Team Finance for Ligue des Vrais Connaisseurs de Hockey

Update - 19 octobre 2018 at 20:38

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 882 - 98,03%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 989 - 99,47%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 99,97%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 871 - 99,28%
Average Income per Game641 441 $
Year to Date Revenue1 924 322 $

Expense

Pro Players Total Salaries69 624 500 $
Pro Players Total Average Salaries69 624 500 $
Farm Players Total Salaries618 000 $
Farm Players Total Average Salaries618 000 $
Coaches Total Salaries6 955 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 682 540 $
Farm Year To Date Expenses213 424 $
Pro Salary Cap To Date6 233 100 $
Farm Salary Cap To Date53 014 $

Estimate

Pro Estimated Season Revenue24 374 745 $
Pro Remaining Season Days162
Pro Expenses Per Days419 239 $
Pro Estimated Expenses67 916 718 $
Farm Remaining Season Days179
Farm Expenses Per Days13 195 $
Farm Estimated Expenses2 361 905 $
Estimated Season Expenses70 278 623 $
Season Salary Cap69 624 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 375 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 224 500 $
Current Bank Account13 332 660 $
Projected Bank Account(32 571 218 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 9 101 124 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 5 574 438 $
T.J. Oshie 5 750 000 $ (5)
-Salary Remaining : 5 233 146 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 4 799 022 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 4 550 562 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 3 867 978 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 3 867 978 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 3 610 416 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 3 510 303 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Andrej Sustr 1 950 000 $ (1)
-Salary Remaining : 1 774 719 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 1 683 708 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 1 456 180 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 1 403 393 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 1 240 483 $
Torrey Mitchell 1 200 000 $ (1)
-Salary Remaining : 1 092 135 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Danton Heinen 872 500 $ (2)
-Salary Remaining : 794 073 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 750 843 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 682 584 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 637 079 $
Total Pro Players22
Salary Commitment
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $
Salary Average Commitment
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $
Salary Cap with 1 Way Contract
Year 3 : 69 624 500 $
Year 4 : 51 619 500 $
Year 5 : 49 205 000 $
Year 6 : 43 498 000 $

Farm Players Salaries

Klas Dahlbeck 85 000 $ (1)
Salary Remaining : 78 026 $
Jon Gillies 72 500 $ (1)
Salary Remaining : 66 551 $
Andrew Mangiapane 70 500 $ (2)
Salary Remaining : 64 715 $
Tanner Fritz 65 000 $ (2)
Salary Remaining : 59 667 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 59 667 $
Jordan Schroeder 65 000 $ (2)
Salary Remaining : 59 667 $
Tyler Wotherspoon 65 000 $ (1)
Salary Remaining : 59 667 $
Michael Sgarbossa 65 000 $ (1)
Salary Remaining : 59 667 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players9
Salary Commitment
Year 3 : 618 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 618 000 $
Year 4 : 265 500 $
Year 5 : 0 $
Year 6 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 784 - 96,40%
Level 2: 5000 - 60 $ - 4 926 - 98,52%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 885 - 97,11%
Luxury : 1000 - 200 $ - 997 - 99,65%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 591 - 97,73%
Average Income per Game632 590 $
Year to Date Revenue1 265 180 $

Expense

Pro Players Total Salaries71 318 500 $
Pro Players Total Average Salaries71 318 500 $
Farm Players Total Salaries1 077 967 $
Farm Players Total Average Salaries1 077 967 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 456 580 $
Farm Year To Date Expenses219 637 $
Pro Salary Cap To Date6 411 636 $
Farm Salary Cap To Date88 357 $

Estimate

Pro Estimated Season Revenue24 671 010 $
Pro Remaining Season Days162
Pro Expenses Per Days403 475 $
Pro Estimated Expenses65 362 950 $
Farm Remaining Season Days179
Farm Expenses Per Days13 733 $
Farm Estimated Expenses2 458 207 $
Estimated Season Expenses67 821 157 $
Season Salary Cap71 318 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 681 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 918 500 $
Current Bank Account12 765 071 $
Projected Bank Account(30 385 076 $)

Pro Players Salaries

Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 5 460 674 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 5 460 674 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 5 369 663 $
Ondrej Palat 5 299 000 $ (5)
-Salary Remaining : 4 822 685 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 4 778 090 $
Martin Hanzal 4 750 000 $ (3)
-Salary Remaining : 4 323 034 $
Jake Allen 4 350 000 $ (4)
-Salary Remaining : 3 958 989 $
Darren Helm 3 850 000 $ (4)
-Salary Remaining : 3 503 933 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 3 503 933 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 3 412 921 $
Braydon Coburn 3 700 000 $ (2)
-Salary Remaining : 3 367 416 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 2 002 247 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 1 615 449 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 1 262 781 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 1 092 135 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 1 023 876 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 841 854 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 841 854 $
Ondrej Kase 707 000 $ (1)
-Salary Remaining : 643 449 $
Jimmy Hayes 700 000 $ (1)
-Salary Remaining : 637 079 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 614 326 $
Total Pro Players23
Salary Commitment
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $
Salary Average Commitment
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 318 500 $
Year 4 : 63 349 000 $
Year 5 : 39 249 000 $
Year 6 : 34 499 000 $

Farm Players Salaries

Julius Honka 136 300 $ (2)
Salary Remaining : 125 116 $
Erik Condra 125 000 $ (1)
Salary Remaining : 114 744 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 84 910 $
Sean Malone 92 500 $ (1)
Salary Remaining : 84 910 $
Chris Thorburn 90 000 $ (2)
Salary Remaining : 82 615 $
Christian Jaros 75 500 $ (3)
Salary Remaining : 69 305 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 66 551 $
Ethan Bear 72 000 $ (3)
Salary Remaining : 66 092 $
Dylan Ferguson 71 667 $ (3)
Salary Remaining : 65 786 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 64 256 $
Logan Shaw 65 000 $ (1)
Salary Remaining : 59 667 $
Tom Sestito 65 000 $ (1)
Salary Remaining : 59 667 $
Ryan White 50 000 $ (1)
Salary Remaining : 45 897 $
Total Farm Players13
Salary Commitment
Year 3 : 1 077 967 $
Year 4 : 517 967 $
Year 5 : 219 167 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 077 967 $
Year 4 : 517 967 $
Year 5 : 219 167 $
Year 6 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 942 - 99,04%
Level 2: 5000 - 60 $ - 4 880 - 97,60%
Level 3: 2000 - 35 $ - 1 925 - 96,27%
Level 4: 4000 - 25 $ - 3 801 - 95,02%
Luxury : 1000 - 200 $ - 956 - 95,57%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 504 - 97,24%
Average Income per Game632 691 $
Year to Date Revenue1 898 073 $

Expense

Pro Players Total Salaries61 722 500 $
Pro Players Total Average Salaries61 722 500 $
Farm Players Total Salaries1 019 283 $
Farm Players Total Average Salaries1 019 283 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 593 040 $
Farm Year To Date Expenses124 656 $
Pro Salary Cap To Date5 548 096 $
Farm Salary Cap To Date83 632 $

Estimate

Pro Estimated Season Revenue24 042 258 $
Pro Remaining Season Days162
Pro Expenses Per Days349 565 $
Pro Estimated Expenses56 629 530 $
Farm Remaining Season Days179
Farm Expenses Per Days7 791 $
Farm Estimated Expenses1 394 589 $
Estimated Season Expenses58 024 119 $
Season Salary Cap61 722 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 277 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 322 500 $
Current Bank Account12 531 562 $
Projected Bank Account(21 450 299 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (6)
-Salary Remaining : 6 598 315 $
Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 5 460 674 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 4 721 663 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 4 459 551 $
Nikolai Kulemin 4 187 500 $ (1)
-Salary Remaining : 3 811 096 $
Thomas Greiss 3 333 000 $ (3)
-Salary Remaining : 3 033 404 $
Clayton Stoner 3 250 000 $ (1)
-Salary Remaining : 2 957 865 $
Patrick Eaves 3 150 000 $ (3)
-Salary Remaining : 2 866 854 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 2 548 315 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 2 275 281 $
Alexandre Burrows 2 500 000 $ (2)
-Salary Remaining : 2 275 281 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 2 138 764 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 2 047 753 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 2 002 247 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 1 296 910 $
Sonny Milano 1 263 000 $ (2)
-Salary Remaining : 1 149 472 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 1 092 135 $
Carter Hutton 1 125 000 $ (1)
-Salary Remaining : 1 023 876 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 1 007 494 $
Johnny Oduya 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 841 854 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 841 854 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 813 640 $
Total Pro Players23
Salary Commitment
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $
Salary Average Commitment
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 722 500 $
Year 4 : 41 110 000 $
Year 5 : 28 421 000 $
Year 6 : 7 250 000 $

Farm Players Salaries

Jake Virtanen 174 400 $ (1)
Salary Remaining : 160 090 $
Dalton Prout 157 500 $ (1)
Salary Remaining : 144 577 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 125 116 $
Spencer Martin 89 400 $ (1)
Salary Remaining : 82 065 $
Adam Erne 87 417 $ (1)
Salary Remaining : 80 244 $
Michael McCarron 86 333 $ (1)
Salary Remaining : 79 250 $
Nic Petan 86 300 $ (1)
Salary Remaining : 79 219 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 66 551 $
Lucas Wallmark 68 333 $ (1)
Salary Remaining : 62 726 $
Sergey Tolchinsky 60 800 $ (1)
Salary Remaining : 55 811 $
Total Farm Players10
Salary Commitment
Year 3 : 1 019 283 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 019 283 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 850 - 96,99%
Level 3: 2000 - 35 $ - 1 919 - 95,93%
Level 4: 4000 - 25 $ - 3 619 - 90,46%
Luxury : 1000 - 200 $ - 973 - 97,30%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 360 - 96,44%
Average Income per Game634 022 $
Year to Date Revenue1 268 043 $

Expense

Pro Players Total Salaries63 641 500 $
Pro Players Total Average Salaries63 641 500 $
Farm Players Total Salaries0 $
Farm Players Total Average Salaries0 $
Coaches Total Salaries4 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 990 240 $
Farm Year To Date Expenses155 904 $
Pro Salary Cap To Date5 720 592 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 726 838 $
Pro Remaining Season Days162
Pro Expenses Per Days374 390 $
Pro Estimated Expenses60 651 180 $
Farm Remaining Season Days179
Farm Expenses Per Days9 744 $
Farm Estimated Expenses1 744 176 $
Estimated Season Expenses62 395 356 $
Season Salary Cap63 641 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 358 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 241 500 $
Current Bank Account12 874 873 $
Projected Bank Account(24 793 645 $)

Pro Players Salaries

Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 7 167 135 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 5 233 146 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 4 914 607 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 4 186 517 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 4 095 506 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 3 822 472 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 3 754 213 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 3 731 461 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 730 337 $
Chad Johnson 2 500 000 $ (1)
-Salary Remaining : 2 275 281 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 2 275 281 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 2 093 258 $
Matt Cullen 1 700 000 $ (1)
-Salary Remaining : 1 547 191 $
Jonathon Merrill 1 137 000 $ (1)
-Salary Remaining : 1 034 798 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 819 101 $
Cedric Paquette 812 000 $ (1)
-Salary Remaining : 739 011 $
Peter Cehlarik 742 500 $ (2)
-Salary Remaining : 675 758 $
Brian Gionta 700 000 $ (1)
-Salary Remaining : 637 079 $
Michael Bournival 650 000 $ (1)
-Salary Remaining : 591 573 $
Robbie Russo 650 000 $ (2)
-Salary Remaining : 591 573 $
Total Pro Players21
Salary Commitment
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $
Salary Average Commitment
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 3 : 63 641 500 $
Year 4 : 40 942 500 $
Year 5 : 23 250 000 $
Year 6 : 23 250 000 $

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 543 - 92,38%
Level 2: 5000 - 60 $ - 4 986 - 99,71%
Level 3: 2000 - 35 $ - 1 986 - 99,30%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 515 - 97,30%
Average Income per Game623 700 $
Year to Date Revenue2 494 798 $

Expense

Pro Players Total Salaries61 775 000 $
Pro Players Total Average Salaries61 775 000 $
Farm Players Total Salaries539 000 $
Farm Players Total Average Salaries539 000 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 119 104 $
Farm Year To Date Expenses85 248 $
Pro Salary Cap To Date5 552 816 $
Farm Salary Cap To Date44 224 $

Estimate

Pro Estimated Season Revenue23 076 882 $
Pro Remaining Season Days162
Pro Expenses Per Days382 444 $
Pro Estimated Expenses61 955 928 $
Farm Remaining Season Days179
Farm Expenses Per Days5 328 $
Farm Estimated Expenses953 712 $
Estimated Season Expenses62 909 640 $
Season Salary Cap61 775 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 225 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 375 000 $
Current Bank Account75 787 953 $
Projected Bank Account35 955 195 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 6 370 787 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 4 778 090 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 4 398 573 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 3 792 438 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 3 503 933 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 3 458 427 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 3 435 674 $
Matt Read 3 625 000 $ (1)
-Salary Remaining : 3 299 157 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 2 912 360 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 2 730 337 $
Clayton Keller 1 673 000 $ (3)
-Salary Remaining : 1 522 618 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 1 001 124 $
Al Montoya 1 062 000 $ (2)
-Salary Remaining : 966 539 $
Matthew Nieto 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 841 854 $
Trevor van Riemsdyk 825 000 $ (1)
-Salary Remaining : 750 843 $
Tommy Wingels 750 000 $ (1)
-Salary Remaining : 682 584 $
Matt Irwin 650 000 $ (1)
-Salary Remaining : 591 573 $
Barclay Goodrow 650 000 $ (2)
-Salary Remaining : 591 573 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 582 472 $
Total Pro Players22
Salary Commitment
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Average Commitment
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $
Salary Cap with 1 Way Contract
Year 3 : 61 775 000 $
Year 4 : 41 335 000 $
Year 5 : 34 523 000 $
Year 6 : 17 167 000 $

Farm Players Salaries

Riley Barber 92 500 $ (1)
Salary Remaining : 84 910 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 82 080 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 73 436 $
Thomas DiPauli 74 250 $ (1)
Salary Remaining : 68 158 $
Filip Chlapik 72 833 $ (3)
Salary Remaining : 66 857 $
Chandler Stephenson 65 000 $ (2)
Salary Remaining : 59 667 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players7
Salary Commitment
Year 3 : 539 000 $
Year 4 : 202 833 $
Year 5 : 72 833 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 539 000 $
Year 4 : 202 833 $
Year 5 : 72 833 $
Year 6 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,31%
Level 2: 5000 - 60 $ - 4 982 - 99,63%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 983 - 98,27%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 863 - 99,24%
Average Income per Game640 186 $
Year to Date Revenue1 920 558 $

Expense

Pro Players Total Salaries67 816 333 $
Pro Players Total Average Salaries67 816 333 $
Farm Players Total Salaries311 667 $
Farm Players Total Average Salaries311 667 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 627 345 $
Farm Year To Date Expenses164 958 $
Pro Salary Cap To Date6 240 826 $
Farm Salary Cap To Date25 470 $

Estimate

Pro Estimated Season Revenue24 327 068 $
Pro Remaining Season Days162
Pro Expenses Per Days405 148 $
Pro Estimated Expenses65 633 976 $
Farm Remaining Season Days179
Farm Expenses Per Days10 316 $
Farm Estimated Expenses1 846 564 $
Estimated Season Expenses67 480 540 $
Season Salary Cap67 816 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 183 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 416 333 $
Current Bank Account13 577 281 $
Projected Bank Account(29 576 191 $)

Pro Players Salaries

Carey Price 6 500 000 $ (1)
-Salary Remaining : 5 915 730 $
Alexander Radulov 6 250 000 $ (5)
-Salary Remaining : 5 688 202 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 5 460 674 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 4 823 596 $
Jaroslav Halak 4 500 000 $ (1)
-Salary Remaining : 4 095 506 $
Dmitry Kulikov 4 333 000 $ (3)
-Salary Remaining : 3 943 517 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 3 435 674 $
David Perron 3 750 000 $ (1)
-Salary Remaining : 3 412 921 $
Radim Vrbata 3 750 000 $ (1)
-Salary Remaining : 3 412 921 $
Jamie McGinn 3 333 000 $ (2)
-Salary Remaining : 3 033 404 $
Ryan Spooner 2 825 000 $ (1)
-Salary Remaining : 2 571 067 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 2 275 281 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 1 456 180 $
Xavier Ouellet 1 250 000 $ (2)
-Salary Remaining : 1 137 640 $
Brandon Manning 975 000 $ (1)
-Salary Remaining : 887 360 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 841 854 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 841 854 $
Noah Juulsen 863 333 $ (3)
-Salary Remaining : 785 730 $
Jake Dotchin 812 000 $ (2)
-Salary Remaining : 739 011 $
Jon Marchessault 750 000 $ (1)
-Salary Remaining : 682 584 $
Jacob de La Rose 725 000 $ (1)
-Salary Remaining : 659 831 $
Andreas Martinsen 675 000 $ (1)
-Salary Remaining : 614 326 $
Total Pro Players23
Salary Commitment
Year 3 : 67 816 333 $
Year 4 : 31 091 333 $
Year 5 : 22 246 333 $
Year 6 : 17 050 000 $
Salary Average Commitment
Year 3 : 67 816 333 $
Year 4 : 31 091 333 $
Year 5 : 22 246 333 $
Year 6 : 17 050 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 816 333 $
Year 4 : 31 091 333 $
Year 5 : 22 246 333 $
Year 6 : 17 050 000 $

Farm Players Salaries

Tyler Motte 92 500 $ (2)
Salary Remaining : 84 910 $
Lukas Sedlak 82 500 $ (2)
Salary Remaining : 75 731 $
Frederick Gaudreau 66 667 $ (3)
Salary Remaining : 61 197 $
Evan Rodrigues 65 000 $ (2)
Salary Remaining : 59 667 $
Cody Goloubef 5 000 $ (1)
Salary Remaining : 4 590 $
Total Farm Players5
Salary Commitment
Year 3 : 311 667 $
Year 4 : 306 667 $
Year 5 : 66 667 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 311 667 $
Year 4 : 306 667 $
Year 5 : 66 667 $
Year 6 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 983 - 99,72%
Level 2: 5000 - 60 $ - 4 857 - 97,15%
Level 3: 2000 - 35 $ - 1 985 - 99,27%
Level 4: 4000 - 25 $ - 3 825 - 95,63%
Luxury : 1000 - 200 $ - 957 - 95,73%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 608 - 97,82%
Average Income per Game635 626 $
Year to Date Revenue1 906 879 $

Expense

Pro Players Total Salaries73 822 833 $
Pro Players Total Average Salaries73 822 833 $
Farm Players Total Salaries65 000 $
Farm Players Total Average Salaries65 000 $
Coaches Total Salaries5 075 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 851 488 $
Farm Year To Date Expenses224 816 $
Pro Salary Cap To Date6 635 760 $
Farm Salary Cap To Date5 328 $

Estimate

Pro Estimated Season Revenue24 153 801 $
Pro Remaining Season Days162
Pro Expenses Per Days428 218 $
Pro Estimated Expenses69 371 316 $
Farm Remaining Season Days179
Farm Expenses Per Days14 051 $
Farm Estimated Expenses2 515 129 $
Estimated Season Expenses71 886 445 $
Season Salary Cap73 822 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 177 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 422 833 $
Current Bank Account77 289 912 $
Projected Bank Account29 557 268 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 8 646 067 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 6 143 258 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 5 460 674 $
Alex Steen 5 750 000 $ (4)
-Salary Remaining : 5 233 146 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 4 778 090 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 4 550 562 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 4 095 506 $
Zdeno Chara 4 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Kris Russell 4 000 000 $ (4)
-Salary Remaining : 3 640 449 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 3 253 652 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 3 185 393 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 2 684 831 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 911 236 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 1 638 202 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 592 697 $
Patrick Maroon 1 500 000 $ (1)
-Salary Remaining : 1 365 169 $
Ryan Donato 1 350 000 $ (3)
-Salary Remaining : 1 228 652 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 1 062 101 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 1 001 124 $
David Desharnais 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 591 573 $
Tristan Jarry 630 833 $ (1)
-Salary Remaining : 574 129 $
Total Pro Players22
Salary Commitment
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $
Salary Average Commitment
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 822 833 $
Year 4 : 52 167 000 $
Year 5 : 43 600 000 $
Year 6 : 31 000 000 $

Farm Players Salaries

Gabriel Dumont 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players1
Salary Commitment
Year 3 : 65 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 65 000 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 905 - 98,42%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 957 - 97,87%
Level 4: 4000 - 25 $ - 3 897 - 97,43%
Luxury : 1000 - 200 $ - 956 - 95,60%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 716 - 98,42%
Average Income per Game636 309 $
Year to Date Revenue1 908 928 $

Expense

Pro Players Total Salaries74 302 000 $
Pro Players Total Average Salaries74 302 000 $
Farm Players Total Salaries998 433 $
Farm Players Total Average Salaries998 433 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 723 776 $
Farm Year To Date Expenses204 992 $
Pro Salary Cap To Date6 678 832 $
Farm Salary Cap To Date81 920 $

Estimate

Pro Estimated Season Revenue24 179 755 $
Pro Remaining Season Days162
Pro Expenses Per Days420 236 $
Pro Estimated Expenses68 078 232 $
Farm Remaining Season Days179
Farm Expenses Per Days12 812 $
Farm Estimated Expenses2 293 348 $
Estimated Season Expenses70 371 580 $
Season Salary Cap74 302 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $698 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 902 000 $
Current Bank Account77 799 304 $
Projected Bank Account31 607 479 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 7 508 427 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 6 860 427 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 5 460 674 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 5 369 663 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 4 436 798 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 4 095 506 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 3 965 360 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 3 867 978 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 3 503 933 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 3 185 393 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 2 730 337 $
Anders Nilsson 2 500 000 $ (2)
-Salary Remaining : 2 275 281 $
Tobias Rieder 2 225 000 $ (1)
-Salary Remaining : 2 025 000 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 1 911 236 $
Alexander Petrovic 1 850 000 $ (1)
-Salary Remaining : 1 683 708 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 1 638 202 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 1 559 022 $
Francois Beauchemin 1 500 000 $ (1)
-Salary Remaining : 1 365 169 $
Derek MacKenzie 1 375 000 $ (2)
-Salary Remaining : 1 251 404 $
Mathew Barzal 1 294 000 $ (2)
-Salary Remaining : 1 177 685 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 841 854 $
Total Pro Players22
Salary Commitment
Year 3 : 74 302 000 $
Year 4 : 56 857 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $
Salary Average Commitment
Year 3 : 74 302 000 $
Year 4 : 56 857 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $
Salary Cap with 1 Way Contract
Year 3 : 74 302 000 $
Year 4 : 56 857 000 $
Year 5 : 44 763 000 $
Year 6 : 34 288 000 $

Farm Players Salaries

Tyler Pitlick 100 000 $ (3)
Salary Remaining : 91 795 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 84 910 $
Alexander Nylander 89 417 $ (3)
Salary Remaining : 82 080 $
Alex Nedeljkovic 89 400 $ (2)
Salary Remaining : 82 065 $
Gustav Forsling 87 250 $ (2)
Salary Remaining : 80 091 $
Thomas Chabot 86 333 $ (3)
Salary Remaining : 79 250 $
Nikolay Goldobin 86 333 $ (2)
Salary Remaining : 79 250 $
Nelson Nogier 77 200 $ (2)
Salary Remaining : 70 866 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 68 846 $
Anton Forsberg 75 000 $ (2)
Salary Remaining : 68 846 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 66 551 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 61 962 $
Total Farm Players12
Salary Commitment
Year 3 : 998 433 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 998 433 $
Year 4 : 838 433 $
Year 5 : 275 750 $
Year 6 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 781 - 96,35%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 961 - 98,03%
Level 4: 4000 - 25 $ - 3 945 - 98,62%
Luxury : 1000 - 200 $ - 972 - 97,17%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 658 - 98,10%
Average Income per Game632 233 $
Year to Date Revenue1 896 700 $

Expense

Pro Players Total Salaries73 434 000 $
Pro Players Total Average Salaries73 434 000 $
Farm Players Total Salaries825 050 $
Farm Players Total Average Salaries825 050 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 960 352 $
Farm Year To Date Expenses203 080 $
Pro Salary Cap To Date6 645 760 $
Farm Salary Cap To Date63 592 $

Estimate

Pro Estimated Season Revenue24 024 867 $
Pro Remaining Season Days162
Pro Expenses Per Days432 213 $
Pro Estimated Expenses70 018 506 $
Farm Remaining Season Days179
Farm Expenses Per Days12 949 $
Farm Estimated Expenses2 317 871 $
Estimated Season Expenses72 336 377 $
Season Salary Cap73 434 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 566 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 034 000 $
Current Bank Account67 615 537 $
Projected Bank Account19 304 027 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (8)
-Salary Remaining : 7 917 978 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 7 508 427 $
Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 6 370 787 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 5 040 202 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 4 550 562 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 3 981 742 $
Sean Couturier 4 333 000 $ (5)
-Salary Remaining : 3 943 517 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 3 822 472 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 3 185 393 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 2 730 337 $
Brian Elliott 2 750 000 $ (2)
-Salary Remaining : 2 502 809 $
Jason Chimera 2 250 000 $ (1)
-Salary Remaining : 2 047 753 $
Kris Versteeg 1 750 000 $ (1)
-Salary Remaining : 1 592 697 $
Dennis Seidenberg 1 250 000 $ (1)
-Salary Remaining : 1 137 640 $
Roman Polak 1 100 000 $ (1)
-Salary Remaining : 1 001 124 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 864 607 $
Anthony Mantha 863 000 $ (1)
-Salary Remaining : 785 427 $
Jesper Bratt 825 000 $ (3)
-Salary Remaining : 750 843 $
Scottie Upshall 800 000 $ (1)
-Salary Remaining : 728 090 $
Total Pro Players21
Salary Commitment
Year 3 : 73 434 000 $
Year 4 : 55 771 000 $
Year 5 : 50 021 000 $
Year 6 : 49 196 000 $
Salary Average Commitment
Year 3 : 73 434 000 $
Year 4 : 55 771 000 $
Year 5 : 50 021 000 $
Year 6 : 49 196 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 434 000 $
Year 4 : 55 771 000 $
Year 5 : 50 021 000 $
Year 6 : 49 196 000 $

Farm Players Salaries

Jaromir Jagr 200 000 $ (1)
Salary Remaining : 183 590 $
Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 115 937 $
John Hayden 92 500 $ (1)
Salary Remaining : 84 910 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 68 846 $
Gabriel Bourque 75 000 $ (1)
Salary Remaining : 68 846 $
Joseph LaBate 65 000 $ (1)
Salary Remaining : 59 667 $
Nicolas Kerdiles 65 000 $ (1)
Salary Remaining : 59 667 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 59 667 $
Jared Coreau 61 250 $ (1)
Salary Remaining : 56 224 $
Total Farm Players9
Salary Commitment
Year 3 : 825 050 $
Year 4 : 126 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 825 050 $
Year 4 : 126 300 $
Year 5 : 0 $
Year 6 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 693 - 94,88%
Level 2: 5000 - 60 $ - 4 845 - 96,89%
Level 3: 2000 - 35 $ - 1 879 - 93,97%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 965 - 96,50%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 382 - 96,56%
Average Income per Game621 549 $
Year to Date Revenue1 864 646 $

Expense

Pro Players Total Salaries71 910 333 $
Pro Players Total Average Salaries71 910 333 $
Farm Players Total Salaries501 716 $
Farm Players Total Average Salaries501 716 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 652 608 $
Farm Year To Date Expenses213 472 $
Pro Salary Cap To Date6 463 856 $
Farm Salary Cap To Date41 168 $

Estimate

Pro Estimated Season Revenue23 618 849 $
Pro Remaining Season Days162
Pro Expenses Per Days415 788 $
Pro Estimated Expenses67 357 656 $
Farm Remaining Season Days179
Farm Expenses Per Days13 342 $
Farm Estimated Expenses2 388 218 $
Estimated Season Expenses69 745 874 $
Season Salary Cap71 910 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 089 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 510 333 $
Current Bank Account19 211 065 $
Projected Bank Account(26 915 960 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 7 098 876 $
Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 6 916 854 $
Ryan Kesler 6 875 000 $ (5)
-Salary Remaining : 6 257 022 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 4 550 562 $
Ben Bishop 4 917 000 $ (5)
-Salary Remaining : 4 475 022 $
Troy Brouwer 4 500 000 $ (3)
-Salary Remaining : 4 095 506 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 3 617 697 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 3 549 438 $
Radko Gudas 3 350 000 $ (3)
-Salary Remaining : 3 048 876 $
Adam McQuaid 2 750 000 $ (2)
-Salary Remaining : 2 502 809 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 615 449 $
Jan Rutta 1 350 000 $ (1)
-Salary Remaining : 1 228 652 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 841 854 $
Nicholas Merkley 863 333 $ (3)
-Salary Remaining : 785 730 $
Vladislav Kamenev 833 333 $ (2)
-Salary Remaining : 758 427 $
Dominic Turgeon 686 667 $ (2)
-Salary Remaining : 624 944 $
Alex Chiasson 660 000 $ (1)
-Salary Remaining : 600 674 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players22
Salary Commitment
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $
Salary Average Commitment
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 910 333 $
Year 4 : 64 325 333 $
Year 5 : 49 305 333 $
Year 6 : 36 592 000 $

Farm Players Salaries

Emerson Etem 85 000 $ (1)
Salary Remaining : 78 026 $
Andreas Englund 77 583 $ (2)
Salary Remaining : 71 217 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 68 846 $
Iiro Pakarinen 72 500 $ (1)
Salary Remaining : 66 551 $
Ben Harpur 65 333 $ (1)
Salary Remaining : 59 973 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 59 667 $
Petter Granberg 61 300 $ (1)
Salary Remaining : 56 270 $
Total Farm Players7
Salary Commitment
Year 3 : 501 716 $
Year 4 : 217 583 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 501 716 $
Year 4 : 217 583 $
Year 5 : 0 $
Year 6 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 907 - 98,45%
Level 2: 5000 - 60 $ - 4 850 - 97,01%
Level 3: 2000 - 35 $ - 1 929 - 96,47%
Level 4: 4000 - 25 $ - 3 876 - 96,91%
Luxury : 1000 - 200 $ - 960 - 95,98%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 523 - 97,35%
Average Income per Game631 443 $
Year to Date Revenue3 157 213 $

Expense

Pro Players Total Salaries69 340 000 $
Pro Players Total Average Salaries69 340 000 $
Farm Players Total Salaries443 283 $
Farm Players Total Average Salaries443 283 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 592 352 $
Farm Year To Date Expenses282 528 $
Pro Salary Cap To Date6 232 816 $
Farm Salary Cap To Date36 368 $

Estimate

Pro Estimated Season Revenue22 731 934 $
Pro Remaining Season Days162
Pro Expenses Per Days412 022 $
Pro Estimated Expenses66 747 564 $
Farm Remaining Season Days179
Farm Expenses Per Days17 658 $
Farm Estimated Expenses3 160 782 $
Estimated Season Expenses69 908 346 $
Season Salary Cap69 340 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 660 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 940 000 $
Current Bank Account13 898 080 $
Projected Bank Account(33 278 332 $)

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 6 825 843 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 6 825 843 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 5 005 618 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 4 778 090 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 4 550 562 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 4 436 798 $
Tyler Ennis 4 600 000 $ (2)
-Salary Remaining : 4 186 517 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 3 435 674 $
Pierre-Luc Dubois 3 425 000 $ (2)
-Salary Remaining : 3 117 135 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 2 730 337 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 2 730 337 $
Lawson Crouse 1 603 000 $ (2)
-Salary Remaining : 1 458 910 $
Eddie Lack 1 375 000 $ (1)
-Salary Remaining : 1 251 404 $
Colin White 1 285 000 $ (2)
-Salary Remaining : 1 169 494 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 1 046 629 $
Christian Dvorak 1 052 000 $ (2)
-Salary Remaining : 957 438 $
Cody Franson 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 910 112 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 864 607 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 841 854 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 841 854 $
Yannick Weber 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players23
Salary Commitment
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $
Salary Average Commitment
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $
Salary Cap with 1 Way Contract
Year 3 : 69 340 000 $
Year 4 : 58 540 000 $
Year 5 : 38 625 000 $
Year 6 : 30 125 000 $

Farm Players Salaries

Ryan Pulock 136 300 $ (1)
Salary Remaining : 125 116 $
Paul Ladue 87 400 $ (1)
Salary Remaining : 80 229 $
Matthew Highmore 77 583 $ (3)
Salary Remaining : 71 217 $
Nicolas Roy 72 000 $ (3)
Salary Remaining : 66 092 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 64 256 $
Total Farm Players5
Salary Commitment
Year 3 : 443 283 $
Year 4 : 149 583 $
Year 5 : 149 583 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 443 283 $
Year 4 : 149 583 $
Year 5 : 149 583 $
Year 6 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 874 - 97,48%
Level 3: 2000 - 35 $ - 1 904 - 95,20%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 778 - 98,77%
Average Income per Game642 131 $
Year to Date Revenue1 284 262 $

Expense

Pro Players Total Salaries74 630 666 $
Pro Players Total Average Salaries74 630 666 $
Farm Players Total Salaries650 700 $
Farm Players Total Average Salaries650 700 $
Coaches Total Salaries9 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 094 896 $
Farm Year To Date Expenses480 064 $
Pro Salary Cap To Date6 708 368 $
Farm Salary Cap To Date53 392 $

Estimate

Pro Estimated Season Revenue25 043 109 $
Pro Remaining Season Days162
Pro Expenses Per Days443 431 $
Pro Estimated Expenses71 835 822 $
Farm Remaining Season Days179
Farm Expenses Per Days30 004 $
Farm Estimated Expenses5 370 716 $
Estimated Season Expenses77 206 538 $
Season Salary Cap74 630 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $369 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 230 666 $
Current Bank Account72 939 440 $
Projected Bank Account20 776 011 $

Pro Players Salaries

David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 6 067 415 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 5 915 730 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 5 233 146 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 5 005 618 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 5 005 618 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 4 550 562 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 4 095 506 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 3 867 978 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 3 412 921 $
Mark Fayne 3 625 000 $ (1)
-Salary Remaining : 3 299 157 $
Cam Ward 3 300 000 $ (1)
-Salary Remaining : 3 003 371 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 2 047 753 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 1 820 225 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 683 708 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 1 480 753 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 830 022 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 819 101 $
Drew Stafford 800 000 $ (1)
-Salary Remaining : 728 090 $
Greg McKegg 650 000 $ (1)
-Salary Remaining : 591 573 $
Cory Conacher 650 000 $ (2)
-Salary Remaining : 591 573 $
Byron Froese 650 000 $ (2)
-Salary Remaining : 591 573 $
Total Pro Players23
Salary Commitment
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $
Salary Average Commitment
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $
Salary Cap with 1 Way Contract
Year 3 : 74 630 666 $
Year 4 : 54 843 666 $
Year 5 : 51 916 666 $
Year 6 : 31 666 666 $

Farm Players Salaries

Michael Kapla 92 500 $ (2)
Salary Remaining : 84 910 $
Nick Lappin 84 250 $ (1)
Salary Remaining : 77 337 $
Taylor Leier 80 700 $ (1)
Salary Remaining : 74 078 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 66 551 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 66 551 $
Reid Boucher 68 750 $ (1)
Salary Remaining : 63 109 $
Justin Bailey 67 000 $ (1)
Salary Remaining : 61 503 $
Aaron Dell 62 500 $ (1)
Salary Remaining : 57 372 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 45 897 $
Total Farm Players9
Salary Commitment
Year 3 : 650 700 $
Year 4 : 165 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 650 700 $
Year 4 : 165 000 $
Year 5 : 0 $
Year 6 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 924 - 92,40%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 924 - 99,58%
Average Income per Game639 948 $
Year to Date Revenue639 948 $

Expense

Pro Players Total Salaries62 913 000 $
Pro Players Total Average Salaries62 913 000 $
Farm Players Total Salaries1 270 300 $
Farm Players Total Average Salaries1 270 300 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 093 924 $
Farm Year To Date Expenses146 220 $
Pro Salary Cap To Date5 644 484 $
Farm Salary Cap To Date105 196 $

Estimate

Pro Estimated Season Revenue25 597 920 $
Pro Remaining Season Days162
Pro Expenses Per Days381 534 $
Pro Estimated Expenses61 808 508 $
Farm Remaining Season Days179
Farm Expenses Per Days9 078 $
Farm Estimated Expenses1 624 962 $
Estimated Season Expenses63 433 470 $
Season Salary Cap62 913 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 087 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 513 000 $
Current Bank Account6 208 614 $
Projected Bank Account(31 626 936 $)

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 7 735 955 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 6 257 022 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 5 551 685 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 4 869 101 $
Evgeni Dadonov 4 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Vladimir Sobotka 3 500 000 $ (3)
-Salary Remaining : 3 185 393 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 3 185 393 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 2 730 337 $
Blake Comeau 2 400 000 $ (1)
-Salary Remaining : 2 184 270 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 2 025 000 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 1 638 202 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 547 191 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 1 240 483 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 841 854 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 841 854 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 841 854 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 728 090 $
Chris Tierney 735 000 $ (1)
-Salary Remaining : 668 933 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 591 573 $
Nic Dowd 640 000 $ (1)
-Salary Remaining : 582 472 $
Total Pro Players22
Salary Commitment
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $
Salary Average Commitment
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $
Salary Cap with 1 Way Contract
Year 3 : 62 913 000 $
Year 4 : 49 638 000 $
Year 5 : 40 325 000 $
Year 6 : 26 725 000 $

Farm Players Salaries

Anders Bjork 106 700 $ (3)
Salary Remaining : 97 945 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 91 795 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 84 910 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 84 910 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 84 910 $
Rob O'Gara 92 500 $ (1)
Salary Remaining : 84 910 $
Eric Gryba 90 000 $ (2)
Salary Remaining : 82 615 $
Zach Sanford 75 000 $ (2)
Salary Remaining : 68 846 $
Valentin Zykov 70 500 $ (1)
Salary Remaining : 64 715 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 64 256 $
Denis Malgin 69 300 $ (2)
Salary Remaining : 63 614 $
Tim Heed 65 000 $ (2)
Salary Remaining : 59 667 $
Brad Hunt 65 000 $ (2)
Salary Remaining : 59 667 $
Taylor Fedun 65 000 $ (2)
Salary Remaining : 59 667 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 57 372 $
Josh Leivo 61 300 $ (1)
Salary Remaining : 56 270 $
Total Farm Players16
Salary Commitment
Year 3 : 1 270 300 $
Year 4 : 798 500 $
Year 5 : 106 700 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 270 300 $
Year 4 : 798 500 $
Year 5 : 106 700 $
Year 6 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 917 - 98,33%
Level 3: 2000 - 35 $ - 1 989 - 99,43%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 956 - 95,55%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 861 - 99,23%
Average Income per Game640 401 $
Year to Date Revenue1 280 801 $

Expense

Pro Players Total Salaries65 860 499 $
Pro Players Total Average Salaries65 860 499 $
Farm Players Total Salaries127 500 $
Farm Players Total Average Salaries127 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 940 884 $
Farm Year To Date Expenses53 686 $
Pro Salary Cap To Date5 895 940 $
Farm Salary Cap To Date12 662 $

Estimate

Pro Estimated Season Revenue24 975 620 $
Pro Remaining Season Days162
Pro Expenses Per Days372 812 $
Pro Estimated Expenses60 395 544 $
Farm Remaining Season Days179
Farm Expenses Per Days3 218 $
Farm Estimated Expenses576 022 $
Estimated Season Expenses60 971 566 $
Season Salary Cap65 860 499 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 139 501 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 460 499 $
Current Bank Account3 572 385 $
Projected Bank Account(32 423 561 $)

Pro Players Salaries

David Krejci 7 250 000 $ (4)
-Salary Remaining : 6 598 315 $
Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 6 370 787 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 5 460 674 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 5 233 146 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 4 550 562 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 4 323 034 $
Justin Williams 4 500 000 $ (2)
-Salary Remaining : 4 095 506 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 3 867 978 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 3 549 438 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 3 185 393 $
Ben Lovejoy 2 667 000 $ (2)
-Salary Remaining : 2 427 270 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 1 956 742 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 1 888 483 $
Ben Chiarot 1 400 000 $ (2)
-Salary Remaining : 1 274 157 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 1 046 629 $
Kerby Rychel 863 333 $ (1)
-Salary Remaining : 785 730 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 785 427 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 705 337 $
Nikita Soshnikov 736 666 $ (1)
-Salary Remaining : 670 449 $
Blake Pietila 667 500 $ (2)
-Salary Remaining : 607 500 $
Matt Bartkowski 613 000 $ (1)
-Salary Remaining : 557 899 $
Total Pro Players21
Salary Commitment
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $
Salary Average Commitment
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 65 860 499 $
Year 4 : 54 884 500 $
Year 5 : 31 750 000 $
Year 6 : 24 000 000 $

Farm Players Salaries

Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 59 667 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 57 372 $
Total Farm Players2
Salary Commitment
Year 3 : 127 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 127 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 970 - 99,50%
Level 2: 5000 - 60 $ - 4 804 - 96,07%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 798 - 94,95%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 572 - 97,62%
Average Income per Game637 587 $
Year to Date Revenue1 912 760 $

Expense

Pro Players Total Salaries67 120 167 $
Pro Players Total Average Salaries67 120 167 $
Farm Players Total Salaries223 833 $
Farm Players Total Average Salaries223 833 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 270 781 $
Farm Year To Date Expenses63 786 $
Pro Salary Cap To Date5 695 488 $
Farm Salary Cap To Date22 762 $

Estimate

Pro Estimated Season Revenue24 228 293 $
Pro Remaining Season Days162
Pro Expenses Per Days413 035 $
Pro Estimated Expenses66 911 670 $
Farm Remaining Season Days179
Farm Expenses Per Days3 712 $
Farm Estimated Expenses664 448 $
Estimated Season Expenses67 576 118 $
Season Salary Cap67 120 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 879 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 720 167 $
Current Bank Account66 321 278 $
Projected Bank Account22 973 453 $

Pro Players Salaries

Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 6 257 022 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 6 143 258 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 6 097 753 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 5 915 730 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Nikita Kucherov 4 767 000 $ (2)
-Salary Remaining : 4 338 506 $
Karl Alzner 4 625 000 $ (5)
-Salary Remaining : 4 209 270 $
Cam Talbot 4 167 000 $ (2)
-Salary Remaining : 3 792 438 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 3 048 876 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Haydn Fleury 1 713 000 $ (2)
-Salary Remaining : 1 559 022 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 1 456 180 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 1 137 640 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 864 607 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 841 854 $
Robert Hagg 894 000 $ (1)
-Salary Remaining : 813 640 $
Nail Yakupov 875 000 $ (1)
-Salary Remaining : 796 348 $
John Quenneville 811 667 $ (2)
-Salary Remaining : 738 708 $
Daniel Sprong 692 500 $ (1)
-Salary Remaining : 630 253 $
Scott Harrington 675 000 $ (2)
-Salary Remaining : 614 326 $
Total Pro Players21
Salary Commitment
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $
Salary Average Commitment
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 120 167 $
Year 4 : 61 708 667 $
Year 5 : 45 800 000 $
Year 6 : 32 600 000 $

Farm Players Salaries

Michael Dal Colle 86 333 $ (2)
Salary Remaining : 79 250 $
Alexandre Grenier 72 500 $ (1)
Salary Remaining : 66 551 $
Garnet Hathaway 65 000 $ (1)
Salary Remaining : 59 667 $
Total Farm Players3
Salary Commitment
Year 3 : 223 833 $
Year 4 : 86 333 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 223 833 $
Year 4 : 86 333 $
Year 5 : 0 $
Year 6 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 869 - 97,81%
Level 2: 5000 - 60 $ - 4 752 - 95,04%
Level 3: 2000 - 35 $ - 1 972 - 98,58%
Level 4: 4000 - 25 $ - 3 939 - 98,48%
Luxury : 1000 - 200 $ - 979 - 97,90%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 510 - 97,28%
Average Income per Game629 969 $
Year to Date Revenue2 519 874 $

Expense

Pro Players Total Salaries60 609 000 $
Pro Players Total Average Salaries60 609 000 $
Farm Players Total Salaries475 633 $
Farm Players Total Average Salaries475 633 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 807 552 $
Farm Year To Date Expenses244 160 $
Pro Salary Cap To Date5 448 000 $
Farm Salary Cap To Date39 024 $

Estimate

Pro Estimated Season Revenue23 308 834 $
Pro Remaining Season Days162
Pro Expenses Per Days362 972 $
Pro Estimated Expenses58 801 464 $
Farm Remaining Season Days179
Farm Expenses Per Days15 260 $
Farm Estimated Expenses2 731 540 $
Estimated Season Expenses61 533 004 $
Season Salary Cap60 609 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 391 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 209 000 $
Current Bank Account10 292 181 $
Projected Bank Account(27 931 989 $)

Pro Players Salaries

Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 5 801 966 $
Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 5 369 663 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 4 914 607 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 4 550 562 $
Clarke MacArthur 4 650 000 $ (1)
-Salary Remaining : 4 232 022 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 4 050 000 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 3 731 461 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 3 458 427 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 3 003 371 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 2 320 787 $
Joe Colborne 2 500 000 $ (1)
-Salary Remaining : 2 275 281 $
Deryk Engelland 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 1 638 202 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 1 450 719 $
Brock Boeser 1 492 000 $ (2)
-Salary Remaining : 1 357 888 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 1 160 393 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 841 854 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 659 831 $
Stefan Noesen 660 000 $ (1)
-Salary Remaining : 600 674 $
Tomas Nosek 613 000 $ (1)
-Salary Remaining : 557 899 $
Marek Mazanec 500 000 $ (1)
-Salary Remaining : 455 056 $
Total Pro Players22
Salary Commitment
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $
Salary Average Commitment
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $
Salary Cap with 1 Way Contract
Year 3 : 60 609 000 $
Year 4 : 38 317 000 $
Year 5 : 25 925 000 $
Year 6 : 25 925 000 $

Farm Players Salaries

Ville Husso 92 500 $ (2)
Salary Remaining : 84 910 $
Nikita Scherbak 86 333 $ (2)
Salary Remaining : 79 250 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 79 219 $
Roland McKeown 74 500 $ (2)
Salary Remaining : 68 387 $
Denis Gurianov 70 000 $ (2)
Salary Remaining : 64 256 $
Mark McNeill 66 000 $ (1)
Salary Remaining : 60 585 $
Total Farm Players6
Salary Commitment
Year 3 : 475 633 $
Year 4 : 323 333 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 475 633 $
Year 4 : 323 333 $
Year 5 : 0 $
Year 6 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 838 - 97,30%
Level 2: 5000 - 60 $ - 4 897 - 97,95%
Level 3: 2000 - 35 $ - 1 959 - 97,93%
Level 4: 4000 - 25 $ - 3 709 - 92,72%
Luxury : 1000 - 200 $ - 974 - 97,38%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 376 - 96,53%
Average Income per Game629 150 $
Year to Date Revenue2 516 598 $

Expense

Pro Players Total Salaries73 712 000 $
Pro Players Total Average Salaries73 712 000 $
Farm Players Total Salaries954 500 $
Farm Players Total Average Salaries954 500 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 868 634 $
Farm Year To Date Expenses116 884 $
Pro Salary Cap To Date6 580 993 $
Farm Salary Cap To Date75 860 $

Estimate

Pro Estimated Season Revenue23 278 532 $
Pro Remaining Season Days162
Pro Expenses Per Days432 090 $
Pro Estimated Expenses69 998 580 $
Farm Remaining Season Days179
Farm Expenses Per Days7 459 $
Farm Estimated Expenses1 335 161 $
Estimated Season Expenses71 333 741 $
Season Salary Cap73 712 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 288 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 312 000 $
Current Bank Account71 501 797 $
Projected Bank Account23 446 588 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 6 860 427 $
Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 6 825 843 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 5 460 674 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 5 005 618 $
Alex Goligoski 5 475 000 $ (4)
-Salary Remaining : 4 982 865 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 4 323 034 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 4 323 034 $
Devan Dubnyk 4 333 000 $ (5)
-Salary Remaining : 3 943 517 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 3 867 978 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 3 731 461 $
Dan Hamhuis 3 750 000 $ (1)
-Salary Remaining : 3 412 921 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 3 253 652 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 2 821 348 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 1 517 157 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 1 240 483 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 1 137 640 $
Christian Fischer 1 076 000 $ (3)
-Salary Remaining : 979 281 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 841 854 $
Christian Folin 850 000 $ (1)
-Salary Remaining : 773 596 $
Blake Coleman 660 000 $ (1)
-Salary Remaining : 600 674 $
Derek Grant 650 000 $ (1)
-Salary Remaining : 591 573 $
Alex Stalock 650 000 $ (2)
-Salary Remaining : 591 573 $
Total Pro Players22
Salary Commitment
Year 3 : 73 712 000 $
Year 4 : 63 522 000 $
Year 5 : 39 372 000 $
Year 6 : 30 446 000 $
Salary Average Commitment
Year 3 : 73 712 000 $
Year 4 : 63 522 000 $
Year 5 : 39 372 000 $
Year 6 : 30 446 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 712 000 $
Year 4 : 63 522 000 $
Year 5 : 39 372 000 $
Year 6 : 30 446 000 $

Farm Players Salaries

Oskar Lindblom 92 500 $ (3)
Salary Remaining : 84 910 $
Connor Ingram 92 500 $ (1)
Salary Remaining : 84 910 $
Victor Mete 87 000 $ (3)
Salary Remaining : 79 862 $
Slater Koekkoek 80 000 $ (1)
Salary Remaining : 73 436 $
Paul Postma 72 500 $ (1)
Salary Remaining : 66 551 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 66 551 $
MacKenzie Weegar 67 500 $ (1)
Salary Remaining : 61 962 $
Cole Schneider 65 000 $ (2)
Salary Remaining : 59 667 $
T.J. Tynan 65 000 $ (2)
Salary Remaining : 59 667 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 59 667 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 59 667 $
Matt Tennyson 65 000 $ (2)
Salary Remaining : 59 667 $
Wade Megan 65 000 $ (1)
Salary Remaining : 59 667 $
Total Farm Players13
Salary Commitment
Year 3 : 954 500 $
Year 4 : 447 000 $
Year 5 : 179 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 954 500 $
Year 4 : 447 000 $
Year 5 : 179 500 $
Year 6 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 943 - 99,05%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 969 - 98,44%
Level 4: 4000 - 25 $ - 3 951 - 98,76%
Luxury : 1000 - 200 $ - 996 - 99,63%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 859 - 99,21%
Average Income per Game643 222 $
Year to Date Revenue2 572 886 $

Expense

Pro Players Total Salaries71 290 500 $
Pro Players Total Average Salaries71 290 500 $
Farm Players Total Salaries700 100 $
Farm Players Total Average Salaries700 100 $
Coaches Total Salaries10 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 706 379 $
Farm Year To Date Expenses603 141 $
Pro Salary Cap To Date6 385 027 $
Farm Salary Cap To Date59 552 $

Estimate

Pro Estimated Season Revenue23 799 196 $
Pro Remaining Season Days162
Pro Expenses Per Days412 306 $
Pro Estimated Expenses66 793 572 $
Farm Remaining Season Days179
Farm Expenses Per Days44 616 $
Farm Estimated Expenses7 986 264 $
Estimated Season Expenses74 779 836 $
Season Salary Cap71 290 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 709 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 890 500 $
Current Bank Account63 959 786 $
Projected Bank Account12 979 146 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (1)
-Salary Remaining : 6 370 787 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 5 460 674 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 5 460 674 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 5 005 618 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 4 869 101 $
Jared Spurgeon 5 188 000 $ (3)
-Salary Remaining : 4 721 663 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 4 277 528 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 4 232 022 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 3 867 978 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 2 457 303 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 2 138 764 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 2 002 247 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 1 683 708 $
Nick Holden 1 650 000 $ (1)
-Salary Remaining : 1 501 685 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 1 365 169 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 1 001 124 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 910 112 $
Jamie Oleksiak 965 000 $ (1)
-Salary Remaining : 878 258 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 625 702 $
Beau Bennett 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players21
Salary Commitment
Year 3 : 71 290 500 $
Year 4 : 44 988 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $
Salary Average Commitment
Year 3 : 71 290 500 $
Year 4 : 44 988 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 290 500 $
Year 4 : 44 988 000 $
Year 5 : 36 138 000 $
Year 6 : 22 000 000 $

Farm Players Salaries

Travis Sanheim 129 400 $ (2)
Salary Remaining : 118 783 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 84 910 $
Chris Driedger 73 500 $ (1)
Salary Remaining : 67 469 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 64 256 $
Mark Streit 70 000 $ (1)
Salary Remaining : 64 256 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 61 962 $
Alexandre Carrier 67 200 $ (2)
Salary Remaining : 61 686 $
Brandon Pirri 65 000 $ (1)
Salary Remaining : 59 667 $
Max McCormick 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players9
Salary Commitment
Year 3 : 700 100 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 700 100 $
Year 4 : 261 600 $
Year 5 : 0 $
Year 6 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 792 - 96,54%
Level 2: 5000 - 60 $ - 4 962 - 99,23%
Level 3: 2000 - 35 $ - 1 931 - 96,56%
Level 4: 4000 - 25 $ - 3 848 - 96,19%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 533 - 97,40%
Average Income per Game632 766 $
Year to Date Revenue3 163 831 $

Expense

Pro Players Total Salaries73 938 000 $
Pro Players Total Average Salaries73 938 000 $
Farm Players Total Salaries555 167 $
Farm Players Total Average Salaries555 167 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 068 592 $
Farm Year To Date Expenses86 576 $
Pro Salary Cap To Date6 646 112 $
Farm Salary Cap To Date45 552 $

Estimate

Pro Estimated Season Revenue22 779 583 $
Pro Remaining Season Days162
Pro Expenses Per Days441 787 $
Pro Estimated Expenses71 569 494 $
Farm Remaining Season Days179
Farm Expenses Per Days5 411 $
Farm Estimated Expenses968 569 $
Estimated Season Expenses72 538 063 $
Season Salary Cap73 938 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 062 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 538 000 $
Current Bank Account74 375 271 $
Projected Bank Account24 616 791 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 9 556 180 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 6 143 258 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 5 233 146 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 4 550 562 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 4 277 528 $
Roberto Luongo 4 533 000 $ (6)
-Salary Remaining : 4 125 539 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 4 095 506 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 3 867 978 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 3 792 438 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 3 776 966 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 2 002 247 $
David Schlemko 2 100 000 $ (3)
-Salary Remaining : 1 911 236 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 592 697 $
Kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 1 240 483 $
J.T. Brown 1 250 000 $ (1)
-Salary Remaining : 1 137 640 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 841 854 $
Jacob Josefson 700 000 $ (1)
-Salary Remaining : 637 079 $
Zac Rinaldo 700 000 $ (1)
-Salary Remaining : 637 079 $
Matthew Peca 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players21
Salary Commitment
Year 3 : 73 938 000 $
Year 4 : 49 713 000 $
Year 5 : 37 400 000 $
Year 6 : 29 100 000 $
Salary Average Commitment
Year 3 : 73 938 000 $
Year 4 : 49 713 000 $
Year 5 : 37 400 000 $
Year 6 : 29 100 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 938 000 $
Year 4 : 49 713 000 $
Year 5 : 37 400 000 $
Year 6 : 29 100 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (1)
Salary Remaining : 123 923 $
Anton Blidh 78 417 $ (1)
Salary Remaining : 71 983 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 68 846 $
Brendan Guhle 69 750 $ (3)
Salary Remaining : 64 027 $
Dillon Simpson 67 500 $ (1)
Salary Remaining : 61 962 $
Antoine Bibeau 65 000 $ (1)
Salary Remaining : 59 667 $
Eric Comrie 64 500 $ (1)
Salary Remaining : 59 208 $
Total Farm Players7
Salary Commitment
Year 3 : 555 167 $
Year 4 : 69 750 $
Year 5 : 69 750 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 555 167 $
Year 4 : 69 750 $
Year 5 : 69 750 $
Year 6 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 741 - 95,68%
Level 2: 5000 - 60 $ - 4 911 - 98,21%
Level 3: 2000 - 35 $ - 1 944 - 97,21%
Level 4: 4000 - 25 $ - 3 958 - 98,95%
Luxury : 1000 - 200 $ - 993 - 99,33%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 547 - 97,48%
Average Income per Game629 521 $
Year to Date Revenue2 518 082 $

Expense

Pro Players Total Salaries71 145 833 $
Pro Players Total Average Salaries71 145 833 $
Farm Players Total Salaries502 417 $
Farm Players Total Average Salaries502 417 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 085 115 $
Farm Year To Date Expenses82 718 $
Pro Salary Cap To Date6 581 742 $
Farm Salary Cap To Date41 678 $

Estimate

Pro Estimated Season Revenue23 292 258 $
Pro Remaining Season Days162
Pro Expenses Per Days431 156 $
Pro Estimated Expenses69 847 272 $
Farm Remaining Season Days179
Farm Expenses Per Days5 141 $
Farm Estimated Expenses920 239 $
Estimated Season Expenses70 767 511 $
Season Salary Cap71 145 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 854 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 745 833 $
Current Bank Account72 074 480 $
Projected Bank Account24 599 227 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 7 531 180 $
Shea Weber 7 857 000 $ (8)
-Salary Remaining : 7 150 753 $
Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 6 757 584 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 5 536 213 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 5 346 910 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 5 324 157 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 5 187 640 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 4 095 506 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 3 640 449 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 2 502 809 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 2 047 753 $
Michael Grabner 1 650 000 $ (1)
-Salary Remaining : 1 501 685 $
Luke Schenn 1 250 000 $ (1)
-Salary Remaining : 1 137 640 $
Mike Cammalleri 1 200 000 $ (1)
-Salary Remaining : 1 092 135 $
Mike Fisher 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 841 854 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 728 090 $
Alexandar Georgiev 792 500 $ (3)
-Salary Remaining : 721 264 $
Alex DeBrincat 778 333 $ (3)
-Salary Remaining : 708 370 $
Tim Schaller 775 000 $ (1)
-Salary Remaining : 705 337 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 682 584 $
Daniel Winnik 660 000 $ (1)
-Salary Remaining : 600 674 $
Total Pro Players22
Salary Commitment
Year 3 : 71 145 833 $
Year 4 : 63 060 833 $
Year 5 : 54 710 833 $
Year 6 : 46 390 000 $
Salary Average Commitment
Year 3 : 71 145 833 $
Year 4 : 63 060 833 $
Year 5 : 54 710 833 $
Year 6 : 46 390 000 $
Salary Cap with 1 Way Contract
Year 3 : 71 145 833 $
Year 4 : 63 060 833 $
Year 5 : 54 710 833 $
Year 6 : 46 390 000 $

Farm Players Salaries

Andy Welinski 92 500 $ (1)
Salary Remaining : 84 910 $
Brendan Lemieux 83 917 $ (2)
Salary Remaining : 77 031 $
Jack Campbell 67 500 $ (3)
Salary Remaining : 61 962 $
Marek Langhamer 66 000 $ (1)
Salary Remaining : 60 585 $
Erik Burgdoerfer 65 000 $ (2)
Salary Remaining : 59 667 $
Ben Smith 65 000 $ (1)
Salary Remaining : 59 667 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 57 372 $
Total Farm Players7
Salary Commitment
Year 3 : 502 417 $
Year 4 : 216 417 $
Year 5 : 67 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 502 417 $
Year 4 : 216 417 $
Year 5 : 67 500 $
Year 6 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 829 - 96,59%
Level 3: 2000 - 35 $ - 1 946 - 97,31%
Level 4: 4000 - 25 $ - 3 874 - 96,86%
Luxury : 1000 - 200 $ - 944 - 94,43%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 594 - 97,74%
Average Income per Game634 226 $
Year to Date Revenue2 536 903 $

Expense

Pro Players Total Salaries70 590 000 $
Pro Players Total Average Salaries70 590 000 $
Farm Players Total Salaries212 000 $
Farm Players Total Average Salaries212 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 390 112 $
Farm Year To Date Expenses58 416 $
Pro Salary Cap To Date6 345 168 $
Farm Salary Cap To Date17 392 $

Estimate

Pro Estimated Season Revenue23 466 353 $
Pro Remaining Season Days162
Pro Expenses Per Days399 382 $
Pro Estimated Expenses64 699 884 $
Farm Remaining Season Days179
Farm Expenses Per Days3 651 $
Farm Estimated Expenses653 529 $
Estimated Season Expenses65 353 413 $
Season Salary Cap70 590 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 410 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 190 000 $
Current Bank Account4 245 028 $
Projected Bank Account(37 642 032 $)

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 7 280 899 $
Brad Marchand 6 125 000 $ (5)
-Salary Remaining : 5 574 438 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Johnny Boychuk 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Jonathan Quick 5 800 000 $ (7)
-Salary Remaining : 5 278 652 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 5 070 236 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 4 232 022 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 4 209 270 $
Chris Tanev 4 450 000 $ (3)
-Salary Remaining : 4 050 000 $
Niklas Hjalmarsson 4 100 000 $ (2)
-Salary Remaining : 3 731 461 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 3 276 404 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 2 502 809 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 2 389 045 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 1 319 663 $
Drake Caggiula 1 350 000 $ (1)
-Salary Remaining : 1 228 652 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 813 640 $
Peter Holland 675 000 $ (2)
-Salary Remaining : 614 326 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 591 573 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 591 573 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 568 820 $
Total Pro Players20
Salary Commitment
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $
Salary Average Commitment
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $
Salary Cap with 1 Way Contract
Year 3 : 70 590 000 $
Year 4 : 58 340 000 $
Year 5 : 51 221 000 $
Year 6 : 37 496 000 $

Farm Players Salaries

Laurent Dauphin 74 500 $ (1)
Salary Remaining : 68 387 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 64 256 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 61 962 $
Total Farm Players3
Salary Commitment
Year 3 : 212 000 $
Year 4 : 67 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 212 000 $
Year 4 : 67 500 $
Year 5 : 0 $
Year 6 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 964 - 99,27%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 900 - 97,50%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 864 - 99,24%
Average Income per Game645 313 $
Year to Date Revenue1 935 940 $

Expense

Pro Players Total Salaries56 102 000 $
Pro Players Total Average Salaries56 102 000 $
Farm Players Total Salaries866 288 $
Farm Players Total Average Salaries866 288 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 080 520 $
Farm Year To Date Expenses391 754 $
Pro Salary Cap To Date5 035 576 $
Farm Salary Cap To Date71 754 $

Estimate

Pro Estimated Season Revenue24 521 907 $
Pro Remaining Season Days162
Pro Expenses Per Days317 989 $
Pro Estimated Expenses51 514 218 $
Farm Remaining Season Days179
Farm Expenses Per Days24 443 $
Farm Estimated Expenses4 375 297 $
Estimated Season Expenses55 889 515 $
Season Salary Cap56 102 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 898 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 702 000 $
Current Bank Account3 748 673 $
Projected Bank Account(27 618 935 $)

Pro Players Salaries

Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 6 370 787 $
Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 5 096 629 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 4 778 090 $
Paul Martin 4 850 000 $ (2)
-Salary Remaining : 4 414 045 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Marcus Foligno 2 875 000 $ (4)
-Salary Remaining : 2 616 573 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 2 275 281 $
Nathan Beaulieu 2 400 000 $ (2)
-Salary Remaining : 2 184 270 $
Jordan Weal 1 750 000 $ (2)
-Salary Remaining : 1 592 697 $
Pavel Zacha 1 744 000 $ (2)
-Salary Remaining : 1 587 236 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 1 587 236 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 1 228 652 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 1 007 494 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 978 371 $
Ian McCoshen 1 025 000 $ (2)
-Salary Remaining : 932 865 $
Peter Budaj 1 025 000 $ (2)
-Salary Remaining : 932 865 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 841 854 $
Brayden Point 894 000 $ (2)
-Salary Remaining : 813 640 $
Chris Bigras 863 000 $ (1)
-Salary Remaining : 785 427 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 728 090 $
Adam Cracknell 675 000 $ (1)
-Salary Remaining : 614 326 $
Erik Gustafsson 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players23
Salary Commitment
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $
Salary Average Commitment
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $
Salary Cap with 1 Way Contract
Year 3 : 56 102 000 $
Year 4 : 39 295 000 $
Year 5 : 16 625 000 $
Year 6 : 14 125 000 $

Farm Players Salaries

Robby Fabbri 110 667 $ (1)
Salary Remaining : 101 587 $
Blake Speers 92 500 $ (2)
Salary Remaining : 84 910 $
Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 84 910 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 84 910 $
Jeff Zatkoff 90 000 $ (1)
Salary Remaining : 82 615 $
Alex Lyon 87 413 $ (1)
Salary Remaining : 80 240 $
Evgeny Svechnikov 86 333 $ (3)
Salary Remaining : 79 250 $
Daniel O'Regan 85 875 $ (1)
Salary Remaining : 78 829 $
Petteri Lindbohm 65 000 $ (1)
Salary Remaining : 59 667 $
Joe Hicketts 63 500 $ (2)
Salary Remaining : 58 290 $
Total Farm Players10
Salary Commitment
Year 3 : 866 288 $
Year 4 : 242 333 $
Year 5 : 86 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 866 288 $
Year 4 : 242 333 $
Year 5 : 86 333 $
Year 6 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 796 - 96,60%
Level 2: 5000 - 60 $ - 4 865 - 97,30%
Level 3: 2000 - 35 $ - 1 956 - 97,78%
Level 4: 4000 - 25 $ - 3 956 - 98,89%
Luxury : 1000 - 200 $ - 976 - 97,63%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 548 - 97,49%
Average Income per Game629 371 $
Year to Date Revenue2 517 484 $

Expense

Pro Players Total Salaries57 505 666 $
Pro Players Total Average Salaries57 505 666 $
Farm Players Total Salaries982 316 $
Farm Players Total Average Salaries982 316 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 240 956 $
Farm Year To Date Expenses214 348 $
Pro Salary Cap To Date5 142 086 $
Farm Salary Cap To Date83 068 $

Estimate

Pro Estimated Season Revenue23 286 727 $
Pro Remaining Season Days162
Pro Expenses Per Days329 245 $
Pro Estimated Expenses53 337 690 $
Farm Remaining Season Days179
Farm Expenses Per Days13 243 $
Farm Estimated Expenses2 370 497 $
Estimated Season Expenses55 708 187 $
Season Salary Cap57 505 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 494 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 2 105 666 $
Current Bank Account106 133 $
Projected Bank Account(32 315 327 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 9 556 180 $
Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 7 735 955 $
Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 6 052 247 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 4 914 607 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 3 412 921 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 3 094 382 $
Brian Boyle 2 750 000 $ (2)
-Salary Remaining : 2 502 809 $
Mark Pysyk 2 733 000 $ (3)
-Salary Remaining : 2 487 337 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 1 587 236 $
Mikhail Sergachev 1 744 000 $ (3)
-Salary Remaining : 1 587 236 $
Ryan Reaves 1 125 000 $ (1)
-Salary Remaining : 1 023 876 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 841 854 $
Jack Roslovic 894 166 $ (3)
-Salary Remaining : 813 792 $
Ryan Hartman 863 000 $ (1)
-Salary Remaining : 785 427 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 773 596 $
William Carrier 848 000 $ (1)
-Salary Remaining : 771 775 $
Nick Jensen 812 000 $ (2)
-Salary Remaining : 739 011 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 728 090 $
Anton Lindholm 717 500 $ (2)
-Salary Remaining : 653 006 $
Marcus Sorensen 700 000 $ (2)
-Salary Remaining : 637 079 $
Phil Varone 650 000 $ (2)
-Salary Remaining : 591 573 $
Jonny Brodzinski 650 000 $ (2)
-Salary Remaining : 591 573 $
Matt Murray 500 000 $ (1)
-Salary Remaining : 455 056 $
Total Pro Players23
Salary Commitment
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $
Salary Average Commitment
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $
Salary Cap with 1 Way Contract
Year 3 : 57 505 666 $
Year 4 : 52 444 666 $
Year 5 : 43 571 166 $
Year 6 : 38 200 000 $

Farm Players Salaries

Filip Chytil 127 500 $ (3)
Salary Remaining : 117 038 $
Tage Thompson 113 700 $ (3)
Salary Remaining : 104 371 $
Luke Kunin 92 500 $ (3)
Salary Remaining : 84 910 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 84 910 $
Michal Kempny 90 000 $ (1)
Salary Remaining : 82 615 $
Rinat Valiev 77 833 $ (1)
Salary Remaining : 71 447 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 66 551 $
Dominik Simon 69 250 $ (1)
Salary Remaining : 63 568 $
Andy Andreoff 67 700 $ (2)
Salary Remaining : 62 145 $
Brett Lernout 65 333 $ (2)
Salary Remaining : 59 973 $
Ken Appleby 63 500 $ (1)
Salary Remaining : 58 290 $
Nick Paul 50 000 $ (1)
Salary Remaining : 45 897 $
Total Farm Players12
Salary Commitment
Year 3 : 982 316 $
Year 4 : 559 233 $
Year 5 : 333 700 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 982 316 $
Year 4 : 559 233 $
Year 5 : 333 700 $
Year 6 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 948 - 99,13%
Level 2: 5000 - 60 $ - 4 919 - 98,38%
Level 3: 2000 - 35 $ - 1 876 - 93,80%
Level 4: 4000 - 25 $ - 3 726 - 93,15%
Luxury : 1000 - 200 $ - 986 - 98,55%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 455 - 96,97%
Average Income per Game635 384 $
Year to Date Revenue1 270 767 $

Expense

Pro Players Total Salaries55 461 857 $
Pro Players Total Average Salaries55 461 857 $
Farm Players Total Salaries413 833 $
Farm Players Total Average Salaries413 833 $
Coaches Total Salaries8 051 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 664 768 $
Farm Year To Date Expenses233 207 $
Pro Salary Cap To Date5 165 804 $
Farm Salary Cap To Date36 279 $

Estimate

Pro Estimated Season Revenue24 779 956 $
Pro Remaining Season Days162
Pro Expenses Per Days342 769 $
Pro Estimated Expenses55 528 578 $
Farm Remaining Season Days179
Farm Expenses Per Days14 943 $
Farm Estimated Expenses2 674 797 $
Estimated Season Expenses58 203 375 $
Season Salary Cap55 461 857 $
Estimate Under Maximum Salary Cap of 75 000 000 $19 538 143 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 61 857 $
Current Bank Account76 138 087 $
Projected Bank Account42 714 668 $

Pro Players Salaries

Jimmy Howard 5 292 000 $ (2)
-Salary Remaining : 4 816 315 $
Zach Bogosian 5 142 857 $ (3)
-Salary Remaining : 4 680 578 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 4 459 551 $
Michael Frolik 4 300 000 $ (3)
-Salary Remaining : 3 913 483 $
Nolan Patrick 3 575 000 $ (3)
-Salary Remaining : 3 253 652 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 3 225 438 $
Cal Clutterbuck 3 500 000 $ (5)
-Salary Remaining : 3 185 393 $
Zack Smith 3 250 000 $ (4)
-Salary Remaining : 2 957 865 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 2 730 337 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 2 548 315 $
Mike Condon 2 400 000 $ (3)
-Salary Remaining : 2 184 270 $
Ryan Murray 2 285 000 $ (1)
-Salary Remaining : 2 079 607 $
Zack Kassian 1 950 000 $ (3)
-Salary Remaining : 1 774 719 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 1 615 449 $
Jakub Vrana 1 363 000 $ (2)
-Salary Remaining : 1 240 483 $
Jakob Chychrun 1 350 000 $ (2)
-Salary Remaining : 1 228 652 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 785 730 $
Ivan Barbashev 863 000 $ (2)
-Salary Remaining : 785 427 $
Mattias Janmark 700 000 $ (1)
-Salary Remaining : 637 079 $
Tyler Bertuzzi 661 667 $ (1)
-Salary Remaining : 602 191 $
Zack Mitchell 660 000 $ (1)
-Salary Remaining : 600 674 $
Joseph Morrow 650 000 $ (1)
-Salary Remaining : 591 573 $
Chris Wagner 637 000 $ (1)
-Salary Remaining : 579 742 $
Total Pro Players23
Salary Commitment
Year 3 : 55 461 857 $
Year 4 : 44 549 190 $
Year 5 : 29 017 857 $
Year 6 : 11 650 000 $
Salary Average Commitment
Year 3 : 55 461 857 $
Year 4 : 44 549 190 $
Year 5 : 29 017 857 $
Year 6 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 3 : 55 461 857 $
Year 4 : 44 549 190 $
Year 5 : 29 017 857 $
Year 6 : 11 650 000 $

Farm Players Salaries

Frederik Gauthier 86 333 $ (1)
Salary Remaining : 79 250 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 68 846 $
David Rittich 72 500 $ (1)
Salary Remaining : 66 551 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 59 667 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 59 667 $
Chris Kelly 50 000 $ (1)
Salary Remaining : 45 897 $
Total Farm Players6
Salary Commitment
Year 3 : 413 833 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 413 833 $
Year 4 : 65 000 $
Year 5 : 0 $
Year 6 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 966 - 99,44%
Level 2: 5000 - 60 $ - 4 892 - 97,84%
Level 3: 2000 - 35 $ - 1 963 - 98,14%
Level 4: 4000 - 25 $ - 3 958 - 98,94%
Luxury : 1000 - 200 $ - 972 - 97,23%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 751 - 98,61%
Average Income per Game638 629 $
Year to Date Revenue2 554 517 $

Expense

Pro Players Total Salaries74 883 000 $
Pro Players Total Average Salaries74 883 000 $
Farm Players Total Salaries440 583 $
Farm Players Total Average Salaries440 583 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 135 552 $
Farm Year To Date Expenses77 184 $
Pro Salary Cap To Date6 731 056 $
Farm Salary Cap To Date36 144 $

Estimate

Pro Estimated Season Revenue23 629 282 $
Pro Remaining Season Days162
Pro Expenses Per Days445 972 $
Pro Estimated Expenses72 247 464 $
Farm Remaining Season Days179
Farm Expenses Per Days4 824 $
Farm Estimated Expenses863 496 $
Estimated Season Expenses73 110 960 $
Season Salary Cap74 883 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $117 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 483 000 $
Current Bank Account70 271 747 $
Projected Bank Account20 790 069 $

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (4)
-Salary Remaining : 8 680 652 $
Jamie Benn 9 500 000 $ (5)
-Salary Remaining : 8 646 067 $
Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 6 825 843 $
Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 5 779 213 $
Patrick Marleau 6 250 000 $ (3)
-Salary Remaining : 5 688 202 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 5 233 146 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 4 641 573 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 3 584 022 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 3 412 921 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 3 185 393 $
Sam Gagner 3 150 000 $ (3)
-Salary Remaining : 2 866 854 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 1 820 225 $
Tyson Jost 1 704 000 $ (2)
-Salary Remaining : 1 550 831 $
Derek Ryan 1 425 000 $ (1)
-Salary Remaining : 1 296 910 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 1 274 157 $
Charlie McAvoy 1 258 000 $ (2)
-Salary Remaining : 1 144 921 $
Laurent Brossoit 750 000 $ (1)
-Salary Remaining : 682 584 $
Kyle Capobianco 745 000 $ (3)
-Salary Remaining : 678 034 $
Dylan DeMelo 650 000 $ (1)
-Salary Remaining : 591 573 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 568 820 $
Total Pro Players20
Salary Commitment
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $
Salary Average Commitment
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $
Salary Cap with 1 Way Contract
Year 3 : 74 883 000 $
Year 4 : 68 558 000 $
Year 5 : 53 883 000 $
Year 6 : 41 738 000 $

Farm Players Salaries

Hudson Fasching 92 500 $ (1)
Salary Remaining : 84 910 $
Christoph Bertschy 77 583 $ (1)
Salary Remaining : 71 217 $
Joel Hanley 72 500 $ (1)
Salary Remaining : 66 551 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 62 421 $
Frank Corrado 65 000 $ (1)
Salary Remaining : 59 667 $
Dylan McIlrath 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players6
Salary Commitment
Year 3 : 440 583 $
Year 4 : 133 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 440 583 $
Year 4 : 133 000 $
Year 5 : 0 $
Year 6 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,31%
Level 2: 5000 - 60 $ - 4 843 - 96,85%
Level 3: 2000 - 35 $ - 1 975 - 98,73%
Level 4: 4000 - 25 $ - 3 876 - 96,90%
Luxury : 1000 - 200 $ - 982 - 98,22%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 574 - 97,63%
Average Income per Game633 852 $
Year to Date Revenue3 169 259 $

Expense

Pro Players Total Salaries68 038 000 $
Pro Players Total Average Salaries68 038 000 $
Farm Players Total Salaries593 350 $
Farm Players Total Average Salaries593 350 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 177 896 $
Farm Year To Date Expenses89 641 $
Pro Salary Cap To Date5 921 719 $
Farm Salary Cap To Date48 617 $

Estimate

Pro Estimated Season Revenue22 818 665 $
Pro Remaining Season Days162
Pro Expenses Per Days398 247 $
Pro Estimated Expenses64 516 014 $
Farm Remaining Season Days179
Farm Expenses Per Days5 607 $
Farm Estimated Expenses1 003 653 $
Estimated Season Expenses65 519 667 $
Season Salary Cap68 038 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 962 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 638 000 $
Current Bank Account75 233 736 $
Projected Bank Account32 532 734 $

Pro Players Salaries

Brent Burns 8 000 000 $ (5)
-Salary Remaining : 7 280 899 $
Rick Nash 7 800 000 $ (1)
-Salary Remaining : 7 098 876 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 5 233 146 $
Jeff Petry 5 500 000 $ (4)
-Salary Remaining : 5 005 618 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 4 141 011 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 3 867 978 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 3 685 955 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 3 435 674 $
Jacob Markstrom 3 667 000 $ (3)
-Salary Remaining : 3 337 382 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 2 844 101 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 2 275 281 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 1 820 225 $
Chris Kunitz 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Vladislav Namestnikov 1 938 000 $ (1)
-Salary Remaining : 1 763 798 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 1 456 180 $
Cody McLeod 1 333 000 $ (1)
-Salary Remaining : 1 213 180 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 1 001 124 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 841 854 $
Anton Slepyshev 925 000 $ (1)
-Salary Remaining : 841 854 $
Alexander Burmistrov 900 000 $ (1)
-Salary Remaining : 819 101 $
Shane Prince 850 000 $ (1)
-Salary Remaining : 773 596 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 728 090 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 637 079 $
Total Pro Players23
Salary Commitment
Year 3 : 68 038 000 $
Year 4 : 46 567 000 $
Year 5 : 33 842 000 $
Year 6 : 18 050 000 $
Salary Average Commitment
Year 3 : 68 038 000 $
Year 4 : 46 567 000 $
Year 5 : 33 842 000 $
Year 6 : 18 050 000 $
Salary Cap with 1 Way Contract
Year 3 : 68 038 000 $
Year 4 : 46 567 000 $
Year 5 : 33 842 000 $
Year 6 : 18 050 000 $

Farm Players Salaries

Hunter Shinkaruk 107 600 $ (1)
Salary Remaining : 98 771 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 68 846 $
A.J. Greer 74 167 $ (2)
Salary Remaining : 68 081 $
Remi Elie 72 833 $ (1)
Salary Remaining : 66 857 $
David Warsofsky 67 500 $ (2)
Salary Remaining : 61 962 $
Nate Prosser 65 000 $ (2)
Salary Remaining : 59 667 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 59 667 $
Zach Redmond 61 250 $ (1)
Salary Remaining : 56 224 $
Eric Gelinas 5 000 $ (1)
Salary Remaining : 4 590 $
Total Farm Players9
Salary Commitment
Year 3 : 593 350 $
Year 4 : 281 667 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 593 350 $
Year 4 : 281 667 $
Year 5 : 0 $
Year 6 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 925 - 98,74%
Level 2: 5000 - 60 $ - 4 923 - 98,46%
Level 3: 2000 - 35 $ - 1 905 - 95,24%
Level 4: 4000 - 25 $ - 3 938 - 98,45%
Luxury : 1000 - 200 $ - 991 - 99,08%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 681 - 98,23%
Average Income per Game638 052 $
Year to Date Revenue2 552 206 $

Expense

Pro Players Total Salaries72 416 333 $
Pro Players Total Average Salaries72 416 333 $
Farm Players Total Salaries1 063 900 $
Farm Players Total Average Salaries1 063 900 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 933 128 $
Farm Year To Date Expenses131 068 $
Pro Salary Cap To Date6 573 576 $
Farm Salary Cap To Date90 044 $

Estimate

Pro Estimated Season Revenue23 607 906 $
Pro Remaining Season Days162
Pro Expenses Per Days429 305 $
Pro Estimated Expenses69 547 410 $
Farm Remaining Season Days179
Farm Expenses Per Days8 020 $
Farm Estimated Expenses1 435 580 $
Estimated Season Expenses70 982 990 $
Season Salary Cap72 416 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 583 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 016 333 $
Current Bank Account66 410 814 $
Projected Bank Account19 035 730 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 8 191 011 $
Corey Perry 8 625 000 $ (5)
-Salary Remaining : 7 849 719 $
Joe Thornton 8 000 000 $ (1)
-Salary Remaining : 7 280 899 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 5 460 674 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 5 210 393 $
Marc Methot 4 900 000 $ (2)
-Salary Remaining : 4 459 551 $
Tyler Toffoli 4 600 000 $ (3)
-Salary Remaining : 4 186 517 $
Mike Smith 4 250 000 $ (2)
-Salary Remaining : 3 867 978 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 3 185 393 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 3 185 393 $
Trevor Daley 3 167 000 $ (3)
-Salary Remaining : 2 882 326 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 2 275 281 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 1 774 719 $
Nick Ritchie 1 627 000 $ (1)
-Salary Remaining : 1 480 753 $
Chris Stewart 1 150 000 $ (1)
-Salary Remaining : 1 046 629 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Vince Dunn 894 000 $ (2)
-Salary Remaining : 813 640 $
Anthony Cirelli 728 333 $ (3)
-Salary Remaining : 662 865 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 591 573 $
Gemel Smith 650 000 $ (1)
-Salary Remaining : 591 573 $
Total Pro Players20
Salary Commitment
Year 3 : 72 416 333 $
Year 4 : 54 539 333 $
Year 5 : 32 120 333 $
Year 6 : 23 625 000 $
Salary Average Commitment
Year 3 : 72 416 333 $
Year 4 : 54 539 333 $
Year 5 : 32 120 333 $
Year 6 : 23 625 000 $
Salary Cap with 1 Way Contract
Year 3 : 72 416 333 $
Year 4 : 54 539 333 $
Year 5 : 32 120 333 $
Year 6 : 23 625 000 $

Farm Players Salaries

Dylan Strome 333 800 $ (3)
Salary Remaining : 306 411 $
Joel Ward 327 500 $ (1)
Salary Remaining : 300 628 $
Ondrej Pavelec 130 000 $ (1)
Salary Remaining : 119 333 $
Joshua Ho-Sang 107 600 $ (2)
Salary Remaining : 98 771 $
Jordan Nolan 95 000 $ (1)
Salary Remaining : 87 205 $
Ryan Murphy 70 000 $ (1)
Salary Remaining : 64 256 $
Total Farm Players6
Salary Commitment
Year 3 : 1 063 900 $
Year 4 : 441 400 $
Year 5 : 333 800 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 063 900 $
Year 4 : 441 400 $
Year 5 : 333 800 $
Year 6 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 937 - 98,43%
Luxury : 1000 - 200 $ - 961 - 96,10%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 898 - 99,43%
Average Income per Game642 919 $
Year to Date Revenue642 919 $

Expense

Pro Players Total Salaries60 996 000 $
Pro Players Total Average Salaries60 996 000 $
Farm Players Total Salaries1 020 716 $
Farm Players Total Average Salaries1 020 716 $
Coaches Total Salaries7 166 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 082 032 $
Farm Year To Date Expenses124 784 $
Pro Salary Cap To Date5 482 784 $
Farm Salary Cap To Date83 744 $

Estimate

Pro Estimated Season Revenue25 716 760 $
Pro Remaining Season Days162
Pro Expenses Per Days380 127 $
Pro Estimated Expenses61 580 574 $
Farm Remaining Season Days179
Farm Expenses Per Days7 799 $
Farm Estimated Expenses1 396 021 $
Estimated Season Expenses62 976 595 $
Season Salary Cap60 996 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 004 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 596 000 $
Current Bank Account19 763 580 $
Projected Bank Account(17 496 255 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 7 735 955 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 5 915 730 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 3 731 461 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 3 731 461 $
Kevin Bieksa 4 000 000 $ (1)
-Salary Remaining : 3 640 449 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 3 003 371 $
Marcus Kruger 3 083 000 $ (2)
-Salary Remaining : 2 805 876 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 2 639 326 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 2 639 326 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 2 548 315 $
Derek Dorsett 2 650 000 $ (2)
-Salary Remaining : 2 411 798 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 2 366 292 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 2 275 281 $
Shawn Matthias 2 125 000 $ (1)
-Salary Remaining : 1 933 989 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 1 365 169 $
Jake Debrusk 1 288 000 $ (3)
-Salary Remaining : 1 172 225 $
Benoit Pouliot 1 150 000 $ (1)
-Salary Remaining : 1 046 629 $
Lance Bouma 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 841 854 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 841 854 $
Linus Ullmark 750 000 $ (2)
-Salary Remaining : 682 584 $
Phillip Di Giuseppe 725 000 $ (1)
-Salary Remaining : 659 831 $
Markus Hannikainen 675 000 $ (2)
-Salary Remaining : 614 326 $
Total Pro Players23
Salary Commitment
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $
Salary Average Commitment
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $
Salary Cap with 1 Way Contract
Year 3 : 60 996 000 $
Year 4 : 37 246 000 $
Year 5 : 13 888 000 $
Year 6 : 12 600 000 $

Farm Players Salaries

Timo Meier 164 400 $ (2)
Salary Remaining : 150 911 $
Joel Eriksson Ek 110 700 $ (2)
Salary Remaining : 101 617 $
Thatcher Demko 92 500 $ (2)
Salary Remaining : 84 910 $
Brock McGinn 88 700 $ (2)
Salary Remaining : 81 422 $
Boo Nieves 75 500 $ (1)
Salary Remaining : 69 305 $
Conner Bleackley 75 000 $ (2)
Salary Remaining : 68 846 $
Nicholas Baptiste 71 833 $ (1)
Salary Remaining : 65 939 $
Vinnie Hinostroza 71 750 $ (1)
Salary Remaining : 65 863 $
Madison Bowey 70 333 $ (1)
Salary Remaining : 64 562 $
Yohann Auvitu 70 000 $ (1)
Salary Remaining : 64 256 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 59 667 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 59 667 $
Total Farm Players12
Salary Commitment
Year 3 : 1 020 716 $
Year 4 : 531 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 020 716 $
Year 4 : 531 300 $
Year 5 : 0 $
Year 6 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 849 - 97,48%
Level 2: 5000 - 60 $ - 4 778 - 95,55%
Level 3: 2000 - 35 $ - 1 960 - 98,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 587 - 97,70%
Average Income per Game632 477 $
Year to Date Revenue1 264 953 $

Expense

Pro Players Total Salaries58 581 666 $
Pro Players Total Average Salaries58 581 666 $
Farm Players Total Salaries692 500 $
Farm Players Total Average Salaries692 500 $
Coaches Total Salaries5 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 429 980 $
Farm Year To Date Expenses485 016 $
Pro Salary Cap To Date5 385 036 $
Farm Salary Cap To Date52 184 $

Estimate

Pro Estimated Season Revenue24 666 584 $
Pro Remaining Season Days162
Pro Expenses Per Days331 919 $
Pro Estimated Expenses53 770 878 $
Farm Remaining Season Days179
Farm Expenses Per Days30 603 $
Farm Estimated Expenses5 477 937 $
Estimated Season Expenses59 248 815 $
Season Salary Cap58 581 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $16 418 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 3 181 666 $
Current Bank Account23 053 976 $
Projected Bank Account(11 528 255 $)

Pro Players Salaries

Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 6 598 315 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 5 460 674 $
Ryan Callahan 5 800 000 $ (3)
-Salary Remaining : 5 278 652 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 5 005 618 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 4 095 506 $
Brendan Smith 4 350 000 $ (4)
-Salary Remaining : 3 958 989 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 3 792 134 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 2 976 067 $
Eric Fehr 2 000 000 $ (1)
-Salary Remaining : 1 820 225 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 1 820 225 $
Brett Ritchie 1 750 000 $ (2)
-Salary Remaining : 1 592 697 $
Nate Thompson 1 650 000 $ (2)
-Salary Remaining : 1 501 685 $
Johan Larsson 1 475 000 $ (2)
-Salary Remaining : 1 342 416 $
Brandon Davidson 1 425 000 $ (1)
-Salary Remaining : 1 296 910 $
Jared McCann 1 107 000 $ (1)
-Salary Remaining : 1 007 494 $
Louis Domingue 1 050 000 $ (1)
-Salary Remaining : 955 618 $
Ales Hemsky 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Patrick Sharp 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Scott Laughton 963 000 $ (2)
-Salary Remaining : 876 438 $
Curtis McElhinney 850 000 $ (2)
-Salary Remaining : 773 596 $
Marko Dano 850 000 $ (1)
-Salary Remaining : 773 596 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 568 820 $
Total Pro Players22
Salary Commitment
Year 3 : 58 581 666 $
Year 4 : 43 524 666 $
Year 5 : 31 336 666 $
Year 6 : 20 266 666 $
Salary Average Commitment
Year 3 : 58 581 666 $
Year 4 : 43 524 666 $
Year 5 : 31 336 666 $
Year 6 : 20 266 666 $
Salary Cap with 1 Way Contract
Year 3 : 58 581 666 $
Year 4 : 43 524 666 $
Year 5 : 31 336 666 $
Year 6 : 20 266 666 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Salary Remaining : 229 487 $
Martin Marincin 125 000 $ (1)
Salary Remaining : 114 744 $
Sebastian AhoD 92 500 $ (3)
Salary Remaining : 84 910 $
Spencer Foo 92 500 $ (2)
Salary Remaining : 84 910 $
Casey DeSmith 67 500 $ (2)
Salary Remaining : 61 962 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 59 667 $
Total Farm Players6
Salary Commitment
Year 3 : 692 500 $
Year 4 : 317 500 $
Year 5 : 92 500 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 692 500 $
Year 4 : 317 500 $
Year 5 : 92 500 $
Year 6 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 853 - 97,54%
Level 2: 5000 - 60 $ - 4 935 - 98,70%
Level 3: 2000 - 35 $ - 1 960 - 97,99%
Level 4: 4000 - 25 $ - 3 949 - 98,72%
Luxury : 1000 - 200 $ - 981 - 98,10%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 677 - 98,21%
Average Income per Game634 879 $
Year to Date Revenue3 174 395 $

Expense

Pro Players Total Salaries67 519 833 $
Pro Players Total Average Salaries67 519 833 $
Farm Players Total Salaries931 300 $
Farm Players Total Average Salaries931 300 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 942 347 $
Farm Year To Date Expenses84 624 $
Pro Salary Cap To Date5 897 403 $
Farm Salary Cap To Date76 416 $

Estimate

Pro Estimated Season Revenue22 855 644 $
Pro Remaining Season Days162
Pro Expenses Per Days382 134 $
Pro Estimated Expenses61 905 708 $
Farm Remaining Season Days179
Farm Expenses Per Days5 289 $
Farm Estimated Expenses946 731 $
Estimated Season Expenses62 852 439 $
Season Salary Cap67 519 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 480 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 119 833 $
Current Bank Account12 728 724 $
Projected Bank Account(27 268 071 $)

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 5 369 663 $
Toby Enstrom 5 750 000 $ (1)
-Salary Remaining : 5 233 146 $
Matt Moulson 5 000 000 $ (2)
-Salary Remaining : 4 550 562 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 4 550 562 $
Niklas Kronwall 4 750 000 $ (2)
-Salary Remaining : 4 323 034 $
Jori Lehtera 4 700 000 $ (2)
-Salary Remaining : 4 277 528 $
Marcus Johansson 4 583 000 $ (2)
-Salary Remaining : 4 171 045 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 3 715 989 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 3 640 449 $
Victor Rask 4 000 000 $ (5)
-Salary Remaining : 3 640 449 $
Matt Beleskey 3 800 000 $ (3)
-Salary Remaining : 3 458 427 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 2 602 921 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 729 213 $
Andreas Borgman 1 775 000 $ (2)
-Salary Remaining : 1 615 449 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 615 449 $
Oscar Lindberg 1 700 000 $ (2)
-Salary Remaining : 1 547 191 $
Jussi Jokinen 1 100 000 $ (1)
-Salary Remaining : 1 001 124 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 910 112 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 841 854 $
Joonas Korpisalo 900 000 $ (2)
-Salary Remaining : 819 101 $
Rasmus Andersson 755 833 $ (3)
-Salary Remaining : 687 893 $
Fredrik Claesson 650 000 $ (1)
-Salary Remaining : 591 573 $
Miikka Salomaki 613 000 $ (1)
-Salary Remaining : 557 899 $
Total Pro Players23
Salary Commitment
Year 3 : 67 519 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $
Salary Average Commitment
Year 3 : 67 519 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $
Salary Cap with 1 Way Contract
Year 3 : 67 519 833 $
Year 4 : 47 506 833 $
Year 5 : 12 638 833 $
Year 6 : 8 083 000 $

Farm Players Salaries

Lias Andersson 177 500 $ (3)
Salary Remaining : 162 936 $
Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 84 910 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 84 910 $
Victor Antipin 92 500 $ (1)
Salary Remaining : 84 910 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 84 910 $
Sami Niku 77 500 $ (3)
Salary Remaining : 71 141 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 64 256 $
Miro Aaltonen 70 000 $ (1)
Salary Remaining : 64 256 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 59 667 $
Aaron Ness 61 300 $ (1)
Salary Remaining : 56 270 $
Jacob Larsson 40 000 $ (1)
Salary Remaining : 36 718 $
Total Farm Players11
Salary Commitment
Year 3 : 931 300 $
Year 4 : 505 000 $
Year 5 : 255 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 931 300 $
Year 4 : 505 000 $
Year 5 : 255 000 $
Year 6 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 835 - 97,25%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 989 - 99,46%
Level 4: 4000 - 25 $ - 3 878 - 96,96%
Luxury : 1000 - 200 $ - 966 - 96,63%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 669 - 98,16%
Average Income per Game634 098 $
Year to Date Revenue2 536 393 $

Expense

Pro Players Total Salaries73 214 000 $
Pro Players Total Average Salaries73 214 000 $
Farm Players Total Salaries416 850 $
Farm Players Total Average Salaries416 850 $
Coaches Total Salaries7 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 007 998 $
Farm Year To Date Expenses231 120 $
Pro Salary Cap To Date6 585 534 $
Farm Salary Cap To Date34 208 $

Estimate

Pro Estimated Season Revenue23 461 635 $
Pro Remaining Season Days162
Pro Expenses Per Days437 719 $
Pro Estimated Expenses70 910 478 $
Farm Remaining Season Days179
Farm Expenses Per Days14 445 $
Farm Estimated Expenses2 585 655 $
Estimated Season Expenses73 496 133 $
Season Salary Cap73 214 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 786 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 814 000 $
Current Bank Account76 886 563 $
Projected Bank Account26 852 065 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 6 370 787 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 6 370 787 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 6 188 764 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 5 733 708 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 5 096 629 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 5 005 618 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 4 664 326 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 4 550 562 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 3 792 438 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 3 435 674 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 3 412 921 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 2 730 337 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 1 895 764 $
Antoine Vermette 1 750 000 $ (1)
-Salary Remaining : 1 592 697 $
Mitch Marner 1 744 000 $ (2)
-Salary Remaining : 1 587 236 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 955 618 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 910 112 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 860 056 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 841 854 $
Antti Niemi 700 000 $ (1)
-Salary Remaining : 637 079 $
Total Pro Players20
Salary Commitment
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $
Salary Average Commitment
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $
Salary Cap with 1 Way Contract
Year 3 : 73 214 000 $
Year 4 : 55 761 000 $
Year 5 : 32 892 000 $
Year 6 : 22 767 000 $

Farm Players Salaries

Mike Vecchione 90 000 $ (2)
Salary Remaining : 82 615 $
John Gilmour 74 250 $ (1)
Salary Remaining : 68 158 $
Kurtis MacDermid 65 000 $ (1)
Salary Remaining : 59 667 $
Justin Holl 65 000 $ (1)
Salary Remaining : 59 667 $
Alan Quine 61 300 $ (1)
Salary Remaining : 56 270 $
Freddie Hamilton 61 300 $ (1)
Salary Remaining : 56 270 $
Total Farm Players6
Salary Commitment
Year 3 : 416 850 $
Year 4 : 90 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 416 850 $
Year 4 : 90 000 $
Year 5 : 0 $
Year 6 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
75 000 000 $

Over Minimum of
55 400 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 13 332 660 $ 69 624 500 $ 5 375 500 $ 14 224 500 $ 22931
Arizona Coyotes 12 765 071 $ 71 318 500 $ 3 681 500 $ 15 918 500 $ 231336
Boston Bruins 12 531 562 $ 61 722 500 $ 13 277 500 $ 6 322 500 $ 231033
Brooklyn Islanders 12 874 873 $ 63 641 500 $ 11 358 500 $ 8 241 500 $ 21021
Buffalo Sabres 75 787 953 $ 61 775 000 $ 13 225 000 $ 6 375 000 $ 22729
Calgary Flames 13 577 281 $ 67 816 333 $ 7 183 667 $ 12 416 333 $ 23528
Carolina Hurricanes 77 289 912 $ 73 822 833 $ 1 177 167 $ 18 422 833 $ 22123
Chicago Blackhawks 77 799 304 $ 74 302 000 $ 698 000 $ 18 902 000 $ 221234
Colorado Avalanches 67 615 537 $ 73 434 000 $ 1 566 000 $ 18 034 000 $ 21930
Columbus Blue Jackets 19 211 065 $ 71 910 333 $ 3 089 667 $ 16 510 333 $ 22729
Dallas Stars 13 898 080 $ 69 340 000 $ 5 660 000 $ 13 940 000 $ 23528
Detroit Red Wings 72 939 440 $ 74 630 666 $ 369 334 $ 19 230 666 $ 23932
Edmonton Oilers 6 208 614 $ 62 913 000 $ 12 087 000 $ 7 513 000 $ 221638
Florida Panthers 3 572 385 $ 65 860 499 $ 9 139 501 $ 10 460 499 $ 21223
Los Angeles Kings 66 321 278 $ 67 120 167 $ 7 879 833 $ 11 720 167 $ 21324
Minnesota Wild 10 292 181 $ 60 609 000 $ 14 391 000 $ 5 209 000 $ 22628
Montreal Canadiens 71 501 797 $ 73 712 000 $ 1 288 000 $ 18 312 000 $ 221335
Nashville Predators 63 959 786 $ 71 290 500 $ 3 709 500 $ 15 890 500 $ 21930
New Jersey Devils 74 375 271 $ 73 938 000 $ 1 062 000 $ 18 538 000 $ 21728
New York Rangers 72 074 480 $ 71 145 833 $ 3 854 167 $ 15 745 833 $ 22729
Ottawa Senators 4 245 028 $ 70 590 000 $ 4 410 000 $ 15 190 000 $ 20323
Philadelphia Flyers 3 748 673 $ 56 102 000 $ 18 898 000 $ 702 000 $ 231033
Pittsburgh Penguins 106 133 $ 57 505 666 $ 17 494 334 $ 2 105 666 $ 231235
SanJose Sharks 76 138 087 $ 55 461 857 $ 19 538 143 $ 61 857 $ 23629
St-Louis Blues 70 271 747 $ 74 883 000 $ 117 000 $ 19 483 000 $ 20626
Tampa Bay Lightning 75 233 736 $ 68 038 000 $ 6 962 000 $ 12 638 000 $ 23932
Toronto Maple Leafs 66 410 814 $ 72 416 333 $ 2 583 667 $ 17 016 333 $ 20626
Vancouver Canucks 19 763 580 $ 60 996 000 $ 14 004 000 $ 5 596 000 $ 231235
Vegas Golden Knights 23 053 976 $ 58 581 666 $ 16 418 334 $ 3 181 666 $ 22628
Washington Capitals 12 728 724 $ 67 519 833 $ 7 480 167 $ 12 119 833 $ 231134
Winnipeg Jets 76 886 563 $ 73 214 000 $ 1 786 000 $ 17 814 000 $ 20626