $
Projected Bank Account(10 431 799 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 5 379 032 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 5 100 806 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 4 857 823 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 3 424 032 $
Dan Girardi 5 500 000 $ (5)
-Salary Remaining : 3 400 538 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 3 261 425 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 3 091 398 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 2 704 973 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 2 679 211 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 2 596 774 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 2 163 978 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 1 391 129 $
Alexander Burmistrov 1 550 000 $ (2)
-Salary Remaining : 958 333 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 803 763 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 587 366 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 556 452 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 556 452 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 533 575 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 378 696 $
Total Pro Players20
Salary Commitment
Year 2 : 72 853 833 $
Year 3 : 50 396 833 $
Year 4 : 38 721 333 $
Year 5 : 38 721 333 $
Salary Average Commitment
Year 2 : 72 853 832 $
Year 3 : 50 396 832 $
Year 4 : 38 721 332 $
Year 5 : 38 721 332 $
Salary Cap with 1 Way Contract
Year 2 : 72 853 832 $
Year 3 : 50 396 832 $
Year 4 : 38 721 332 $
Year 5 : 38 721 332 $

Farm Players Salaries

Anthony DeAngelo 126 250 $ (3)
Salary Remaining : 97 973 $
Kevin Connauton 100 000 $ (2)
Salary Remaining : 77 603 $
John Hayden 92 500 $ (1)
Salary Remaining : 71 782 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 67 825 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 62 082 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 62 082 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 50 442 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 46 562 $
Total Farm Players8
Salary Commitment
Year 2 : 691 150 $
Year 3 : 226 250 $
Year 4 : 126 250 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 691 150 $
Year 3 : 226 250 $
Year 4 : 126 250 $
Year 5 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 837 - 97,29%
Level 2: 5000 - 60 $ - 4 945 - 98,89%
Level 3: 2000 - 35 $ - 1 954 - 97,70%
Level 4: 4000 - 25 $ - 3 901 - 97,53%
Luxury : 1000 - 200 $ - 972 - 97,18%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 609 - 97,83%
Average Income per Game632 757 $
Year to Date Revenue11 389 626 $

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 Expenses25 402 238 $
Farm Year To Date Expenses626 291 $
Pro Salary Cap To Date24 600 648 $
Farm Salary Cap To Date155 987 $

Estimate

Pro Estimated Season Revenue14 553 411 $
Pro Remaining Season Days115
Pro Expenses Per Days357 778 $
Pro Estimated Expenses41 144 470 $
Farm Remaining Season Days246
Farm Expenses Per Days8 821 $
Farm Estimated Expenses2 169 966 $
Estimated Season Expenses43 314 436 $
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 Account53 116 774 $
Projected Bank Account24 355 749 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 4 698 925 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 4 250 672 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 3 678 763 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 3 091 398 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 2 782 258 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 2 473 118 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 2 457 661 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 2 411 290 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 2 071 237 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 1 854 839 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 1 700 269 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 958 333 $
Viktor Stalberg 1 500 000 $ (1)
-Salary Remaining : 927 419 $
Julius Honka 1 363 000 $ (3)
-Salary Remaining : 842 715 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 571 909 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 571 909 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 494 624 $
Pheonix Copley 708 750 $ (1)
-Salary Remaining : 438 206 $
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 : 162 965 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 79 620 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 71 782 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 62 082 $
Emerson Etem 77 500 $ (1)
Salary Remaining : 60 142 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 56 262 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 47 532 $
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 $ - 5 823 - 97,06%
Level 2: 5000 - 60 $ - 4 844 - 96,88%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 25 $ - 3 883 - 97,09%
Luxury : 1000 - 200 $ - 957 - 95,69%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 454 - 96,97%
Average Income per Game627 073 $
Year to Date Revenue8 779 017 $

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 Expenses22 459 288 $
Farm Year To Date Expenses732 152 $
Pro Salary Cap To Date20 932 433 $
Farm Salary Cap To Date60 279 $

Estimate

Pro Estimated Season Revenue16 930 961 $
Pro Remaining Season Days115
Pro Expenses Per Days316 328 $
Pro Estimated Expenses36 377 720 $
Farm Remaining Season Days246
Farm Expenses Per Days10 312 $
Farm Estimated Expenses2 536 752 $
Estimated Season Expenses38 914 472 $
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 Account39 852 425 $
Projected Bank Account17 868 914 $

Pro Players Salaries

Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 3 091 398 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 3 014 113 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 2 844 086 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 2 395 833 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 2 334 005 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 2 334 005 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 2 055 780 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 1 978 495 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 1 700 269 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 1 648 952 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 1 375 672 $
Lawson Crouse 1 603 000 $ (3)
-Salary Remaining : 991 102 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 989 247 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 865 591 $
Colin White 1 285 000 $ (3)
-Salary Remaining : 794 489 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 775 323 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 650 430 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 649 194 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 571 909 $
Kyle Rau 859 000 $ (1)
-Salary Remaining : 531 102 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 412 392 $
Yannick Weber 575 000 $ (1)
-Salary Remaining : 355 511 $
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 : 71 782 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 71 782 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 65 186 $
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 $ - 5 842 - 97,37%
Level 2: 5000 - 60 $ - 4 922 - 98,44%
Level 3: 2000 - 35 $ - 1 970 - 98,52%
Level 4: 4000 - 25 $ - 3 916 - 97,91%
Luxury : 1000 - 200 $ - 979 - 97,91%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 630 - 97,95%
Average Income per Game633 546 $
Year to Date Revenue10 770 290 $

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 Expenses25 182 280 $
Farm Year To Date Expenses1 311 086 $
Pro Salary Cap To Date23 540 902 $
Farm Salary Cap To Date258 369 $

Estimate

Pro Estimated Season Revenue15 205 115 $
Pro Remaining Season Days115
Pro Expenses Per Days354 680 $
Pro Estimated Expenses40 788 200 $
Farm Remaining Season Days246
Farm Expenses Per Days18 466 $
Farm Estimated Expenses4 542 636 $
Estimated Season Expenses45 330 836 $
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 Account29 789 700 $
Projected Bank Account(336 021 $)

Pro Players Salaries

Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 3 709 677 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 3 555 108 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 3 400 538 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 2 689 516 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 2 627 688 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 2 627 688 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 2 473 118 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 2 473 118 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 2 241 263 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 2 040 323 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 1 854 839 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 1 236 559 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 143 817 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 1 097 446 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 1 025 108 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 865 591 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 571 909 $
Nick Lappin 925 000 $ (2)
-Salary Remaining : 571 909 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 571 909 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 564 180 $
Greg McKegg 700 000 $ (1)
-Salary Remaining : 432 796 $
Cory Conacher 575 000 $ (1)
-Salary Remaining : 355 511 $
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 : 105 772 $
Christian Fischer 110 700 $ (3)
Salary Remaining : 85 906 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 71 782 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 71 782 $
Sean Kuraly 92 500 $ (2)
Salary Remaining : 71 782 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 69 066 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 64 022 $
Daniel Carr 72 500 $ (2)
Salary Remaining : 56 262 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 56 262 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 55 486 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 48 657 $
Aaron Dell 62 500 $ (2)
Salary Remaining : 48 502 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 45 397 $
Byron Froese 57 500 $ (1)
Salary Remaining : 44 621 $
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 $ - 5 844 - 97,40%
Level 2: 5000 - 60 $ - 4 963 - 99,27%
Level 3: 2000 - 35 $ - 1 945 - 97,23%
Level 4: 4000 - 25 $ - 3 927 - 98,17%
Luxury : 1000 - 200 $ - 974 - 97,39%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 652 - 98,07%
Average Income per Game634 018 $
Year to Date Revenue9 510 273 $

Expense

Pro Players Total Salaries55 258 000 $
Pro Players Total Average Salaries55 258 000 $
Farm Players Total Salaries1 649 500 $
Farm Players Total Average Salaries1 649 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 326 891 $
Farm Year To Date Expenses526 230 $
Pro Salary Cap To Date22 418 304 $
Farm Salary Cap To Date414 227 $

Estimate

Pro Estimated Season Revenue16 484 473 $
Pro Remaining Season Days115
Pro Expenses Per Days323 968 $
Pro Estimated Expenses37 256 320 $
Farm Remaining Season Days246
Farm Expenses Per Days6 781 $
Farm Estimated Expenses1 668 126 $
Estimated Season Expenses38 924 446 $
Season Salary Cap55 258 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 742 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 258 000 $
Current Bank Account29 102 379 $
Projected Bank Account6 662 406 $

Pro Players Salaries

Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 4 250 672 $
Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 3 771 505 $
Erik Johnson 6 000 000 $ (1)
-Salary Remaining : 3 709 677 $
Jimmy Vesey 3 775 000 $ (2)
-Salary Remaining : 2 334 005 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 2 163 978 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 1 751 586 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 1 731 183 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 1 684 812 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 1 622 984 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 1 391 129 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 1 236 559 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 989 247 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 989 247 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 989 247 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 927 419 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 865 591 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 842 715 $
J.T. Compher 1 000 000 $ (3)
-Salary Remaining : 618 280 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 587 366 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 502 043 $
Ryan Dzingel 750 000 $ (1)
-Salary Remaining : 463 710 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 370 968 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 370 968 $
Total Pro Players23
Salary Commitment
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $
Salary Average Commitment
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $
Salary Cap with 1 Way Contract
Year 2 : 55 258 000 $
Year 3 : 24 213 000 $
Year 4 : 16 938 000 $
Year 5 : 12 975 000 $

Farm Players Salaries

Matt Benning 107 500 $ (2)
Salary Remaining : 83 423 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 73 722 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 71 782 $
Steven Santini 92 500 $ (2)
Salary Remaining : 71 782 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 71 782 $
Zach Sanford 92 500 $ (3)
Salary Remaining : 71 782 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 71 782 $
Troy Stecher 92 500 $ (2)
Salary Remaining : 71 782 $
Tyler Motte 92 500 $ (3)
Salary Remaining : 71 782 $
Tim Heed 77 500 $ (1)
Salary Remaining : 60 142 $
Jhonas Enroth 75 000 $ (1)
Salary Remaining : 58 202 $
Christian Folin 72 500 $ (1)
Salary Remaining : 56 262 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 53 740 $
Jean-Francois Berube 67 500 $ (1)
Salary Remaining : 52 382 $
Derek Grant 65 000 $ (1)
Salary Remaining : 50 442 $
Shane Harper 65 000 $ (1)
Salary Remaining : 50 442 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 49 666 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 48 502 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 47 532 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 46 562 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 46 562 $
Total Farm Players21
Salary Commitment
Year 2 : 1 649 500 $
Year 3 : 1 012 000 $
Year 4 : 254 250 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 649 500 $
Year 3 : 1 012 000 $
Year 4 : 254 250 $
Year 5 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 861 - 97,69%
Level 2: 5000 - 60 $ - 4 878 - 97,57%
Level 3: 2000 - 35 $ - 1 955 - 97,73%
Level 4: 4000 - 25 $ - 3 953 - 98,83%
Luxury : 1000 - 200 $ - 982 - 98,15%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 629 - 97,94%
Average Income per Game633 622 $
Year to Date Revenue9 504 330 $

Expense

Pro Players Total Salaries70 512 333 $
Pro Players Total Average Salaries70 512 333 $
Farm Players Total Salaries181 250 $
Farm Players Total Average Salaries181 250 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 028 397 $
Farm Year To Date Expenses156 611 $
Pro Salary Cap To Date26 837 549 $
Farm Salary Cap To Date44 644 $

Estimate

Pro Estimated Season Revenue16 474 172 $
Pro Remaining Season Days115
Pro Expenses Per Days381 787 $
Pro Estimated Expenses43 905 505 $
Farm Remaining Season Days246
Farm Expenses Per Days2 149 $
Farm Estimated Expenses528 654 $
Estimated Season Expenses44 434 159 $
Season Salary Cap70 512 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 487 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 512 333 $
Current Bank Account29 658 952 $
Projected Bank Account1 698 965 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 4 637 097 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 4 482 527 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 4 327 957 $
David Backes 6 000 000 $ (5)
-Salary Remaining : 3 709 677 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 3 555 108 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 2 627 688 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 2 627 688 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 2 411 290 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 2 060 932 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 2 009 409 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 1 648 952 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 1 282 930 $
Michael Hutchinson 1 150 000 $ (2)
-Salary Remaining : 711 022 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 533 575 $
Ben Chiarot 850 000 $ (1)
-Salary Remaining : 525 538 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 494 624 $
Blake Pietila 750 000 $ (1)
-Salary Remaining : 463 710 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 455 672 $
Nicolas Deslauriers 637 000 $ (1)
-Salary Remaining : 393 844 $
Total Pro Players21
Salary Commitment
Year 2 : 70 512 333 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $
Salary Average Commitment
Year 2 : 70 512 333 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $
Salary Cap with 1 Way Contract
Year 2 : 70 512 333 $
Year 3 : 45 242 000 $
Year 4 : 40 417 000 $
Year 5 : 30 750 000 $

Farm Players Salaries

Ryan Sproul 62 500 $ (2)
Salary Remaining : 48 502 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 47 532 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 44 621 $
Total Farm Players3
Salary Commitment
Year 2 : 181 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 181 250 $
Year 3 : 123 750 $
Year 4 : 0 $
Year 5 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,79%
Level 2: 5000 - 60 $ - 4 903 - 98,07%
Level 3: 2000 - 35 $ - 1 959 - 97,94%
Level 4: 4000 - 25 $ - 3 893 - 97,32%
Luxury : 1000 - 200 $ - 964 - 96,41%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 587 - 97,70%
Average Income per Game632 223 $
Year to Date Revenue10 747 790 $

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 Expenses29 717 689 $
Farm Year To Date Expenses158 898 $
Pro Salary Cap To Date27 274 721 $
Farm Salary Cap To Date46 931 $

Estimate

Pro Estimated Season Revenue15 173 351 $
Pro Remaining Season Days115
Pro Expenses Per Days418 559 $
Pro Estimated Expenses48 134 285 $
Farm Remaining Season Days246
Farm Expenses Per Days2 238 $
Farm Estimated Expenses550 548 $
Estimated Season Expenses48 684 833 $
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 Account20 956 173 $
Projected Bank Account(12 555 309 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 5 116 263 $
Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 4 327 957 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 4 250 672 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 4 018 817 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 3 385 081 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 2 947 339 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 2 627 688 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 2 589 355 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 2 524 435 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 2 071 237 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 2 009 409 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 1 700 269 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 1 545 699 $
Jiri Hudler 2 000 000 $ (1)
-Salary Remaining : 1 236 559 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 1 078 280 $
Cam Talbot 1 450 000 $ (1)
-Salary Remaining : 896 505 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 587 366 $
Jonas Gustavsson 800 000 $ (1)
-Salary Remaining : 494 624 $
Scott Harrington 632 000 $ (1)
-Salary Remaining : 390 753 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 379 005 $
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 : 69 377 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 46 562 $
Michal Rozsival 60 000 $ (1)
Salary Remaining : 46 562 $
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 $ - 5 831 - 97,18%
Level 2: 5000 - 60 $ - 4 834 - 96,68%
Level 3: 2000 - 35 $ - 1 947 - 97,36%
Level 4: 4000 - 25 $ - 3 856 - 96,41%
Luxury : 1000 - 200 $ - 967 - 96,70%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 435 - 96,86%
Average Income per Game627 831 $
Year to Date Revenue9 417 460 $

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 Expenses23 179 938 $
Farm Year To Date Expenses657 957 $
Pro Salary Cap To Date21 653 083 $
Farm Salary Cap To Date97 980 $

Estimate

Pro Estimated Season Revenue16 323 597 $
Pro Remaining Season Days115
Pro Expenses Per Days326 478 $
Pro Estimated Expenses37 544 970 $
Farm Remaining Season Days246
Farm Expenses Per Days9 267 $
Farm Estimated Expenses2 279 682 $
Estimated Season Expenses39 824 652 $
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 Account37 675 592 $
Projected Bank Account14 174 537 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 3 941 532 $
Semyon Varlamov 5 900 000 $ (4)
-Salary Remaining : 3 647 849 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 3 338 710 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 2 875 000 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 2 751 344 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 2 349 462 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 2 191 183 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 2 040 323 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 1 803 522 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 1 576 613 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 985 538 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 922 473 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 788 306 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 633 737 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 571 909 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 494 624 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 448 253 $
Matthew Carle 700 000 $ (1)
-Salary Remaining : 432 796 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 388 280 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 370 968 $
Marek Mazanec 575 000 $ (1)
-Salary Remaining : 355 511 $
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 : 129 984 $
Shea Theodore 86 300 $ (2)
Salary Remaining : 66 971 $
Seth Griffith 62 500 $ (1)
Salary Remaining : 48 502 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 47 532 $
Mark McNeill 60 000 $ (1)
Salary Remaining : 46 562 $
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 $ - 5 866 - 97,77%
Level 2: 5000 - 60 $ - 4 923 - 98,46%
Level 3: 2000 - 35 $ - 1 972 - 98,58%
Level 4: 4000 - 25 $ - 3 915 - 97,88%
Luxury : 1000 - 200 $ - 989 - 98,91%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17 665 - 98,14%
Average Income per Game635 811 $
Year to Date Revenue12 080 418 $

Expense

Pro Players Total Salaries70 301 333 $
Pro Players Total Average Salaries70 301 333 $
Farm Players Total Salaries426 900 $
Farm Players Total Average Salaries426 900 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 238 150 $
Farm Year To Date Expenses196 964 $
Pro Salary Cap To Date27 016 666 $
Farm Salary Cap To Date84 997 $

Estimate

Pro Estimated Season Revenue13 987 852 $
Pro Remaining Season Days115
Pro Expenses Per Days395 168 $
Pro Estimated Expenses45 444 320 $
Farm Remaining Season Days246
Farm Expenses Per Days2 924 $
Farm Estimated Expenses719 304 $
Estimated Season Expenses46 163 624 $
Season Salary Cap70 301 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 698 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 301 333 $
Current Bank Account26 364 845 $
Projected Bank Account(5 810 927 $)

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 4 660 591 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 4 173 387 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 3 709 677 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 3 616 935 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 3 400 538 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 3 400 538 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 3 400 538 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 2 936 828 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 2 679 211 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 2 318 548 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 2 318 548 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 2 210 349 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 1 030 672 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 842 715 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 772 849 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 494 624 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 401 882 $
Cole Schneider 600 000 $ (1)
-Salary Remaining : 370 968 $
Zac Dalpe 600 000 $ (1)
-Salary Remaining : 370 968 $
Wade Megan 575 000 $ (1)
-Salary Remaining : 355 511 $
Total Pro Players20
Salary Commitment
Year 2 : 70 301 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $
Salary Average Commitment
Year 2 : 70 301 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $
Salary Cap with 1 Way Contract
Year 2 : 70 301 333 $
Year 3 : 55 476 333 $
Year 4 : 43 696 333 $
Year 5 : 27 971 333 $

Farm Players Salaries

Paul Postma 88 700 $ (1)
Salary Remaining : 68 833 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 62 082 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 54 865 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 52 382 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 46 562 $
TJ Tynan 60 000 $ (1)
Salary Remaining : 46 562 $
Total Farm Players6
Salary Commitment
Year 2 : 426 900 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 426 900 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 812 - 96,86%
Level 2: 5000 - 60 $ - 4 926 - 98,53%
Level 3: 2000 - 35 $ - 1 966 - 98,31%
Level 4: 4000 - 25 $ - 3 957 - 98,91%
Luxury : 1000 - 200 $ - 976 - 97,63%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 637 - 97,98%
Average Income per Game632 275 $
Year to Date Revenue9 484 123 $

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 Expenses30 224 842 $
Farm Year To Date Expenses818 630 $
Pro Salary Cap To Date27 171 061 $
Farm Salary Cap To Date258 724 $

Estimate

Pro Estimated Season Revenue16 439 147 $
Pro Remaining Season Days115
Pro Expenses Per Days425 702 $
Pro Estimated Expenses48 955 730 $
Farm Remaining Season Days246
Farm Expenses Per Days11 530 $
Farm Estimated Expenses2 836 380 $
Estimated Season Expenses51 792 110 $
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 Account22 386 892 $
Projected Bank Account(12 966 071 $)

Pro Players Salaries

Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 4 327 957 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 3 709 677 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 3 709 677 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 3 709 677 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 3 462 366 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 3 400 538 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 3 307 796 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 3 207 634 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 2 905 914 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 2 833 266 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 2 627 688 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 1 452 957 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 1 360 215 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 1 020 161 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 680 108 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 610 860 $
Philipp Grubauer 750 000 $ (1)
-Salary Remaining : 463 710 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 448 253 $
Alexandre Carrier 672 000 $ (3)
-Salary Remaining : 415 484 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 355 511 $
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 : 407 413 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 71 782 $
Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 71 782 $
Chris Driedger 80 000 $ (1)
Salary Remaining : 62 082 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 52 382 $
Max McCormick 65 000 $ (1)
Salary Remaining : 50 442 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 46 562 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 44 621 $
Austin Watson 57 500 $ (1)
Salary Remaining : 44 621 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 44 621 $
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 $ - 5 908 - 98,46%
Level 2: 5000 - 60 $ - 4 841 - 96,81%
Level 3: 2000 - 35 $ - 1 943 - 97,15%
Level 4: 4000 - 25 $ - 3 902 - 97,56%
Luxury : 1000 - 200 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 569 - 97,61%
Average Income per Game633 350 $
Year to Date Revenue8 866 902 $

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 Expenses29 395 986 $
Farm Year To Date Expenses262 203 $
Pro Salary Cap To Date27 601 887 $
Farm Salary Cap To Date150 236 $

Estimate

Pro Estimated Season Revenue17 100 454 $
Pro Remaining Season Days115
Pro Expenses Per Days414 134 $
Pro Estimated Expenses47 625 410 $
Farm Remaining Season Days246
Farm Expenses Per Days3 693 $
Farm Estimated Expenses908 478 $
Estimated Season Expenses48 533 888 $
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 Account23 854 951 $
Projected Bank Account(7 578 483 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 6 491 935 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 4 173 387 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 3 555 108 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 3 297 491 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 3 245 968 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 3 091 398 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 2 905 914 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 2 782 258 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 2 627 688 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 2 576 371 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 2 473 118 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 2 473 118 $
Kevin Fiala 1 394 000 $ (2)
-Salary Remaining : 861 882 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 827 258 $
Roman Lyubimov 925 000 $ (1)
-Salary Remaining : 571 909 $
Micheal Ferland 825 000 $ (2)
-Salary Remaining : 510 081 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 500 188 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 494 624 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 463 710 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 432 796 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 363 239 $
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 : 104 763 $
Dillon Simpson 92 500 $ (1)
Salary Remaining : 71 782 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 71 782 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 71 782 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 69 377 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 68 980 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 62 082 $
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 $ - 5 858 - 97,64%
Level 2: 5000 - 60 $ - 4 902 - 98,04%
Level 3: 2000 - 35 $ - 1 951 - 97,53%
Level 4: 4000 - 25 $ - 3 893 - 97,34%
Luxury : 1000 - 200 $ - 979 - 97,92%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17 583 - 97,68%
Average Income per Game633 099 $
Year to Date Revenue12 661 986 $

Expense

Pro Players Total Salaries65 457 500 $
Pro Players Total Average Salaries65 457 500 $
Farm Players Total Salaries651 450 $
Farm Players Total Average Salaries651 450 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 935 260 $
Farm Year To Date Expenses224 338 $
Pro Salary Cap To Date27 026 638 $
Farm Salary Cap To Date112 371 $

Estimate

Pro Estimated Season Revenue13 295 085 $
Pro Remaining Season Days115
Pro Expenses Per Days378 804 $
Pro Estimated Expenses43 562 460 $
Farm Remaining Season Days246
Farm Expenses Per Days3 632 $
Farm Estimated Expenses893 472 $
Estimated Season Expenses44 455 932 $
Season Salary Cap65 457 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 542 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 11 457 500 $
Current Bank Account28 690 489 $
Projected Bank Account(2 470 358 $)

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 4 590 726 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 4 276 640 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 3 709 677 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 3 632 392 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 3 555 108 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 3 524 194 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 2 473 118 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 1 974 785 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 1 391 129 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 1 236 559 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 1 174 731 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 1 020 161 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 878 575 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 741 935 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 587 366 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 463 710 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 440 833 $
Taylor Beck 650 000 $ (1)
-Salary Remaining : 401 882 $
Jack Campbell 612 500 $ (1)
-Salary Remaining : 378 696 $
Total Pro Players21
Salary Commitment
Year 2 : 65 457 500 $
Year 3 : 51 017 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $
Salary Average Commitment
Year 2 : 65 457 500 $
Year 3 : 51 017 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $
Salary Cap with 1 Way Contract
Year 2 : 65 457 500 $
Year 3 : 51 017 000 $
Year 4 : 34 750 000 $
Year 5 : 21 575 000 $

Farm Players Salaries

Tom Gilbert 140 000 $ (1)
Salary Remaining : 108 644 $
Adrian Kempe 89 400 $ (1)
Salary Remaining : 69 377 $
Martin Frk 86 250 $ (1)
Salary Remaining : 66 932 $
Sergey Kalinin 80 000 $ (1)
Salary Remaining : 62 082 $
Marek Langhamer 73 300 $ (1)
Salary Remaining : 56 883 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 48 502 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 48 502 $
Erik Burgdoerfer 57 500 $ (1)
Salary Remaining : 44 621 $
Total Farm Players8
Salary Commitment
Year 2 : 651 450 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 651 450 $
Year 3 : 62 500 $
Year 4 : 0 $
Year 5 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 776 - 96,27%
Level 2: 5000 - 60 $ - 4 890 - 97,79%
Level 3: 2000 - 35 $ - 1 981 - 99,03%
Level 4: 4000 - 25 $ - 3 848 - 96,19%
Luxury : 1000 - 200 $ - 978 - 97,78%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 472 - 97,07%
Average Income per Game628 359 $
Year to Date Revenue9 425 391 $

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 Expenses26 941 092 $
Farm Year To Date Expenses206 042 $
Pro Salary Cap To Date26 750 173 $
Farm Salary Cap To Date94 075 $

Estimate

Pro Estimated Season Revenue16 337 344 $
Pro Remaining Season Days115
Pro Expenses Per Days379 452 $
Pro Estimated Expenses43 636 980 $
Farm Remaining Season Days246
Farm Expenses Per Days2 902 $
Farm Estimated Expenses713 892 $
Estimated Season Expenses44 350 872 $
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 Account33 751 241 $
Projected Bank Account5 737 713 $

Pro Players Salaries

Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 4 018 817 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 3 709 677 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 3 709 677 $
Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 3 586 022 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 3 444 435 $
TJ Brodie 4 650 000 $ (5)
-Salary Remaining : 2 875 000 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 2 859 543 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 2 782 258 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 2 751 344 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 2 565 860 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 2 534 946 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 1 622 984 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 1 391 129 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 587 366 $
Laurent Dauphin 894 000 $ (2)
-Salary Remaining : 552 742 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 549 032 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 494 624 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 417 339 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 401 882 $
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 : 104 763 $
Peter Holland 130 000 $ (1)
Salary Remaining : 100 883 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 71 782 $
Scott Wilson 62 500 $ (2)
Salary Remaining : 48 502 $
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 $ - 5 815 - 96,91%
Level 2: 5000 - 60 $ - 4 818 - 96,36%
Level 3: 2000 - 35 $ - 1 963 - 98,13%
Level 4: 4000 - 25 $ - 3 914 - 97,84%
Luxury : 1000 - 200 $ - 981 - 98,08%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 490 - 97,16%
Average Income per Game628 953 $
Year to Date Revenue10 063 248 $

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 Expenses22 195 523 $
Farm Year To Date Expenses997 834 $
Pro Salary Cap To Date22 004 675 $
Farm Salary Cap To Date124 321 $

Estimate

Pro Estimated Season Revenue15 723 825 $
Pro Remaining Season Days115
Pro Expenses Per Days312 613 $
Pro Estimated Expenses35 950 495 $
Farm Remaining Season Days246
Farm Expenses Per Days14 054 $
Farm Estimated Expenses3 457 284 $
Estimated Season Expenses39 407 779 $
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 Account30 916 309 $
Projected Bank Account7 232 355 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 5 255 376 $
Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 4 327 957 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 3 709 677 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 3 555 108 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 3 245 968 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 2 998 656 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 2 287 634 $
Pavel Zacha 1 774 000 $ (3)
-Salary Remaining : 1 096 828 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 1 078 280 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 796 344 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 772 849 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 695 565 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 684 435 $
Evgeny Svechnikov 1 107 000 $ (3)
-Salary Remaining : 684 435 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 684 435 $
Ian McCoshen 1 025 000 $ (1)
-Salary Remaining : 633 737 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Blake Speers 925 000 $ (3)
-Salary Remaining : 571 909 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 552 742 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 401 882 $
Adam Cracknell 600 000 $ (1)
-Salary Remaining : 370 968 $
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 : 104 763 $
Jakob Forsbacka Karlsson 92 500 $ (3)
Salary Remaining : 71 782 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 71 782 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 71 782 $
Nikita Nesterov 72 500 $ (1)
Salary Remaining : 56 262 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 54 322 $
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 $ - 5 839 - 97,32%
Level 2: 5000 - 60 $ - 4 909 - 98,17%
Level 3: 2000 - 35 $ - 1 954 - 97,72%
Level 4: 4000 - 25 $ - 3 936 - 98,41%
Luxury : 1000 - 200 $ - 987 - 98,70%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 625 - 97,92%
Average Income per Game633 747 $
Year to Date Revenue10 139 950 $

Expense

Pro Players Total Salaries64 909 000 $
Pro Players Total Average Salaries64 909 000 $
Farm Players Total Salaries667 950 $
Farm Players Total Average Salaries667 950 $
Coaches Total Salaries6 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 076 298 $
Farm Year To Date Expenses1 410 963 $
Pro Salary Cap To Date24 656 404 $
Farm Salary Cap To Date156 684 $

Estimate

Pro Estimated Season Revenue15 843 672 $
Pro Remaining Season Days115
Pro Expenses Per Days354 887 $
Pro Estimated Expenses40 812 005 $
Farm Remaining Season Days246
Farm Expenses Per Days19 773 $
Farm Estimated Expenses4 864 158 $
Estimated Season Expenses45 676 163 $
Season Salary Cap64 909 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 091 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 909 000 $
Current Bank Account27 860 112 $
Projected Bank Account(1 972 379 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 6 491 935 $
Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 5 255 376 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 3 338 710 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 3 207 634 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 3 091 398 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 2 936 828 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 2 318 548 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 2 102 151 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 009 409 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 1 298 387 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 1 236 559 $
Nikita Zadorov 1 744 000 $ (1)
-Salary Remaining : 1 078 280 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 1 078 280 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 695 565 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 695 565 $
Jonny Brodzinski 925 000 $ (1)
-Salary Remaining : 571 909 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 556 452 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 552 742 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 533 575 $
Andy Andreoff 588 000 $ (1)
-Salary Remaining : 363 548 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 363 548 $
Dennis Rasmussen 575 000 $ (1)
-Salary Remaining : 355 511 $
Total Pro Players22
Salary Commitment
Year 2 : 64 909 000 $
Year 3 : 48 570 000 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $
Salary Average Commitment
Year 2 : 64 909 000 $
Year 3 : 48 570 000 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $
Salary Cap with 1 Way Contract
Year 2 : 64 909 000 $
Year 3 : 48 570 000 $
Year 4 : 46 582 000 $
Year 5 : 40 088 000 $

Farm Players Salaries

Marcus Sorensen 135 000 $ (1)
Salary Remaining : 104 763 $
Michal Kempny 113 700 $ (1)
Salary Remaining : 88 234 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 71 782 $
Nick Paul 89 400 $ (2)
Salary Remaining : 69 377 $
William Carrier 84 750 $ (2)
Salary Remaining : 65 768 $
Brett Lernout 82 600 $ (1)
Salary Remaining : 64 100 $
Phil Varone 70 000 $ (1)
Salary Remaining : 54 322 $
Total Farm Players7
Salary Commitment
Year 2 : 667 950 $
Year 3 : 174 150 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 667 950 $
Year 3 : 174 150 $
Year 4 : 0 $
Year 5 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 880 - 97,99%
Level 2: 5000 - 60 $ - 4 896 - 97,92%
Level 3: 2000 - 35 $ - 1 955 - 97,75%
Level 4: 4000 - 25 $ - 3 895 - 97,38%
Luxury : 1000 - 200 $ - 964 - 96,45%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 590 - 97,72%
Average Income per Game632 616 $
Year to Date Revenue10 754 473 $

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 Expenses27 488 360 $
Farm Year To Date Expenses666 974 $
Pro Salary Cap To Date25 369 365 $
Farm Salary Cap To Date196 670 $

Estimate

Pro Estimated Season Revenue15 182 785 $
Pro Remaining Season Days115
Pro Expenses Per Days387 160 $
Pro Estimated Expenses44 523 400 $
Farm Remaining Season Days246
Farm Expenses Per Days9 394 $
Farm Estimated Expenses2 310 924 $
Estimated Season Expenses46 834 324 $
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 Account32 474 852 $
Projected Bank Account823 313 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 4 327 957 $
Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 4 142 473 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 3 400 538 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 3 271 730 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 3 260 188 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 3 179 812 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 3 091 398 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 2 576 371 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 2 473 118 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 1 166 694 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 1 096 828 $
Joshua Morrissey 1 000 000 $ (3)
-Salary Remaining : 618 280 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 556 452 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 552 742 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 552 742 $
Brandon Tanev 874 000 $ (1)
-Salary Remaining : 540 376 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 494 624 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 440 833 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 401 882 $
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 : 82 802 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 82 491 $
Ryan Johnston 92 500 $ (1)
Salary Remaining : 71 782 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 71 782 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 71 782 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 69 377 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 69 377 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 62 082 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 50 442 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 49 472 $
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 $ - 5 863 - 97,71%
Level 2: 5000 - 60 $ - 4 879 - 97,58%
Level 3: 2000 - 35 $ - 1 962 - 98,10%
Level 4: 4000 - 25 $ - 3 939 - 98,47%
Luxury : 1000 - 200 $ - 983 - 98,32%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 626 - 97,92%
Average Income per Game633 821 $
Year to Date Revenue11 408 779 $

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 Expenses29 305 037 $
Farm Year To Date Expenses250 133 $
Pro Salary Cap To Date27 587 334 $
Farm Salary Cap To Date138 095 $

Estimate

Pro Estimated Season Revenue14 577 884 $
Pro Remaining Season Days115
Pro Expenses Per Days412 747 $
Pro Estimated Expenses47 465 905 $
Farm Remaining Season Days246
Farm Expenses Per Days3 523 $
Farm Estimated Expenses866 658 $
Estimated Season Expenses48 332 563 $
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 Account26 765 058 $
Projected Bank Account(6 989 621 $)

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (5)
-Salary Remaining : 5 897 151 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 4 482 527 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 3 926 075 $
Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 3 709 677 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 3 709 677 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 3 555 108 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 3 462 366 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 3 245 968 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 2 434 785 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 2 318 548 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 2 163 978 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 1 588 978 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 1 236 559 $
Ryan Garbutt 900 000 $ (1)
-Salary Remaining : 556 452 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 463 710 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 401 882 $
Dylan DeMelo 650 000 $ (2)
-Salary Remaining : 401 882 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 386 425 $
Frank Corrado 600 000 $ (1)
-Salary Remaining : 370 968 $
Derek Ryan 600 000 $ (1)
-Salary Remaining : 370 968 $
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 : 132 235 $
Hudson Fasching 135 000 $ (2)
Salary Remaining : 104 763 $
Christoph Bertschy 92 500 $ (2)
Salary Remaining : 71 782 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 62 082 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 61 151 $
Joel Hanley 60 000 $ (1)
Salary Remaining : 46 562 $
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 $ - 5 819 - 96,98%
Level 2: 5000 - 60 $ - 4 881 - 97,61%
Level 3: 2000 - 35 $ - 1 922 - 96,11%
Level 4: 4000 - 25 $ - 3 855 - 96,38%
Luxury : 1000 - 200 $ - 972 - 97,23%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 449 - 96,94%
Average Income per Game628 725 $
Year to Date Revenue10 059 600 $

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 Expenses25 756 386 $
Farm Year To Date Expenses300 685 $
Pro Salary Cap To Date24 668 524 $
Farm Salary Cap To Date188 718 $

Estimate

Pro Estimated Season Revenue15 718 125 $
Pro Remaining Season Days115
Pro Expenses Per Days362 766 $
Pro Estimated Expenses41 718 090 $
Farm Remaining Season Days246
Farm Expenses Per Days4 235 $
Farm Estimated Expenses1 041 810 $
Estimated Season Expenses42 759 900 $
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 Account25 296 627 $
Projected Bank Account(1 745 148 $)

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 4 822 581 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 3 709 677 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 3 561 290 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 3 400 538 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 2 905 914 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 2 504 032 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 2 380 376 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
Matt Stajan 3 125 000 $ (3)
-Salary Remaining : 1 932 124 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 1 700 269 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 1 622 984 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 1 545 699 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 1 197 917 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 1 143 817 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 958 333 $
Eric Gelinas 1 500 000 $ (1)
-Salary Remaining : 927 419 $
Tanner Glass 1 450 000 $ (1)
-Salary Remaining : 896 505 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 824 167 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 680 108 $
Remi Elie 894 000 $ (2)
-Salary Remaining : 552 742 $
Shane Prince 850 000 $ (2)
-Salary Remaining : 525 538 $
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 : 137 744 $
Anton Slepyshev 152 500 $ (2)
Salary Remaining : 118 344 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 83 500 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 70 696 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 58 202 $
Nate Prosser 62 500 $ (1)
Salary Remaining : 48 502 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 47 532 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 44 621 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 44 621 $
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 $ - 5 921 - 98,69%
Level 2: 5000 - 60 $ - 4 933 - 98,66%
Level 3: 2000 - 35 $ - 1 944 - 97,19%
Level 4: 4000 - 25 $ - 3 911 - 97,77%
Luxury : 1000 - 200 $ - 981 - 98,11%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 690 - 98,28%
Average Income per Game637 563 $
Year to Date Revenue9 563 448 $

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 Expenses29 383 208 $
Farm Year To Date Expenses316 518 $
Pro Salary Cap To Date27 856 282 $
Farm Salary Cap To Date204 551 $

Estimate

Pro Estimated Season Revenue16 576 643 $
Pro Remaining Season Days115
Pro Expenses Per Days413 848 $
Pro Estimated Expenses47 592 520 $
Farm Remaining Season Days246
Farm Expenses Per Days4 458 $
Farm Estimated Expenses1 096 668 $
Estimated Season Expenses48 689 188 $
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 Account19 974 748 $
Projected Bank Account(12 137 797 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 5 564 516 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 5 332 661 $
Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 4 637 097 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 3 709 677 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 3 539 651 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 3 503 584 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 3 029 570 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 2 163 978 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 2 040 323 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 1 974 785 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 1 700 269 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 1 545 699 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 1 005 941 $
Malcolm Subban 1 463 000 $ (1)
-Salary Remaining : 904 543 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 711 022 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Jordan Nolan 950 000 $ (2)
-Salary Remaining : 587 366 $
Slater Koekkoek 925 000 $ (1)
-Salary Remaining : 571 909 $
Gemel Smith 700 000 $ (1)
-Salary Remaining : 432 796 $
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 : 302 650 $
Dylan Strome 336 900 $ (3)
Salary Remaining : 261 443 $
Joshua Ho-Sang 107 600 $ (3)
Salary Remaining : 83 500 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 61 112 $
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 $ - 5 925 - 98,74%
Level 2: 5000 - 60 $ - 4 938 - 98,76%
Level 3: 2000 - 35 $ - 1 952 - 97,59%
Level 4: 4000 - 25 $ - 3 954 - 98,85%
Luxury : 1000 - 200 $ - 985 - 98,55%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 754 - 98,63%
Average Income per Game639 019 $
Year to Date Revenue9 585 279 $

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 Expenses23 949 791 $
Farm Year To Date Expenses376 584 $
Pro Salary Cap To Date21 404 938 $
Farm Salary Cap To Date264 546 $

Estimate

Pro Estimated Season Revenue16 614 484 $
Pro Remaining Season Days115
Pro Expenses Per Days337 321 $
Pro Estimated Expenses38 791 915 $
Farm Remaining Season Days246
Farm Expenses Per Days5 304 $
Farm Estimated Expenses1 304 784 $
Estimated Season Expenses40 096 699 $
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 Account48 789 155 $
Projected Bank Account25 306 940 $

Pro Players Salaries

Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 4 018 817 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 2 844 086 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 2 534 946 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 2 534 946 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 2 102 151 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 1 906 156 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 1 793 011 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 1 793 011 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 1 638 441 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 1 607 527 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 1 360 215 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 1 313 844 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 1 216 156 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 1 004 704 $
Joel Eriksson Ek 1 107 000 $ (3)
-Salary Remaining : 684 435 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 618 280 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 571 909 $
Linus Ullmark 925 000 $ (1)
-Salary Remaining : 571 909 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 571 909 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 540 995 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 525 538 $
Markus Hannikainen 718 000 $ (1)
-Salary Remaining : 443 925 $
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 : 310 410 $
Timo Meier 164 400 $ (3)
Salary Remaining : 127 579 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 71 782 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 71 782 $
Vincent Hinostroza 92 500 $ (1)
Salary Remaining : 71 782 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 71 782 $
Yohann Auvitu 92 500 $ (1)
Salary Remaining : 71 782 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 69 377 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 50 442 $
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 $ - 5 857 - 97,62%
Level 2: 5000 - 60 $ - 4 957 - 99,14%
Level 3: 2000 - 35 $ - 1 969 - 98,45%
Level 4: 4000 - 25 $ - 3 935 - 98,37%
Luxury : 1000 - 200 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 693 - 98,30%
Average Income per Game635 205 $
Year to Date Revenue9 528 070 $

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 Expenses27 546 864 $
Farm Year To Date Expenses1 340 551 $
Pro Salary Cap To Date27 356 016 $
Farm Salary Cap To Date159 040 $

Estimate

Pro Estimated Season Revenue16 515 321 $
Pro Remaining Season Days115
Pro Expenses Per Days387 984 $
Pro Estimated Expenses44 618 160 $
Farm Remaining Season Days246
Farm Expenses Per Days18 881 $
Farm Estimated Expenses4 644 726 $
Estimated Season Expenses49 262 886 $
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 Account60 640 655 $
Projected Bank Account27 893 090 $

Pro Players Salaries

Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 4 123 925 $
Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 3 647 849 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 3 586 022 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 3 400 538 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 3 091 398 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 2 782 258 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 2 627 688 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 2 287 634 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 2 225 806 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 2 021 774 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 1 854 839 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 1 483 871 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 1 391 129 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 772 849 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 649 194 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 587 366 $
Joonas Korpisalo 925 000 $ (1)
-Salary Remaining : 571 909 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 540 995 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 401 882 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 386 425 $
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 : 110 584 $
Jared McCann 110 700 $ (2)
Salary Remaining : 85 906 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 83 500 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 71 782 $
Marko Dano 92 500 $ (1)
Salary Remaining : 71 782 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 71 317 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 56 262 $
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 $ - 5 900 - 98,33%
Level 2: 5000 - 60 $ - 4 920 - 98,39%
Level 3: 2000 - 35 $ - 1 974 - 98,70%
Level 4: 4000 - 25 $ - 3 908 - 97,69%
Luxury : 1000 - 200 $ - 979 - 97,90%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 680 - 98,22%
Average Income per Game636 339 $
Year to Date Revenue11 454 108 $

Expense

Pro Players Total Salaries54 420 000 $
Pro Players Total Average Salaries54 420 000 $
Farm Players Total Salaries157 500 $
Farm Players Total Average Salaries157 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 073 910 $
Farm Year To Date Expenses110 537 $
Pro Salary Cap To Date20 834 664 $
Farm Salary Cap To Date38 954 $

Estimate

Pro Estimated Season Revenue14 635 805 $
Pro Remaining Season Days115
Pro Expenses Per Days295 269 $
Pro Estimated Expenses33 955 935 $
Farm Remaining Season Days246
Farm Expenses Per Days812 $
Farm Estimated Expenses199 752 $
Estimated Season Expenses34 155 687 $
Season Salary Cap54 420 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 580 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 420 000 $
Current Bank Account36 750 052 $
Projected Bank Account17 230 170 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 3 647 849 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 3 091 398 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 3 091 398 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 2 936 828 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 2 473 118 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 2 349 462 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 2 318 548 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
Jesse Puljujarvi 3 425 000 $ (3)
-Salary Remaining : 2 117 608 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 1 081 989 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 830 968 $
Mirco Mueller 1 319 000 $ (1)
-Salary Remaining : 815 511 $
Jordan Schmaltz 1 208 000 $ (2)
-Salary Remaining : 746 882 $
Jack Roslovic 1 137 000 $ (3)
-Salary Remaining : 702 984 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 618 280 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 571 909 $
Gabriel Carlsson 925 000 $ (3)
-Salary Remaining : 571 909 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 571 909 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 533 266 $
Teemu Pulkkinen 812 000 $ (1)
-Salary Remaining : 502 043 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 432 796 $
Aaron Ness 612 500 $ (2)
-Salary Remaining : 378 696 $
Total Pro Players23
Salary Commitment
Year 2 : 54 420 000 $
Year 3 : 35 295 000 $
Year 4 : 23 474 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 54 420 000 $
Year 3 : 35 295 000 $
Year 4 : 23 474 500 $
Year 5 : 0 $
Salary Cap with 1 Way Contract
Year 2 : 54 420 000 $
Year 3 : 35 295 000 $
Year 4 : 23 474 500 $
Year 5 : 0 $

Farm Players Salaries

Miles Wood 92 500 $ (2)
Salary Remaining : 71 782 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 50 442 $
Total Farm Players2
Salary Commitment
Year 2 : 157 500 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 157 500 $
Year 3 : 92 500 $
Year 4 : 0 $
Year 5 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 893 - 98,21%
Level 2: 5000 - 60 $ - 4 896 - 97,92%
Level 3: 2000 - 35 $ - 1 975 - 98,73%
Level 4: 4000 - 25 $ - 3 855 - 96,37%
Luxury : 1000 - 200 $ - 992 - 99,19%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 610 - 97,83%
Average Income per Game635 918 $
Year to Date Revenue9 538 777 $

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 Expenses28 093 848 $
Farm Year To Date Expenses281 302 $
Pro Salary Cap To Date27 177 735 $
Farm Salary Cap To Date169 335 $

Estimate

Pro Estimated Season Revenue16 533 880 $
Pro Remaining Season Days115
Pro Expenses Per Days395 688 $
Pro Estimated Expenses45 504 120 $
Farm Remaining Season Days246
Farm Expenses Per Days3 962 $
Farm Estimated Expenses974 652 $
Estimated Season Expenses46 478 772 $
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 Account26 734 571 $
Projected Bank Account(3 210 321 $)

Pro Players Salaries

Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 4 327 957 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 4 204 301 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 3 895 161 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 3 400 538 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 3 168 683 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 3 091 398 $
Shane Doan 4 840 000 $ (1)
-Salary Remaining : 2 992 473 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 2 875 000 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 2 813 172 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 2 334 005 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 1 854 839 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 1 545 699 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 1 287 876 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 1 081 989 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 1 051 075 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 865 591 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 834 677 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 741 935 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 649 194 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 571 909 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 432 796 $
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 : 71 782 $
Andrew Copp 92 500 $ (1)
Salary Remaining : 71 782 $
Pontus Aberg 92 500 $ (1)
Salary Remaining : 71 782 $
David Rittich 92 500 $ (1)
Salary Remaining : 71 782 $
Patrik Nemeth 90 000 $ (1)
Salary Remaining : 69 842 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 69 377 $
Evan Rodrigues 84 000 $ (1)
Salary Remaining : 65 186 $
Alan Quine 61 250 $ (2)
Salary Remaining : 47 532 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 47 532 $
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 46 674 950 $ 69 224 000 $ 3 776 000 $ 15 224 000 $ 21829
Arizona Coyotes 36 884 940 $ 61 679 333 $ 11 320 667 $ 7 679 333 $ 211031
Boston Bruins 34 897 256 $ 54 384 000 $ 18 616 000 $ 384 000 $ 23831
Brooklyn Islanders 41 925 695 $ 66 849 500 $ 6 150 500 $ 12 849 500 $ 22426
Buffalo Sabres 22 964 242 $ 58 460 000 $ 14 540 000 $ 4 460 000 $ 21627
Calgary Flames 41 421 601 $ 54 791 333 $ 18 208 667 $ 791 333 $ 23730
Carolina Hurricanes 31 728 829 $ 71 867 000 $ 1 133 000 $ 17 867 000 $ 21425
Chicago Blackhawks 30 379 266 $ 66 477 000 $ 6 523 000 $ 12 477 000 $ 221537
Colorado Avalanches 22 024 381 $ 72 853 832 $ 146 168 $ 18 853 832 $ 20828
Columbus Blue Jackets 53 116 774 $ 64 446 750 $ 8 553 250 $ 10 446 750 $ 21728
Dallas Stars 39 852 425 $ 54 837 000 $ 18 163 000 $ 837 000 $ 23326
Detroit Red Wings 29 789 700 $ 61 670 500 $ 11 329 500 $ 7 670 500 $ 221436
Edmonton Oilers 29 102 379 $ 55 258 000 $ 17 742 000 $ 1 258 000 $ 232144
Florida Panthers 29 658 952 $ 70 512 333 $ 2 487 667 $ 16 512 333 $ 21324
Los Angeles Kings 20 956 173 $ 71 452 000 $ 1 548 000 $ 17 452 000 $ 20323
Minnesota Wild 37 675 592 $ 56 725 000 $ 16 275 000 $ 2 725 000 $ 23528
Montreal Canadiens 26 364 845 $ 70 301 333 $ 2 698 667 $ 16 301 333 $ 20626
Nashville Predators 22 386 892 $ 71 180 500 $ 1 819 500 $ 17 180 500 $ 201030
New Jersey Devils 23 854 951 $ 72 328 833 $ 671 167 $ 18 328 833 $ 21728
New York Rangers 28 690 489 $ 65 457 500 $ 7 542 500 $ 11 457 500 $ 21829
Ottawa Senators 33 751 241 $ 70 078 000 $ 2 922 000 $ 16 078 000 $ 20424
Philadelphia Flyers 30 916 309 $ 57 646 000 $ 15 354 000 $ 3 646 000 $ 22628
Pittsburgh Penguins 27 860 112 $ 64 909 000 $ 8 091 000 $ 10 909 000 $ 22729
SanJose Sharks 32 474 852 $ 66 460 667 $ 6 539 333 $ 12 460 667 $ 211031
St-Louis Blues 26 765 058 $ 72 271 000 $ 729 000 $ 18 271 000 $ 20626
Tampa Bay Lightning 25 296 627 $ 64 624 500 $ 8 375 500 $ 10 624 500 $ 21930
Toronto Maple Leafs 19 974 748 $ 72 975 666 $ 24 334 $ 18 975 666 $ 20424
Vancouver Canucks 48 789 155 $ 56 075 000 $ 16 925 000 $ 2 075 000 $ 23932
Vegas Golden Knights 60 640 655 $ 71 665 000 $ 1 335 000 $ 17 665 000 $ 23730
Washington Capitals 36 750 052 $ 54 420 000 $ 18 580 000 $ 420 000 $ 23225
Winnipeg Jets 26 734 571 $ 71 198 000 $ 1 802 000 $ 17 198 000 $ 21930