Team Finance for Xtreme Hockey Pool

Update - 16 février 2019 at 20:07

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 916 - 98,60%
Level 2: 5000 - 60 $ - 4 838 - 96,76%
Level 3: 2000 - 35 $ - 1 949 - 97,45%
Level 4: 4000 - 20 $ - 3 890 - 97,24%
Luxury : 1000 - 200 $ - 980 - 97,96%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 572 - 97,62%
Average Income per Game624 147 $
Year to Date Revenue17 476 117 $

Expense

Pro Players Total Salaries73 133 000 $
Pro Players Total Average Salaries73 133 000 $
Farm Players Total Salaries689 617 $
Farm Players Total Average Salaries689 617 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 201 280 $
Farm Year To Date Expenses780 928 $
Pro Salary Cap To Date52 590 080 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 113 911 $
Pro Remaining Season Days50
Pro Expenses Per Days415 635 $
Pro Estimated Expenses20 781 750 $
Farm Remaining Season Days67
Farm Expenses Per Days6 101 $
Farm Estimated Expenses408 767 $
Estimated Season Expenses21 190 517 $
Season Salary Cap73 133 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 867 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 733 000 $
Current Bank Account11 961 760 $
Projected Bank Account(1 114 846 $)

Pro Players Salaries

Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 1 657 303 $
T.J. Oshie 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 1 320 225 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 1 292 135 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 1 151 685 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 1 151 685 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 1 123 596 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 1 081 461 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Braydon Coburn 3 700 000 $ (2)
-Salary Remaining : 1 039 326 $
Matt Read 3 625 000 $ (1)
-Salary Remaining : 1 018 258 $
Thomas Greiss 3 333 000 $ (3)
-Salary Remaining : 936 236 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 617 978 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Lance Bouma 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 259 831 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 231 742 $
Total Pro Players20
Salary Commitment
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $
Salary Average Commitment
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $

Farm Players Salaries

Jordan Weal 175 000 $ (2)
Salary Remaining : 60 128 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 31 782 $
Jake Dotchin 81 200 $ (2)
Salary Remaining : 27 899 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 25 311 $
Valentin Zykov 70 500 $ (1)
Salary Remaining : 24 223 $
Blake Pietila 66 750 $ (2)
Salary Remaining : 22 935 $
Joseph LaBate 65 000 $ (1)
Salary Remaining : 22 333 $
Brian Lashoff 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players8
Salary Commitment
Year 10 : 689 617 $
Year 11 : 387 950 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 689 617 $
Year 11 : 387 950 $
Year 12 : 0 $
Year 13 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 811 - 96,85%
Level 2: 5000 - 60 $ - 4 849 - 96,99%
Level 3: 2000 - 35 $ - 1 955 - 97,75%
Level 4: 4000 - 20 $ - 3 904 - 97,59%
Luxury : 1000 - 200 $ - 979 - 97,93%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 498 - 97,21%
Average Income per Game619 355 $
Year to Date Revenue17 341 942 $

Expense

Pro Players Total Salaries56 869 999 $
Pro Players Total Average Salaries56 869 999 $
Farm Players Total Salaries1 142 833 $
Farm Players Total Average Salaries1 142 833 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 923 715 $
Farm Year To Date Expenses811 920 $
Pro Salary Cap To Date41 564 163 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 051 616 $
Pro Remaining Season Days50
Pro Expenses Per Days322 303 $
Pro Estimated Expenses16 115 150 $
Farm Remaining Season Days67
Farm Expenses Per Days6 374 $
Farm Estimated Expenses427 058 $
Estimated Season Expenses16 542 208 $
Season Salary Cap56 869 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 130 001 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 469 999 $
Current Bank Account36 406 989 $
Projected Bank Account27 916 397 $

Pro Players Salaries

Carey Price 6 500 000 $ (1)
-Salary Remaining : 1 825 843 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 1 170 412 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 1 151 685 $
Matt Beleskey 3 800 000 $ (3)
-Salary Remaining : 1 067 416 $
Radim Vrbata 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Vladimir Sobotka 3 500 000 $ (3)
-Salary Remaining : 983 146 $
Zack Smith 3 250 000 $ (4)
-Salary Remaining : 912 921 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 842 697 $
Marcus Foligno 2 875 000 $ (4)
-Salary Remaining : 807 584 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 625 000 $
Shawn Matthias 2 125 000 $ (1)
-Salary Remaining : 596 910 $
Jaromir Jagr 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Brett Ritchie 1 750 000 $ (2)
-Salary Remaining : 491 573 $
Ben Chiarot 1 400 000 $ (2)
-Salary Remaining : 393 258 $
Xavier Ouellet 1 250 000 $ (2)
-Salary Remaining : 351 124 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Ales Hemsky 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 259 831 $
Alexander Burmistrov 900 000 $ (1)
-Salary Remaining : 252 809 $
Josh Jooris 775 000 $ (1)
-Salary Remaining : 217 697 $
Dillon Simpson 675 000 $ (1)
-Salary Remaining : 189 607 $
Ben Harpur 653 333 $ (1)
-Salary Remaining : 183 521 $
Total Pro Players23
Salary Commitment
Year 10 : 56 869 999 $
Year 11 : 36 566 666 $
Year 12 : 25 841 666 $
Year 13 : 15 541 666 $
Salary Average Commitment
Year 10 : 56 869 999 $
Year 11 : 36 566 666 $
Year 12 : 25 841 666 $
Year 13 : 15 541 666 $
Salary Cap with 1 Way Contract
Year 10 : 56 869 999 $
Year 11 : 36 566 666 $
Year 12 : 25 841 666 $
Year 13 : 15 541 666 $

Farm Players Salaries

Derek Ryan 142 500 $ (1)
Salary Remaining : 48 962 $
Julius Honka 136 300 $ (2)
Salary Remaining : 46 831 $
Drake Caggiula 135 000 $ (1)
Salary Remaining : 46 385 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 31 782 $
Frederik Gauthier 86 333 $ (1)
Salary Remaining : 29 663 $
Boo Nieves 75 500 $ (1)
Salary Remaining : 25 941 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 24 910 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 24 910 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 24 051 $
Alexandre Carrier 67 200 $ (2)
Salary Remaining : 23 089 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 22 333 $
Yannick Weber 65 000 $ (1)
Salary Remaining : 22 333 $
Corey Tropp 62 500 $ (1)
Salary Remaining : 21 474 $
Total Farm Players13
Salary Commitment
Year 10 : 1 142 833 $
Year 11 : 348 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 142 833 $
Year 11 : 348 500 $
Year 12 : 0 $
Year 13 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 849 - 97,49%
Level 2: 5000 - 60 $ - 4 887 - 97,75%
Level 3: 2000 - 35 $ - 1 947 - 97,35%
Level 4: 4000 - 20 $ - 3 939 - 98,47%
Luxury : 1000 - 200 $ - 980 - 97,97%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 602 - 97,79%
Average Income per Game622 731 $
Year to Date Revenue19 304 668 $

Expense

Pro Players Total Salaries68 192 500 $
Pro Players Total Average Salaries68 192 500 $
Farm Players Total Salaries1 238 846 $
Farm Players Total Average Salaries1 238 846 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 761 296 $
Farm Year To Date Expenses1 090 898 $
Pro Salary Cap To Date45 114 119 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 227 312 $
Pro Remaining Season Days50
Pro Expenses Per Days388 160 $
Pro Estimated Expenses19 408 000 $
Farm Remaining Season Days67
Farm Expenses Per Days8 917 $
Farm Estimated Expenses597 439 $
Estimated Season Expenses20 005 439 $
Season Salary Cap68 192 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 807 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 792 500 $
Current Bank Account64 104 620 $
Projected Bank Account50 326 493 $

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 2 085 674 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 1 685 393 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 1 685 393 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 1 657 303 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 1 516 854 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 1 116 573 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 1 067 416 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 702 247 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 632 022 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 477 528 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 351 124 $
Brock McGinn 887 000 $ (2)
-Salary Remaining : 249 157 $
Nick Lappin 842 500 $ (1)
-Salary Remaining : 236 657 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 210 674 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 196 629 $
Derek Grant 650 000 $ (1)
-Salary Remaining : 182 584 $
Carter Rowney 613 000 $ (1)
-Salary Remaining : 172 191 $
Total Pro Players22
Salary Commitment
Year 10 : 68 192 500 $
Year 11 : 54 937 000 $
Year 12 : 37 850 000 $
Year 13 : 29 350 000 $
Salary Average Commitment
Year 10 : 68 192 500 $
Year 11 : 54 937 000 $
Year 12 : 37 850 000 $
Year 13 : 29 350 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 192 500 $
Year 11 : 54 937 000 $
Year 12 : 37 850 000 $
Year 13 : 29 350 000 $

Farm Players Salaries

Nolan Patrick 357 500 $ (3)
Salary Remaining : 122 833 $
Christian Fischer 107 600 $ (3)
Salary Remaining : 36 970 $
John Hayden 92 500 $ (1)
Salary Remaining : 31 782 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 31 782 $
Alex Lyon 87 413 $ (1)
Salary Remaining : 30 034 $
Nicholas Merkley 86 333 $ (3)
Salary Remaining : 29 663 $
Sami Niku 77 500 $ (3)
Salary Remaining : 26 628 $
Denis Gurianov 70 000 $ (2)
Salary Remaining : 24 051 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 24 051 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 24 051 $
Richard Bachman 65 000 $ (1)
Salary Remaining : 22 333 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 21 474 $
Total Farm Players12
Salary Commitment
Year 10 : 1 238 845 $
Year 11 : 861 433 $
Year 12 : 628 933 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 238 845 $
Year 11 : 861 433 $
Year 12 : 628 933 $
Year 13 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 744 - 95,73%
Level 2: 5000 - 60 $ - 4 862 - 97,24%
Level 3: 2000 - 35 $ - 1 935 - 96,75%
Level 4: 4000 - 20 $ - 3 853 - 96,32%
Luxury : 1000 - 200 $ - 977 - 97,65%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 370 - 96,50%
Average Income per Game615 146 $
Year to Date Revenue17 839 245 $

Expense

Pro Players Total Salaries63 367 000 $
Pro Players Total Average Salaries63 367 000 $
Farm Players Total Salaries781 250 $
Farm Players Total Average Salaries781 250 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 682 205 $
Farm Year To Date Expenses867 512 $
Pro Salary Cap To Date45 070 945 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 381 757 $
Pro Remaining Season Days50
Pro Expenses Per Days360 770 $
Pro Estimated Expenses18 038 500 $
Farm Remaining Season Days67
Farm Expenses Per Days6 571 $
Farm Estimated Expenses440 257 $
Estimated Season Expenses18 478 757 $
Season Salary Cap63 367 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 633 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 967 000 $
Current Bank Account79 320 098 $
Projected Bank Account68 223 098 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 1 376 404 $
Tyler Toffoli 4 600 000 $ (3)
-Salary Remaining : 1 292 135 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 1 193 820 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 1 193 820 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 1 151 685 $
Evgeni Dadonov 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 1 083 427 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 1 060 393 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 786 517 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 646 067 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 457 022 $
Ryan Pulock 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Sonny Milano 1 263 000 $ (2)
-Salary Remaining : 354 775 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 259 831 $
Michal Kempny 900 000 $ (1)
-Salary Remaining : 252 809 $
Mike Vecchione 900 000 $ (2)
-Salary Remaining : 252 809 $
Nick Jensen 812 000 $ (2)
-Salary Remaining : 228 090 $
Daniel Carr 725 000 $ (1)
-Salary Remaining : 203 652 $
Daniel Sprong 692 500 $ (1)
-Salary Remaining : 194 522 $
Dominik Simon 692 500 $ (1)
-Salary Remaining : 194 522 $
Ken Appleby 635 000 $ (1)
-Salary Remaining : 178 371 $
Total Pro Players23
Salary Commitment
Year 10 : 63 367 000 $
Year 11 : 58 359 000 $
Year 12 : 47 732 000 $
Year 13 : 31 500 000 $
Salary Average Commitment
Year 10 : 63 367 000 $
Year 11 : 58 359 000 $
Year 12 : 47 732 000 $
Year 13 : 31 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 63 367 000 $
Year 11 : 58 359 000 $
Year 12 : 47 732 000 $
Year 13 : 31 500 000 $

Farm Players Salaries

Tucker Poolman 177 500 $ (1)
Salary Remaining : 60 987 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 31 782 $
Henrik Haapala 92 500 $ (2)
Salary Remaining : 31 782 $
Travis Dermott 86 333 $ (3)
Salary Remaining : 29 663 $
Jimmy Hayes 70 000 $ (1)
Salary Remaining : 24 051 $
Brendan Guhle 69 750 $ (3)
Salary Remaining : 23 965 $
Max McCormick 65 000 $ (2)
Salary Remaining : 22 333 $
Matt Tennyson 65 000 $ (2)
Salary Remaining : 22 333 $
Dakota Mermis 62 667 $ (1)
Salary Remaining : 21 532 $
Total Farm Players9
Salary Commitment
Year 10 : 781 250 $
Year 11 : 471 083 $
Year 12 : 156 083 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 781 250 $
Year 11 : 471 083 $
Year 12 : 156 083 $
Year 13 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 884 - 98,06%
Level 2: 5000 - 60 $ - 4 915 - 98,31%
Level 3: 2000 - 35 $ - 1 918 - 95,91%
Level 4: 4000 - 20 $ - 3 911 - 97,77%
Luxury : 1000 - 200 $ - 984 - 98,38%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 612 - 97,84%
Average Income per Game624 949 $
Year to Date Revenue18 748 459 $

Expense

Pro Players Total Salaries64 830 999 $
Pro Players Total Average Salaries64 830 999 $
Farm Players Total Salaries451 300 $
Farm Players Total Average Salaries451 300 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 722 014 $
Farm Year To Date Expenses779 751 $
Pro Salary Cap To Date47 146 782 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 874 435 $
Pro Remaining Season Days50
Pro Expenses Per Days368 713 $
Pro Estimated Expenses18 435 650 $
Farm Remaining Season Days67
Farm Expenses Per Days6 417 $
Farm Estimated Expenses429 939 $
Estimated Season Expenses18 865 589 $
Season Salary Cap64 830 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 169 001 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 9 430 999 $
Current Bank Account62 140 242 $
Projected Bank Account50 149 088 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 2 317 416 $
David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 1 872 659 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 1 601 124 $
Ondrej Palat 5 299 000 $ (5)
-Salary Remaining : 1 488 483 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 1 481 180 $
Jake Allen 4 350 000 $ (4)
-Salary Remaining : 1 221 910 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 786 517 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Andrej Sustr 1 950 000 $ (1)
-Salary Remaining : 547 753 $
Mitch Marner 1 744 000 $ (2)
-Salary Remaining : 489 888 $
Johan Larsson 1 475 000 $ (2)
-Salary Remaining : 414 326 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 308 989 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 259 831 $
Noah Juulsen 863 333 $ (3)
-Salary Remaining : 242 509 $
Phillip Di Giuseppe 725 000 $ (1)
-Salary Remaining : 203 652 $
Jean-Francois Berube 700 000 $ (2)
-Salary Remaining : 196 629 $
Daniel Winnik 660 000 $ (1)
-Salary Remaining : 185 393 $
Chris Terry 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players21
Salary Commitment
Year 10 : 64 830 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $
Salary Average Commitment
Year 10 : 64 830 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $
Salary Cap with 1 Way Contract
Year 10 : 64 830 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $

Farm Players Salaries

Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 43 395 $
Erik Gustafsson 65 000 $ (1)
Salary Remaining : 22 333 $
Paul Thompson 65 000 $ (1)
Salary Remaining : 22 333 $
Antoine Bibeau 65 000 $ (1)
Salary Remaining : 22 333 $
Dylan McIlrath 65 000 $ (2)
Salary Remaining : 22 333 $
Stephen Gionta 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players6
Salary Commitment
Year 10 : 451 300 $
Year 11 : 191 300 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 451 300 $
Year 11 : 191 300 $
Year 12 : 0 $
Year 13 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 865 - 97,76%
Level 2: 5000 - 60 $ - 4 916 - 98,31%
Level 3: 2000 - 35 $ - 1 939 - 96,93%
Level 4: 4000 - 20 $ - 3 900 - 97,49%
Luxury : 1000 - 200 $ - 983 - 98,34%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 603 - 97,79%
Average Income per Game624 243 $
Year to Date Revenue16 854 571 $

Expense

Pro Players Total Salaries64 225 333 $
Pro Players Total Average Salaries64 225 333 $
Farm Players Total Salaries970 500 $
Farm Players Total Average Salaries970 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 792 640 $
Farm Year To Date Expenses958 448 $
Pro Salary Cap To Date45 433 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 739 407 $
Pro Remaining Season Days50
Pro Expenses Per Days363 625 $
Pro Estimated Expenses18 181 250 $
Farm Remaining Season Days67
Farm Expenses Per Days7 541 $
Farm Estimated Expenses505 247 $
Estimated Season Expenses18 686 497 $
Season Salary Cap64 225 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 774 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 825 333 $
Current Bank Account10 937 226 $
Projected Bank Account990 136 $

Pro Players Salaries

Rick Nash 7 800 000 $ (1)
-Salary Remaining : 2 191 011 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 2 036 517 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 1 896 067 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 1 685 393 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 1 357 584 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 983 146 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 983 146 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 737 360 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 716 292 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 547 753 $
Kris Versteeg 1 750 000 $ (1)
-Salary Remaining : 491 573 $
Derek MacKenzie 1 375 000 $ (2)
-Salary Remaining : 386 236 $
Eddie Lack 1 375 000 $ (1)
-Salary Remaining : 386 236 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 259 831 $
Brayden Point 894 000 $ (2)
-Salary Remaining : 251 124 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 242 509 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 224 719 $
Jon Marchessault 750 000 $ (1)
-Salary Remaining : 210 674 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 189 607 $
Blake Coleman 660 000 $ (1)
-Salary Remaining : 185 393 $
Logan Shaw 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 10 : 64 225 333 $
Year 11 : 35 565 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $
Salary Average Commitment
Year 10 : 64 225 333 $
Year 11 : 35 565 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 64 225 333 $
Year 11 : 35 565 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $

Farm Players Salaries

Erik Condra 125 000 $ (1)
Salary Remaining : 42 949 $
Robert Bortuzzo 115 000 $ (2)
Salary Remaining : 39 513 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 30 723 $
Chris Bigras 86 300 $ (1)
Salary Remaining : 29 652 $
Thomas DiPauli 74 250 $ (1)
Salary Remaining : 25 512 $
Filip Chlapik 72 833 $ (3)
Salary Remaining : 25 025 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 24 910 $
Alexandre Grenier 72 500 $ (1)
Salary Remaining : 24 910 $
Andy Andreoff 67 700 $ (2)
Salary Remaining : 23 261 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 22 333 $
Luke Gazdic 65 000 $ (1)
Salary Remaining : 22 333 $
Ben Thomson 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players12
Salary Commitment
Year 10 : 970 500 $
Year 11 : 328 033 $
Year 12 : 72 833 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 970 500 $
Year 11 : 328 033 $
Year 12 : 72 833 $
Year 13 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 912 - 98,54%
Level 2: 5000 - 60 $ - 4 907 - 98,15%
Level 3: 2000 - 35 $ - 1 971 - 98,57%
Level 4: 4000 - 20 $ - 3 934 - 98,35%
Luxury : 1000 - 200 $ - 992 - 99,21%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 717 - 98,43%
Average Income per Game628 197 $
Year to Date Revenue18 217 714 $

Expense

Pro Players Total Salaries71 351 167 $
Pro Players Total Average Salaries71 351 167 $
Farm Players Total Salaries1 058 484 $
Farm Players Total Average Salaries1 058 484 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 884 032 $
Farm Year To Date Expenses1 022 976 $
Pro Salary Cap To Date51 308 672 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 538 364 $
Pro Remaining Season Days50
Pro Expenses Per Days405 344 $
Pro Estimated Expenses20 267 200 $
Farm Remaining Season Days67
Farm Expenses Per Days7 992 $
Farm Estimated Expenses535 464 $
Estimated Season Expenses20 802 664 $
Season Salary Cap71 351 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 648 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 951 167 $
Current Bank Account72 391 261 $
Projected Bank Account59 126 961 $

Pro Players Salaries

Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 1 650 281 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 1 615 169 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 1 608 146 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 1 250 000 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 1 179 775 $
Victor Rask 4 000 000 $ (5)
-Salary Remaining : 1 123 596 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 941 011 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 617 978 $
Oscar Lindberg 1 700 000 $ (2)
-Salary Remaining : 477 528 $
Francois Beauchemin 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Torrey Mitchell 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Al Montoya 1 062 000 $ (2)
-Salary Remaining : 298 315 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 252 809 $
Brendan Lemieux 839 167 $ (2)
-Salary Remaining : 235 721 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 224 719 $
Total Pro Players21
Salary Commitment
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $
Salary Average Commitment
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $

Farm Players Salaries

Andreas Borgman 177 500 $ (2)
Salary Remaining : 60 987 $
Jake Virtanen 174 400 $ (1)
Salary Remaining : 59 922 $
Ian McCoshen 102 500 $ (2)
Salary Remaining : 35 218 $
Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 31 782 $
Spencer Martin 89 400 $ (1)
Salary Remaining : 30 717 $
Ivan Barbashev 86 300 $ (2)
Salary Remaining : 29 652 $
John Gilmour 74 250 $ (1)
Salary Remaining : 25 512 $
Dominic Turgeon 68 667 $ (2)
Salary Remaining : 23 593 $
Ross Johnston 66 667 $ (1)
Salary Remaining : 22 906 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 22 333 $
Matt Bartkowski 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players11
Salary Commitment
Year 10 : 1 058 484 $
Year 11 : 527 467 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 058 484 $
Year 11 : 527 467 $
Year 12 : 0 $
Year 13 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 796 - 96,60%
Level 2: 5000 - 60 $ - 4 888 - 97,76%
Level 3: 2000 - 35 $ - 1 926 - 96,30%
Level 4: 4000 - 20 $ - 3 883 - 97,07%
Luxury : 1000 - 200 $ - 962 - 96,18%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 455 - 96,97%
Average Income per Game617 263 $
Year to Date Revenue18 517 881 $

Expense

Pro Players Total Salaries69 570 500 $
Pro Players Total Average Salaries69 570 500 $
Farm Players Total Salaries205 000 $
Farm Players Total Average Salaries205 000 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 626 007 $
Farm Year To Date Expenses1 376 231 $
Pro Salary Cap To Date53 266 458 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 789 890 $
Pro Remaining Season Days50
Pro Expenses Per Days393 654 $
Pro Estimated Expenses19 682 700 $
Farm Remaining Season Days67
Farm Expenses Per Days11 077 $
Farm Estimated Expenses742 159 $
Estimated Season Expenses20 424 859 $
Season Salary Cap69 570 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 429 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 170 500 $
Current Bank Account70 846 667 $
Projected Bank Account57 211 698 $

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (4)
-Salary Remaining : 2 679 213 $
Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 1 769 663 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 1 474 719 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 1 404 494 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 1 278 090 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 803 371 $
Jan Rutta 1 350 000 $ (1)
-Salary Remaining : 379 213 $
David Desharnais 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Alex Iafallo 925 000 $ (2)
-Salary Remaining : 259 831 $
Korbinian Holzer 900 000 $ (2)
-Salary Remaining : 252 809 $
Gustav Forsling 872 500 $ (2)
-Salary Remaining : 245 084 $
Iiro Pakarinen 725 000 $ (1)
-Salary Remaining : 203 652 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 182 584 $
Ryan Carpenter 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players20
Salary Commitment
Year 10 : 69 570 500 $
Year 11 : 64 845 500 $
Year 12 : 44 138 000 $
Year 13 : 44 138 000 $
Salary Average Commitment
Year 10 : 69 570 500 $
Year 11 : 64 845 500 $
Year 12 : 44 138 000 $
Year 13 : 44 138 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 570 500 $
Year 11 : 64 845 500 $
Year 12 : 44 138 000 $
Year 13 : 44 138 000 $

Farm Players Salaries

Zach Sanford 75 000 $ (2)
Salary Remaining : 25 769 $
Chad Ruhwedel 65 000 $ (2)
Salary Remaining : 22 333 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players3
Salary Commitment
Year 10 : 205 000 $
Year 11 : 140 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 205 000 $
Year 11 : 140 000 $
Year 12 : 0 $
Year 13 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 810 - 96,83%
Level 2: 5000 - 60 $ - 4 875 - 97,49%
Level 3: 2000 - 35 $ - 1 948 - 97,40%
Level 4: 4000 - 20 $ - 3 924 - 98,11%
Luxury : 1000 - 200 $ - 972 - 97,21%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 529 - 97,38%
Average Income per Game619 417 $
Year to Date Revenue16 724 248 $

Expense

Pro Players Total Salaries73 149 000 $
Pro Players Total Average Salaries73 149 000 $
Farm Players Total Salaries1 042 500 $
Farm Players Total Average Salaries1 042 500 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 150 996 $
Farm Year To Date Expenses1 054 060 $
Pro Salary Cap To Date53 359 956 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 671 832 $
Pro Remaining Season Days50
Pro Expenses Per Days417 129 $
Pro Estimated Expenses20 856 450 $
Farm Remaining Season Days67
Farm Expenses Per Days7 910 $
Farm Estimated Expenses529 970 $
Estimated Season Expenses21 386 420 $
Season Salary Cap73 149 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 851 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 749 000 $
Current Bank Account17 283 465 $
Projected Bank Account4 568 877 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 2 212 079 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 2 117 416 $
Paul Stastny 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 1 910 112 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 1 432 584 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 1 334 270 $
Mike Smith 4 250 000 $ (2)
-Salary Remaining : 1 193 820 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 1 067 416 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 995 506 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 898 876 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 589 888 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 498 596 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 468 258 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 449 438 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 301 966 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Cedric Paquette 812 000 $ (1)
-Salary Remaining : 228 090 $
Gabriel Bourque 750 000 $ (1)
-Salary Remaining : 210 674 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players22
Salary Commitment
Year 10 : 73 149 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $
Salary Average Commitment
Year 10 : 73 149 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 149 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $

Farm Players Salaries

Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 31 782 $
Taylor Leier 80 700 $ (1)
Salary Remaining : 27 728 $
Anton Blidh 78 417 $ (1)
Salary Remaining : 26 943 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 25 769 $
Remi Elie 72 833 $ (1)
Salary Remaining : 25 025 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 24 051 $
Reid Boucher 68 750 $ (1)
Salary Remaining : 23 622 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 23 364 $
Chris Butler 65 000 $ (2)
Salary Remaining : 22 333 $
Jonny Brodzinski 65 000 $ (2)
Salary Remaining : 22 333 $
Tyler Wotherspoon 65 000 $ (1)
Salary Remaining : 22 333 $
Steve Oleksy 65 000 $ (2)
Salary Remaining : 22 333 $
Greg McKegg 65 000 $ (1)
Salary Remaining : 22 333 $
Aaron Ness 61 300 $ (1)
Salary Remaining : 21 062 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players15
Salary Commitment
Year 10 : 1 042 500 $
Year 11 : 263 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 042 500 $
Year 11 : 263 000 $
Year 12 : 0 $
Year 13 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 739 - 95,66%
Level 2: 5000 - 60 $ - 4 806 - 96,12%
Level 3: 2000 - 35 $ - 1 930 - 96,51%
Level 4: 4000 - 20 $ - 3 898 - 97,45%
Luxury : 1000 - 200 $ - 967 - 96,68%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 340 - 96,34%
Average Income per Game612 603 $
Year to Date Revenue17 765 485 $

Expense

Pro Players Total Salaries57 205 500 $
Pro Players Total Average Salaries57 205 500 $
Farm Players Total Salaries1 034 933 $
Farm Players Total Average Salaries1 034 933 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 416 181 $
Farm Year To Date Expenses859 088 $
Pro Salary Cap To Date41 056 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 351 235 $
Pro Remaining Season Days50
Pro Expenses Per Days324 188 $
Pro Estimated Expenses16 209 400 $
Farm Remaining Season Days67
Farm Expenses Per Days6 846 $
Farm Estimated Expenses458 682 $
Estimated Season Expenses16 668 082 $
Season Salary Cap57 205 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 794 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 805 500 $
Current Bank Account75 699 168 $
Projected Bank Account66 382 321 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 1 685 393 $
Alex Steen 5 750 000 $ (4)
-Salary Remaining : 1 615 169 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 1 516 854 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 1 369 382 $
Marcus Johansson 4 583 000 $ (2)
-Salary Remaining : 1 287 360 $
Troy Brouwer 4 500 000 $ (3)
-Salary Remaining : 1 264 045 $
Michael Frolik 4 300 000 $ (3)
-Salary Remaining : 1 207 865 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 1 123 596 $
Antoine Vermette 1 750 000 $ (1)
-Salary Remaining : 491 573 $
Haydn Fleury 1 713 000 $ (2)
-Salary Remaining : 481 180 $
Clayton Keller 1 673 000 $ (3)
-Salary Remaining : 469 944 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 433 146 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 407 303 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 389 747 $
Ryan Reaves 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Joel Eriksson Ek 1 107 000 $ (2)
-Salary Remaining : 310 955 $
Johnny Oduya 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 259 831 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 259 831 $
Brandon Montour 925 000 $ (1)
-Salary Remaining : 259 831 $
Trevor van Riemsdyk 825 000 $ (1)
-Salary Remaining : 231 742 $
Laurent Brossoit 750 000 $ (1)
-Salary Remaining : 210 674 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 196 629 $
Total Pro Players23
Salary Commitment
Year 10 : 57 205 500 $
Year 11 : 46 893 000 $
Year 12 : 31 098 000 $
Year 13 : 20 625 000 $
Salary Average Commitment
Year 10 : 57 205 500 $
Year 11 : 46 893 000 $
Year 12 : 31 098 000 $
Year 13 : 20 625 000 $
Salary Cap with 1 Way Contract
Year 10 : 57 205 500 $
Year 11 : 46 893 000 $
Year 12 : 31 098 000 $
Year 13 : 20 625 000 $

Farm Players Salaries

Mikhail Sergachev 174 400 $ (3)
Salary Remaining : 59 922 $
Joshua Ho-Sang 107 600 $ (2)
Salary Remaining : 36 970 $
Anders Bjork 106 700 $ (3)
Salary Remaining : 36 661 $
Scott Laughton 96 300 $ (2)
Salary Remaining : 33 088 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 31 782 $
Robert Hagg 89 400 $ (1)
Salary Remaining : 30 717 $
Nikolay Goldobin 86 333 $ (2)
Salary Remaining : 29 663 $
Nelson Nogier 77 200 $ (2)
Salary Remaining : 26 525 $
Laurent Dauphin 74 500 $ (1)
Salary Remaining : 25 597 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 22 333 $
Fredrik Claesson 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players11
Salary Commitment
Year 10 : 1 034 933 $
Year 11 : 741 033 $
Year 12 : 281 100 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 034 933 $
Year 11 : 741 033 $
Year 12 : 281 100 $
Year 13 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 853 - 97,56%
Level 2: 5000 - 60 $ - 4 923 - 98,46%
Level 3: 2000 - 35 $ - 1 947 - 97,34%
Level 4: 4000 - 20 $ - 3 927 - 98,18%
Luxury : 1000 - 200 $ - 980 - 98,02%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 630 - 97,95%
Average Income per Game623 949 $
Year to Date Revenue17 470 568 $

Expense

Pro Players Total Salaries57 232 833 $
Pro Players Total Average Salaries57 232 833 $
Farm Players Total Salaries1 046 667 $
Farm Players Total Average Salaries1 046 667 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 533 777 $
Farm Year To Date Expenses1 178 203 $
Pro Salary Cap To Date47 736 093 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 111 335 $
Pro Remaining Season Days50
Pro Expenses Per Days335 578 $
Pro Estimated Expenses16 778 900 $
Farm Remaining Season Days67
Farm Expenses Per Days7 932 $
Farm Estimated Expenses531 444 $
Estimated Season Expenses17 310 344 $
Season Salary Cap57 232 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 767 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 832 833 $
Current Bank Account1 792 102 $
Projected Bank Account(7 406 907 $)

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 2 106 742 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 2 036 517 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 1 137 640 $
Kris Russell 4 000 000 $ (4)
-Salary Remaining : 1 123 596 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 1 095 506 $
Darren Helm 3 850 000 $ (4)
-Salary Remaining : 1 081 461 $
Jamie McGinn 3 333 000 $ (2)
-Salary Remaining : 936 236 $
Trevor Daley 3 167 000 $ (3)
-Salary Remaining : 889 607 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 561 798 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 323 034 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 310 955 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 259 831 $
Thomas Chabot 863 333 $ (3)
-Salary Remaining : 242 509 $
Christian Folin 850 000 $ (1)
-Salary Remaining : 238 764 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 224 719 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 217 697 $
Mike Reilly 725 000 $ (2)
-Salary Remaining : 203 652 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 193 118 $
Evan Rodrigues 650 000 $ (2)
-Salary Remaining : 182 584 $
Brandon Pirri 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 10 : 57 232 833 $
Year 11 : 44 320 333 $
Year 12 : 25 030 333 $
Year 13 : 19 000 000 $
Salary Average Commitment
Year 10 : 57 232 833 $
Year 11 : 44 320 333 $
Year 12 : 25 030 333 $
Year 13 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 57 232 833 $
Year 11 : 44 320 333 $
Year 12 : 25 030 333 $
Year 13 : 19 000 000 $

Farm Players Salaries

Benoit Pouliot 115 000 $ (1)
Salary Remaining : 39 513 $
Peter Budaj 102 500 $ (2)
Salary Remaining : 35 218 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 31 782 $
Marko Dano 85 000 $ (1)
Salary Remaining : 29 205 $
Peter Holland 67 500 $ (2)
Salary Remaining : 23 192 $
Frederick Gaudreau 66 667 $ (3)
Salary Remaining : 22 906 $
Cory Conacher 65 000 $ (2)
Salary Remaining : 22 333 $
Jordan Schroeder 65 000 $ (2)
Salary Remaining : 22 333 $
Joseph Morrow 65 000 $ (1)
Salary Remaining : 22 333 $
Gabriel Dumont 65 000 $ (2)
Salary Remaining : 22 333 $
Taylor Fedun 65 000 $ (2)
Salary Remaining : 22 333 $
Jean-Sebastien Dea 65 000 $ (1)
Salary Remaining : 22 333 $
Petteri Lindbohm 65 000 $ (1)
Salary Remaining : 22 333 $
Julian Melchiori 62 500 $ (1)
Salary Remaining : 21 474 $
Total Farm Players14
Salary Commitment
Year 10 : 1 046 667 $
Year 11 : 496 667 $
Year 12 : 66 667 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 046 667 $
Year 11 : 496 667 $
Year 12 : 66 667 $
Year 13 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 826 - 97,11%
Level 2: 5000 - 60 $ - 4 881 - 97,63%
Level 3: 2000 - 35 $ - 1 963 - 98,14%
Level 4: 4000 - 20 $ - 3 940 - 98,49%
Luxury : 1000 - 200 $ - 985 - 98,54%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 596 - 97,75%
Average Income per Game622 255 $
Year to Date Revenue18 045 381 $

Expense

Pro Players Total Salaries74 733 000 $
Pro Players Total Average Salaries74 733 000 $
Farm Players Total Salaries1 510 216 $
Farm Players Total Average Salaries1 510 216 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 956 535 $
Farm Year To Date Expenses1 291 411 $
Pro Salary Cap To Date49 518 327 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 467 054 $
Pro Remaining Season Days50
Pro Expenses Per Days431 084 $
Pro Estimated Expenses21 554 200 $
Farm Remaining Season Days67
Farm Expenses Per Days9 796 $
Farm Estimated Expenses656 332 $
Estimated Season Expenses22 210 532 $
Season Salary Cap74 733 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $267 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 333 000 $
Current Bank Account3 360 678 $
Projected Bank Account(11 382 800 $)

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 2 247 191 $
Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 2 106 742 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 1 896 067 $
Alexander Radulov 6 250 000 $ (5)
-Salary Remaining : 1 755 618 $
Brad Marchand 6 125 000 $ (5)
-Salary Remaining : 1 720 506 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 1 502 809 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 1 474 719 $
Chris Tanev 4 450 000 $ (3)
-Salary Remaining : 1 250 000 $
Devan Dubnyk 4 333 000 $ (5)
-Salary Remaining : 1 217 135 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 828 652 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 582 865 $
Deryk Engelland 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Michael Grabner 1 650 000 $ (1)
-Salary Remaining : 463 483 $
Nate Thompson 1 650 000 $ (2)
-Salary Remaining : 463 483 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 259 831 $
Mattias Janmark 700 000 $ (1)
-Salary Remaining : 196 629 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 182 584 $
Aaron Dell 625 000 $ (1)
-Salary Remaining : 175 562 $
Total Pro Players20
Salary Commitment
Year 10 : 74 733 000 $
Year 11 : 60 583 000 $
Year 12 : 58 008 000 $
Year 13 : 44 308 000 $
Salary Average Commitment
Year 10 : 74 733 000 $
Year 11 : 60 583 000 $
Year 12 : 58 008 000 $
Year 13 : 44 308 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 733 000 $
Year 11 : 60 583 000 $
Year 12 : 58 008 000 $
Year 13 : 44 308 000 $

Farm Players Salaries

Pavel Zacha 174 400 $ (2)
Salary Remaining : 59 922 $
Ryan Donato 135 000 $ (3)
Salary Remaining : 46 385 $
Michael Kapla 92 500 $ (2)
Salary Remaining : 31 782 $
Alex Nedeljkovic 89 400 $ (2)
Salary Remaining : 30 717 $
Kenny Agostino 87 500 $ (1)
Salary Remaining : 30 064 $
Evgeny Svechnikov 86 333 $ (3)
Salary Remaining : 29 663 $
John Quenneville 81 167 $ (2)
Salary Remaining : 27 888 $
Dillon Heatherington 77 083 $ (1)
Salary Remaining : 26 485 $
Roland McKeown 74 500 $ (2)
Salary Remaining : 25 597 $
Jon Gillies 72 500 $ (1)
Salary Remaining : 24 910 $
Nicholas Baptiste 71 833 $ (1)
Salary Remaining : 24 681 $
Tomas Hyka 71 000 $ (1)
Salary Remaining : 24 395 $
MacKenzie Weegar 67 500 $ (1)
Salary Remaining : 23 192 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 23 192 $
Justin Bailey 67 000 $ (1)
Salary Remaining : 23 021 $
Brendan Leipsic 65 000 $ (2)
Salary Remaining : 22 333 $
Brad Hunt 65 000 $ (2)
Salary Remaining : 22 333 $
Justin Holl 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players18
Salary Commitment
Year 10 : 1 510 216 $
Year 11 : 863 300 $
Year 12 : 221 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 510 216 $
Year 11 : 863 300 $
Year 12 : 221 333 $
Year 13 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 918 - 98,64%
Level 2: 5000 - 60 $ - 4 959 - 99,19%
Level 3: 2000 - 35 $ - 1 966 - 98,30%
Level 4: 4000 - 20 $ - 3 948 - 98,70%
Luxury : 1000 - 200 $ - 985 - 98,50%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 776 - 98,76%
Average Income per Game629 409 $
Year to Date Revenue17 623 461 $

Expense

Pro Players Total Salaries73 996 333 $
Pro Players Total Average Salaries73 996 333 $
Farm Players Total Salaries272 625 $
Farm Players Total Average Salaries272 625 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 650 769 $
Farm Year To Date Expenses616 222 $
Pro Salary Cap To Date53 291 217 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 182 321 $
Pro Remaining Season Days50
Pro Expenses Per Days418 519 $
Pro Estimated Expenses20 925 950 $
Farm Remaining Season Days67
Farm Expenses Per Days3 962 $
Farm Estimated Expenses265 454 $
Estimated Season Expenses21 191 404 $
Season Salary Cap73 996 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 003 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 596 333 $
Current Bank Account10 060 793 $
Projected Bank Account(2 948 290 $)

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 1 966 292 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 1 966 292 $
Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 1 334 270 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 1 299 157 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 1 264 045 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 1 081 461 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 1 060 393 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 983 146 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Mark Pysyk 2 733 000 $ (3)
-Salary Remaining : 767 697 $
Mike Condon 2 400 000 $ (3)
-Salary Remaining : 674 157 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 505 618 $
Chris Stewart 1 150 000 $ (1)
-Salary Remaining : 323 034 $
Roman Polak 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 259 831 $
Scottie Upshall 800 000 $ (1)
-Salary Remaining : 224 719 $
Alex DeBrincat 778 333 $ (3)
-Salary Remaining : 218 633 $
Stefan Noesen 660 000 $ (1)
-Salary Remaining : 185 393 $
Total Pro Players22
Salary Commitment
Year 10 : 73 996 333 $
Year 11 : 63 511 333 $
Year 12 : 34 761 333 $
Year 13 : 20 225 000 $
Salary Average Commitment
Year 10 : 73 996 333 $
Year 11 : 63 511 333 $
Year 12 : 34 761 333 $
Year 13 : 20 225 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 996 333 $
Year 11 : 63 511 333 $
Year 12 : 34 761 333 $
Year 13 : 20 225 000 $

Farm Players Salaries

Daniel O'Regan 85 875 $ (1)
Salary Remaining : 29 506 $
Michael Amadio 71 750 $ (2)
Salary Remaining : 24 653 $
Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 22 333 $
Marek Mazanec 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players4
Salary Commitment
Year 10 : 272 625 $
Year 11 : 71 750 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 272 625 $
Year 11 : 71 750 $
Year 12 : 0 $
Year 13 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 855 - 97,58%
Level 2: 5000 - 60 $ - 4 891 - 97,82%
Level 3: 2000 - 35 $ - 1 944 - 97,18%
Level 4: 4000 - 20 $ - 3 886 - 97,15%
Luxury : 1000 - 200 $ - 966 - 96,56%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 541 - 97,45%
Average Income per Game621 081 $
Year to Date Revenue17 390 268 $

Expense

Pro Players Total Salaries66 750 833 $
Pro Players Total Average Salaries66 750 833 $
Farm Players Total Salaries1 086 666 $
Farm Players Total Average Salaries1 086 666 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 952 353 $
Farm Year To Date Expenses935 600 $
Pro Salary Cap To Date45 514 149 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 074 053 $
Pro Remaining Season Days50
Pro Expenses Per Days386 241 $
Pro Estimated Expenses19 312 050 $
Farm Remaining Season Days67
Farm Expenses Per Days8 137 $
Farm Estimated Expenses545 179 $
Estimated Season Expenses19 857 229 $
Season Salary Cap66 750 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 249 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 350 833 $
Current Bank Account2 357 533 $
Projected Bank Account(9 425 643 $)

Pro Players Salaries

Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 1 867 978 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 1 713 483 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Marc Methot 4 900 000 $ (2)
-Salary Remaining : 1 376 404 $
Karl Alzner 4 625 000 $ (5)
-Salary Remaining : 1 299 157 $
Tyler Ennis 4 600 000 $ (2)
-Salary Remaining : 1 292 135 $
Jaroslav Halak 4 500 000 $ (1)
-Salary Remaining : 1 264 045 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 1 106 180 $
Cal Clutterbuck 3 500 000 $ (5)
-Salary Remaining : 983 146 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 919 944 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Alexandre Burrows 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 632 022 $
David Schlemko 2 100 000 $ (3)
-Salary Remaining : 589 888 $
Lias Andersson 1 775 000 $ (3)
-Salary Remaining : 498 596 $
Travis Sanheim 1 294 000 $ (2)
-Salary Remaining : 363 483 $
Jonathon Merrill 1 137 000 $ (1)
-Salary Remaining : 319 382 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 259 831 $
Danton Heinen 872 500 $ (2)
-Salary Remaining : 245 084 $
Nic Petan 863 000 $ (1)
-Salary Remaining : 242 416 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 242 416 $
Vladislav Kamenev 833 333 $ (2)
-Salary Remaining : 234 082 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 210 674 $
Total Pro Players23
Salary Commitment
Year 10 : 66 750 833 $
Year 11 : 52 862 833 $
Year 12 : 33 000 000 $
Year 13 : 20 775 000 $
Salary Average Commitment
Year 10 : 66 750 833 $
Year 11 : 52 862 833 $
Year 12 : 33 000 000 $
Year 13 : 20 775 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 750 833 $
Year 11 : 52 862 833 $
Year 12 : 33 000 000 $
Year 13 : 20 775 000 $

Farm Players Salaries

Andrew Hammond 135 000 $ (1)
Salary Remaining : 46 385 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 31 782 $
Victor Antipin 92 500 $ (1)
Salary Remaining : 31 782 $
Hudson Fasching 92 500 $ (1)
Salary Remaining : 31 782 $
Blake Speers 92 500 $ (2)
Salary Remaining : 31 782 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 31 782 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 31 782 $
Nikita Scherbak 86 333 $ (2)
Salary Remaining : 29 663 $
Madison Bowey 70 333 $ (1)
Salary Remaining : 24 166 $
Seth Helgeson 65 000 $ (1)
Salary Remaining : 22 333 $
Dustin Tokarski 65 000 $ (1)
Salary Remaining : 22 333 $
Marek Hrivik 65 000 $ (1)
Salary Remaining : 22 333 $
Jacob Larsson 40 000 $ (1)
Salary Remaining : 13 744 $
Cody Goloubef 5 000 $ (1)
Salary Remaining : 1 718 $
Total Farm Players14
Salary Commitment
Year 10 : 1 086 666 $
Year 11 : 178 833 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 086 666 $
Year 11 : 178 833 $
Year 12 : 0 $
Year 13 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 906 - 98,44%
Level 2: 5000 - 60 $ - 4 917 - 98,35%
Level 3: 2000 - 35 $ - 1 951 - 97,54%
Level 4: 4000 - 20 $ - 3 942 - 98,56%
Luxury : 1000 - 200 $ - 988 - 98,85%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 705 - 98,36%
Average Income per Game627 544 $
Year to Date Revenue17 571 222 $

Expense

Pro Players Total Salaries74 861 000 $
Pro Players Total Average Salaries74 861 000 $
Farm Players Total Salaries260 000 $
Farm Players Total Average Salaries260 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 730 118 $
Farm Year To Date Expenses393 066 $
Pro Salary Cap To Date53 370 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 158 067 $
Pro Remaining Season Days50
Pro Expenses Per Days423 376 $
Pro Estimated Expenses21 168 800 $
Farm Remaining Season Days67
Farm Expenses Per Days3 897 $
Farm Estimated Expenses261 099 $
Estimated Season Expenses21 429 899 $
Season Salary Cap74 861 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $139 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 461 000 $
Current Bank Account59 894 585 $
Projected Bank Account46 622 753 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 2 949 438 $
Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 2 949 438 $
Brent Burns 8 000 000 $ (5)
-Salary Remaining : 2 247 191 $
Shea Weber 7 857 000 $ (8)
-Salary Remaining : 2 207 022 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 1 685 393 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 1 564 888 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 1 404 494 $
Nikita Kucherov 4 767 000 $ (2)
-Salary Remaining : 1 339 045 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 758 427 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 561 798 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 505 618 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 491 573 $
Patrick Maroon 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Dennis Seidenberg 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Christian Dvorak 1 052 000 $ (2)
-Salary Remaining : 295 506 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 265 449 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 259 831 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 259 831 $
Luke Kunin 925 000 $ (3)
-Salary Remaining : 259 831 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 251 124 $
Total Pro Players20
Salary Commitment
Year 10 : 74 861 000 $
Year 11 : 65 791 000 $
Year 12 : 58 153 000 $
Year 13 : 49 228 000 $
Salary Average Commitment
Year 10 : 74 861 000 $
Year 11 : 65 791 000 $
Year 12 : 58 153 000 $
Year 13 : 49 228 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 861 000 $
Year 11 : 65 791 000 $
Year 12 : 58 153 000 $
Year 13 : 49 228 000 $

Farm Players Salaries

Cody Franson 100 000 $ (1)
Salary Remaining : 34 359 $
Jeff Zatkoff 90 000 $ (1)
Salary Remaining : 30 923 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 22 333 $
Casey Bailey 5 000 $ (1)
Salary Remaining : 1 718 $
Total Farm Players4
Salary Commitment
Year 10 : 260 000 $
Year 11 : 65 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 260 000 $
Year 11 : 65 000 $
Year 12 : 0 $
Year 13 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 820 - 96,99%
Level 2: 5000 - 60 $ - 4 907 - 98,14%
Level 3: 2000 - 35 $ - 1 933 - 96,65%
Level 4: 4000 - 20 $ - 3 894 - 97,36%
Luxury : 1000 - 200 $ - 980 - 98,01%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 534 - 97,41%
Average Income per Game621 150 $
Year to Date Revenue18 013 337 $

Expense

Pro Players Total Salaries59 897 333 $
Pro Players Total Average Salaries59 897 333 $
Farm Players Total Salaries140 583 $
Farm Players Total Average Salaries140 583 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 418 280 $
Farm Year To Date Expenses420 480 $
Pro Salary Cap To Date41 555 360 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 453 795 $
Pro Remaining Season Days50
Pro Expenses Per Days343 243 $
Pro Estimated Expenses17 162 150 $
Farm Remaining Season Days67
Farm Expenses Per Days3 285 $
Farm Estimated Expenses220 095 $
Estimated Season Expenses17 382 245 $
Season Salary Cap59 897 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $15 102 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 4 497 333 $
Current Bank Account40 171 892 $
Projected Bank Account30 243 442 $

Pro Players Salaries

Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Toby Enstrom 5 750 000 $ (1)
-Salary Remaining : 1 615 169 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 1 544 944 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 1 404 494 $
Dmitry Kulikov 4 333 000 $ (3)
-Salary Remaining : 1 217 135 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Cam Ward 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Brian Boyle 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 730 337 $
Joe Colborne 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 449 438 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 447 753 $
Brock Boeser 1 492 000 $ (2)
-Salary Remaining : 419 101 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 400 281 $
Martin Marincin 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 259 831 $
Thatcher Demko 925 000 $ (2)
-Salary Remaining : 259 831 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 224 719 $
Anthony Cirelli 728 333 $ (3)
-Salary Remaining : 204 588 $
Jacob de La Rose 725 000 $ (1)
-Salary Remaining : 203 652 $
Reto Berra 700 000 $ (1)
-Salary Remaining : 196 629 $
Total Pro Players23
Salary Commitment
Year 10 : 59 897 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 59 897 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 59 897 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $

Farm Players Salaries

Christoph Bertschy 77 583 $ (1)
Salary Remaining : 26 657 $
Brady Austin 63 000 $ (2)
Salary Remaining : 21 646 $
Total Farm Players2
Salary Commitment
Year 10 : 140 583 $
Year 11 : 63 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 140 583 $
Year 11 : 63 000 $
Year 12 : 0 $
Year 13 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 878 - 97,96%
Level 2: 5000 - 60 $ - 4 885 - 97,69%
Level 3: 2000 - 35 $ - 1 968 - 98,39%
Level 4: 4000 - 20 $ - 3 937 - 98,42%
Luxury : 1000 - 200 $ - 971 - 97,13%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 638 - 97,99%
Average Income per Game623 585 $
Year to Date Revenue19 331 131 $

Expense

Pro Players Total Salaries68 694 000 $
Pro Players Total Average Salaries68 694 000 $
Farm Players Total Salaries574 350 $
Farm Players Total Average Salaries574 350 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 379 342 $
Farm Year To Date Expenses597 500 $
Pro Salary Cap To Date50 019 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 235 849 $
Pro Remaining Season Days50
Pro Expenses Per Days388 730 $
Pro Estimated Expenses19 436 500 $
Farm Remaining Season Days67
Farm Expenses Per Days3 458 $
Farm Estimated Expenses231 686 $
Estimated Season Expenses19 668 186 $
Season Salary Cap68 694 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 306 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 294 000 $
Current Bank Account8 330 815 $
Projected Bank Account(5 101 522 $)

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 2 106 742 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 1 790 730 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Jeff Petry 5 500 000 $ (4)
-Salary Remaining : 1 544 944 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 1 193 820 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 1 123 596 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 1 060 393 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 1 053 371 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 1 053 371 $
Radko Gudas 3 350 000 $ (3)
-Salary Remaining : 941 011 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 617 978 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 533 708 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 491 573 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 489 888 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 421 348 $
Kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 382 865 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Mike Fisher 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 259 831 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 256 180 $
Barclay Goodrow 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players22
Salary Commitment
Year 10 : 68 694 000 $
Year 11 : 59 582 000 $
Year 12 : 32 475 000 $
Year 13 : 24 875 000 $
Salary Average Commitment
Year 10 : 68 694 000 $
Year 11 : 59 582 000 $
Year 12 : 32 475 000 $
Year 13 : 24 875 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 694 000 $
Year 11 : 59 582 000 $
Year 12 : 32 475 000 $
Year 13 : 24 875 000 $

Farm Players Salaries

Christian Wolanin 92 500 $ (3)
Salary Remaining : 31 782 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 29 652 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 24 910 $
Jack Campbell 67 500 $ (3)
Salary Remaining : 23 192 $
Tyler Bertuzzi 66 167 $ (1)
Salary Remaining : 22 734 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 22 333 $
Tristan Jarry 63 083 $ (1)
Salary Remaining : 21 675 $
Josh Leivo 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players8
Salary Commitment
Year 10 : 574 350 $
Year 11 : 225 000 $
Year 12 : 160 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 574 350 $
Year 11 : 225 000 $
Year 12 : 160 000 $
Year 13 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 876 - 97,93%
Level 2: 5000 - 60 $ - 4 845 - 96,91%
Level 3: 2000 - 35 $ - 1 945 - 97,27%
Level 4: 4000 - 20 $ - 3 908 - 97,69%
Luxury : 1000 - 200 $ - 984 - 98,39%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 558 - 97,55%
Average Income per Game622 869 $
Year to Date Revenue19 308 934 $

Expense

Pro Players Total Salaries74 964 833 $
Pro Players Total Average Salaries74 964 833 $
Farm Players Total Salaries393 800 $
Farm Players Total Average Salaries393 800 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 089 724 $
Farm Year To Date Expenses621 206 $
Pro Salary Cap To Date53 730 172 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 228 688 $
Pro Remaining Season Days50
Pro Expenses Per Days423 960 $
Pro Estimated Expenses21 198 000 $
Farm Remaining Season Days67
Farm Expenses Per Days4 584 $
Farm Estimated Expenses307 128 $
Estimated Season Expenses21 505 128 $
Season Salary Cap74 964 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $35 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 564 833 $
Current Bank Account61 717 393 $
Projected Bank Account46 440 953 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 2 387 640 $
Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 1 966 292 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 1 882 022 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 1 825 843 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 1 502 809 $
Niklas Kronwall 4 750 000 $ (2)
-Salary Remaining : 1 334 270 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 1 193 820 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 1 170 506 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 519 663 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 489 888 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 251 124 $
Jesper Bratt 825 000 $ (3)
-Salary Remaining : 231 742 $
Anton Forsberg 750 000 $ (2)
-Salary Remaining : 210 674 $
Anton Lindholm 717 500 $ (2)
-Salary Remaining : 201 545 $
Jacob Josefson 700 000 $ (1)
-Salary Remaining : 196 629 $
Lucas Wallmark 683 333 $ (1)
-Salary Remaining : 191 947 $
Total Pro Players20
Salary Commitment
Year 10 : 74 964 833 $
Year 11 : 53 587 500 $
Year 12 : 39 976 000 $
Year 13 : 26 351 000 $
Salary Average Commitment
Year 10 : 74 964 833 $
Year 11 : 53 587 500 $
Year 12 : 39 976 000 $
Year 13 : 26 351 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 964 833 $
Year 11 : 53 587 500 $
Year 12 : 39 976 000 $
Year 13 : 26 351 000 $

Farm Players Salaries

Oskar Lindblom 92 500 $ (3)
Salary Remaining : 31 782 $
Alexander Nylander 89 417 $ (3)
Salary Remaining : 30 723 $
Rasmus Andersson 75 583 $ (3)
Salary Remaining : 25 970 $
Linus Ullmark 75 000 $ (2)
Salary Remaining : 25 769 $
Petter Granberg 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players5
Salary Commitment
Year 10 : 393 800 $
Year 11 : 332 500 $
Year 12 : 257 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 393 800 $
Year 11 : 332 500 $
Year 12 : 257 500 $
Year 13 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 869 - 97,82%
Level 2: 5000 - 60 $ - 4 872 - 97,44%
Level 3: 2000 - 35 $ - 1 949 - 97,47%
Level 4: 4000 - 20 $ - 3 928 - 98,21%
Luxury : 1000 - 200 $ - 979 - 97,94%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 598 - 97,77%
Average Income per Game623 181 $
Year to Date Revenue17 449 062 $

Expense

Pro Players Total Salaries60 742 167 $
Pro Players Total Average Salaries60 742 167 $
Farm Players Total Salaries306 167 $
Farm Players Total Average Salaries306 167 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 162 412 $
Farm Year To Date Expenses567 237 $
Pro Salary Cap To Date47 090 520 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 101 350 $
Pro Remaining Season Days50
Pro Expenses Per Days341 810 $
Pro Estimated Expenses17 090 500 $
Farm Remaining Season Days67
Farm Expenses Per Days4 647 $
Farm Estimated Expenses311 349 $
Estimated Season Expenses17 401 849 $
Season Salary Cap60 742 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 257 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 342 167 $
Current Bank Account10 364 525 $
Projected Bank Account1 064 026 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 2 117 416 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 1 615 169 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 1 404 494 $
Ben Bishop 4 917 000 $ (5)
-Salary Remaining : 1 381 180 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 1 081 461 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 918 539 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Chris Kunitz 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Vladislav Namestnikov 1 938 000 $ (1)
-Salary Remaining : 544 382 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 505 618 $
Nick Holden 1 650 000 $ (1)
-Salary Remaining : 463 483 $
Ondrej Pavelec 1 300 000 $ (1)
-Salary Remaining : 365 169 $
Colin White 1 285 000 $ (2)
-Salary Remaining : 360 955 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 266 854 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 259 831 $
Adam Erne 874 167 $ (1)
-Salary Remaining : 245 553 $
Victor Mete 870 000 $ (3)
-Salary Remaining : 244 382 $
Lukas Sedlak 825 000 $ (2)
-Salary Remaining : 231 742 $
Matt Murray 500 000 $ (1)
-Salary Remaining : 140 449 $
Total Pro Players22
Salary Commitment
Year 10 : 60 742 167 $
Year 11 : 43 805 000 $
Year 12 : 37 695 000 $
Year 13 : 33 555 000 $
Salary Average Commitment
Year 10 : 60 742 167 $
Year 11 : 43 805 000 $
Year 12 : 37 695 000 $
Year 13 : 33 555 000 $
Salary Cap with 1 Way Contract
Year 10 : 60 742 167 $
Year 11 : 43 805 000 $
Year 12 : 37 695 000 $
Year 13 : 33 555 000 $

Farm Players Salaries

Andy Welinski 92 500 $ (1)
Salary Remaining : 31 782 $
Kyle Capobianco 74 500 $ (3)
Salary Remaining : 25 597 $
A.J. Greer 74 167 $ (2)
Salary Remaining : 25 483 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players4
Salary Commitment
Year 10 : 306 167 $
Year 11 : 213 667 $
Year 12 : 74 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 306 167 $
Year 11 : 213 667 $
Year 12 : 74 500 $
Year 13 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 887 - 98,11%
Level 2: 5000 - 60 $ - 4 919 - 98,37%
Level 3: 2000 - 35 $ - 1 971 - 98,55%
Level 4: 4000 - 20 $ - 3 917 - 97,92%
Luxury : 1000 - 200 $ - 980 - 98,01%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 673 - 98,18%
Average Income per Game625 833 $
Year to Date Revenue18 774 984 $

Expense

Pro Players Total Salaries73 375 000 $
Pro Players Total Average Salaries73 375 000 $
Farm Players Total Salaries786 717 $
Farm Players Total Average Salaries786 717 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 069 461 $
Farm Year To Date Expenses996 977 $
Pro Salary Cap To Date51 607 671 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 884 161 $
Pro Remaining Season Days50
Pro Expenses Per Days415 028 $
Pro Estimated Expenses20 751 400 $
Farm Remaining Season Days67
Farm Expenses Per Days8 137 $
Farm Estimated Expenses545 179 $
Estimated Season Expenses21 296 579 $
Season Salary Cap73 375 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 625 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 975 000 $
Current Bank Account27 706 712 $
Projected Bank Account13 294 294 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 2 668 539 $
Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 2 191 011 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 1 825 843 $
Johnny Boychuk 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 1 439 607 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 1 369 382 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 1 306 180 $
Zdeno Chara 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 1 011 236 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 842 697 $
Blake Comeau 2 400 000 $ (1)
-Salary Remaining : 674 157 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 561 798 $
Carter Hutton 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 316 011 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 266 854 $
Tim Schaller 775 000 $ (1)
-Salary Remaining : 217 697 $
Alex Chiasson 660 000 $ (1)
-Salary Remaining : 185 393 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 182 584 $
Nic Dowd 640 000 $ (1)
-Salary Remaining : 179 775 $
Total Pro Players21
Salary Commitment
Year 10 : 73 375 000 $
Year 11 : 55 450 000 $
Year 12 : 50 450 000 $
Year 13 : 40 450 000 $
Salary Average Commitment
Year 10 : 73 375 000 $
Year 11 : 55 450 000 $
Year 12 : 50 450 000 $
Year 13 : 40 450 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 375 000 $
Year 11 : 55 450 000 $
Year 12 : 50 450 000 $
Year 13 : 40 450 000 $

Farm Players Salaries

Rob O'Gara 92 500 $ (1)
Salary Remaining : 31 782 $
Marcus Pettersson 78 417 $ (2)
Salary Remaining : 26 943 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 25 769 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 25 769 $
Jeremy Smith 75 000 $ (1)
Salary Remaining : 25 769 $
Paul Postma 72 500 $ (1)
Salary Remaining : 24 910 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 22 333 $
Liam O'Brien 65 000 $ (1)
Salary Remaining : 22 333 $
Justin Dowling 65 000 $ (2)
Salary Remaining : 22 333 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 21 474 $
Sergey Tolchinsky 60 800 $ (1)
Salary Remaining : 20 890 $
Total Farm Players11
Salary Commitment
Year 10 : 786 717 $
Year 11 : 358 417 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 786 717 $
Year 11 : 358 417 $
Year 12 : 0 $
Year 13 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 906 - 98,43%
Level 2: 5000 - 60 $ - 4 868 - 97,36%
Level 3: 2000 - 35 $ - 1 932 - 96,58%
Level 4: 4000 - 20 $ - 3 905 - 97,63%
Luxury : 1000 - 200 $ - 973 - 97,33%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 584 - 97,69%
Average Income per Game623 733 $
Year to Date Revenue18 712 004 $

Expense

Pro Players Total Salaries55 548 166 $
Pro Players Total Average Salaries55 548 166 $
Farm Players Total Salaries290 667 $
Farm Players Total Average Salaries290 667 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 291 968 $
Farm Year To Date Expenses506 976 $
Pro Salary Cap To Date40 572 864 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 861 068 $
Pro Remaining Season Days50
Pro Expenses Per Days317 686 $
Pro Estimated Expenses15 884 300 $
Farm Remaining Season Days67
Farm Expenses Per Days4 055 $
Farm Estimated Expenses271 685 $
Estimated Season Expenses16 155 985 $
Season Salary Cap55 548 166 $
Estimate Under Maximum Salary Cap of 75 000 000 $19 451 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 148 166 $
Current Bank Account70 108 084 $
Projected Bank Account60 813 167 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 1 657 303 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 1 573 034 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 1 516 854 $
Kevin Bieksa 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 1 004 213 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 870 787 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 814 607 $
Derek Dorsett 2 650 000 $ (2)
-Salary Remaining : 744 382 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Tyson Jost 1 704 000 $ (2)
-Salary Remaining : 478 652 $
Dalton Prout 1 575 000 $ (1)
-Salary Remaining : 442 416 $
Jordan Nolan 950 000 $ (1)
-Salary Remaining : 266 854 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 259 831 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 259 831 $
Sean Malone 925 000 $ (1)
-Salary Remaining : 259 831 $
Jack Roslovic 894 166 $ (3)
-Salary Remaining : 251 170 $
Taylor Chorney 800 000 $ (1)
-Salary Remaining : 224 719 $
Tommy Wingels 750 000 $ (1)
-Salary Remaining : 210 674 $
Antti Niemi 700 000 $ (1)
-Salary Remaining : 196 629 $
Jamie McBain 650 000 $ (1)
-Salary Remaining : 182 584 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 175 562 $
Total Pro Players23
Salary Commitment
Year 10 : 55 548 166 $
Year 11 : 32 248 166 $
Year 12 : 14 894 166 $
Year 13 : 10 900 000 $
Salary Average Commitment
Year 10 : 55 548 166 $
Year 11 : 32 248 166 $
Year 12 : 14 894 166 $
Year 13 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 10 : 55 548 166 $
Year 11 : 32 248 166 $
Year 12 : 14 894 166 $
Year 13 : 10 900 000 $

Farm Players Salaries

Robby Fabbri 110 667 $ (1)
Salary Remaining : 38 024 $
Dylan DeMelo 65 000 $ (1)
Salary Remaining : 22 333 $
Brian Strait 65 000 $ (1)
Salary Remaining : 22 333 $
Chris Kelly 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players4
Salary Commitment
Year 10 : 290 667 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 290 667 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 853 - 97,55%
Level 2: 5000 - 60 $ - 4 895 - 97,90%
Level 3: 2000 - 35 $ - 1 980 - 99,00%
Level 4: 4000 - 20 $ - 3 902 - 97,54%
Luxury : 1000 - 200 $ - 984 - 98,39%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 613 - 97,85%
Average Income per Game623 777 $
Year to Date Revenue18 713 304 $

Expense

Pro Players Total Salaries66 157 000 $
Pro Players Total Average Salaries66 157 000 $
Farm Players Total Salaries494 583 $
Farm Players Total Average Salaries494 583 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 342 000 $
Farm Year To Date Expenses682 378 $
Pro Salary Cap To Date48 622 896 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 861 545 $
Pro Remaining Season Days50
Pro Expenses Per Days377 287 $
Pro Estimated Expenses18 864 350 $
Farm Remaining Season Days67
Farm Expenses Per Days5 100 $
Farm Estimated Expenses341 700 $
Estimated Season Expenses19 206 050 $
Season Salary Cap66 157 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 843 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 757 000 $
Current Bank Account13 052 074 $
Projected Bank Account707 569 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 2 808 989 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 2 317 416 $
Joe Thornton 8 000 000 $ (1)
-Salary Remaining : 2 247 191 $
Kris Letang 7 250 000 $ (6)
-Salary Remaining : 2 036 517 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Alex Goligoski 5 475 000 $ (4)
-Salary Remaining : 1 537 921 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 1 488 764 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 1 228 933 $
Jakub Vrana 1 363 000 $ (2)
-Salary Remaining : 382 865 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 308 989 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 294 944 $
Patrick Sharp 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Ryan Hartman 863 000 $ (1)
-Salary Remaining : 242 416 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 224 719 $
Ryan Murphy 700 000 $ (1)
-Salary Remaining : 196 629 $
Denis Malgin 693 000 $ (2)
-Salary Remaining : 194 663 $
Josh Archibald 675 000 $ (2)
-Salary Remaining : 189 607 $
Alex Stalock 650 000 $ (2)
-Salary Remaining : 182 584 $
Matthew Peca 650 000 $ (1)
-Salary Remaining : 182 584 $
Michael Bournival 650 000 $ (1)
-Salary Remaining : 182 584 $
Miikka Salomaki 613 000 $ (1)
-Salary Remaining : 172 191 $
Total Pro Players22
Salary Commitment
Year 10 : 66 157 000 $
Year 11 : 50 631 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $
Salary Average Commitment
Year 10 : 66 157 000 $
Year 11 : 50 631 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 157 000 $
Year 11 : 50 631 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $

Farm Players Salaries

Carl Dahlstrom 75 083 $ (2)
Salary Remaining : 25 798 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 25 769 $
David Rittich 72 500 $ (1)
Salary Remaining : 24 910 $
Nick Seeler 71 750 $ (1)
Salary Remaining : 24 653 $
Tyrell Goulbourne 67 750 $ (1)
Salary Remaining : 23 278 $
Casey DeSmith 67 500 $ (2)
Salary Remaining : 23 192 $
Christopher Gibson 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players7
Salary Commitment
Year 10 : 494 583 $
Year 11 : 142 583 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 494 583 $
Year 11 : 142 583 $
Year 12 : 0 $
Year 13 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 822 - 97,03%
Level 2: 5000 - 60 $ - 4 918 - 98,36%
Level 3: 2000 - 35 $ - 1 956 - 97,79%
Level 4: 4000 - 20 $ - 3 940 - 98,51%
Luxury : 1000 - 200 $ - 976 - 97,64%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 613 - 97,85%
Average Income per Game622 117 $
Year to Date Revenue18 041 393 $

Expense

Pro Players Total Salaries71 042 000 $
Pro Players Total Average Salaries71 042 000 $
Farm Players Total Salaries678 716 $
Farm Players Total Average Salaries678 716 $
Coaches Total Salaries1 195 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 881 568 $
Farm Year To Date Expenses475 492 $
Pro Salary Cap To Date48 162 464 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 465 404 $
Pro Remaining Season Days50
Pro Expenses Per Days404 730 $
Pro Estimated Expenses20 236 500 $
Farm Remaining Season Days67
Farm Expenses Per Days4 481 $
Farm Estimated Expenses300 227 $
Estimated Season Expenses20 536 727 $
Season Salary Cap71 042 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 958 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 642 000 $
Current Bank Account24 677 845 $
Projected Bank Account11 606 522 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 2 324 438 $
Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 1 783 708 $
Patrick Marleau 6 250 000 $ (3)
-Salary Remaining : 1 755 618 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 1 643 258 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 1 573 034 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 1 404 494 $
Roberto Luongo 4 533 000 $ (6)
-Salary Remaining : 1 273 315 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 1 223 876 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 1 158 708 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 842 697 $
Ryan Spooner 2 825 000 $ (1)
-Salary Remaining : 793 539 $
Anders Nilsson 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 617 978 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 603 933 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 585 112 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Tyler Pitlick 1 000 000 $ (3)
-Salary Remaining : 280 899 $
Ondrej Kase 707 000 $ (1)
-Salary Remaining : 198 596 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 182 584 $
Justin Falk 650 000 $ (1)
-Salary Remaining : 182 584 $
Matt Irwin 650 000 $ (1)
-Salary Remaining : 182 584 $
Seth Griffith 650 000 $ (1)
-Salary Remaining : 182 584 $
Chris Wagner 637 000 $ (1)
-Salary Remaining : 178 933 $
Total Pro Players23
Salary Commitment
Year 10 : 71 042 000 $
Year 11 : 54 483 000 $
Year 12 : 43 583 000 $
Year 13 : 29 133 000 $
Salary Average Commitment
Year 10 : 71 042 000 $
Year 11 : 54 483 000 $
Year 12 : 43 583 000 $
Year 13 : 29 133 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 042 000 $
Year 11 : 54 483 000 $
Year 12 : 43 583 000 $
Year 13 : 29 133 000 $

Farm Players Salaries

Lawson Crouse 160 300 $ (2)
Salary Remaining : 55 077 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 31 782 $
Michael McCarron 86 333 $ (1)
Salary Remaining : 29 663 $
Andreas Englund 77 583 $ (2)
Salary Remaining : 26 657 $
Markus Hannikainen 67 500 $ (2)
Salary Remaining : 23 192 $
Ben Street 65 000 $ (1)
Salary Remaining : 22 333 $
Robbie Russo 65 000 $ (2)
Salary Remaining : 22 333 $
Eric Comrie 64 500 $ (1)
Salary Remaining : 22 162 $
Total Farm Players8
Salary Commitment
Year 10 : 678 716 $
Year 11 : 370 383 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 678 716 $
Year 11 : 370 383 $
Year 12 : 0 $
Year 13 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 866 - 97,77%
Level 2: 5000 - 60 $ - 4 890 - 97,79%
Level 3: 2000 - 35 $ - 1 964 - 98,19%
Level 4: 4000 - 20 $ - 3 922 - 98,04%
Luxury : 1000 - 200 $ - 985 - 98,45%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 626 - 97,92%
Average Income per Game624 273 $
Year to Date Revenue17 479 649 $

Expense

Pro Players Total Salaries74 538 500 $
Pro Players Total Average Salaries74 538 500 $
Farm Players Total Salaries73 500 $
Farm Players Total Average Salaries73 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 960 320 $
Farm Year To Date Expenses376 448 $
Pro Salary Cap To Date53 600 768 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 115 551 $
Pro Remaining Season Days50
Pro Expenses Per Days421 565 $
Pro Estimated Expenses21 078 250 $
Farm Remaining Season Days67
Farm Expenses Per Days2 941 $
Farm Estimated Expenses197 047 $
Estimated Season Expenses21 275 297 $
Season Salary Cap74 538 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $461 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 138 500 $
Current Bank Account18 270 259 $
Projected Bank Account5 110 513 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 2 134 831 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 1 720 506 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 1 474 719 $
Jared Spurgeon 5 188 000 $ (3)
-Salary Remaining : 1 457 303 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 1 457 303 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
Nikolai Kulemin 4 187 500 $ (1)
-Salary Remaining : 1 176 264 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 1 151 685 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 1 095 506 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 1 053 371 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 983 146 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 955 056 $
Patrick Eaves 3 150 000 $ (3)
-Salary Remaining : 884 831 $
Brian Elliott 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Tobias Rieder 2 225 000 $ (1)
-Salary Remaining : 625 000 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 589 888 $
Eric Fehr 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Jussi Jokinen 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Chandler Stephenson 650 000 $ (2)
-Salary Remaining : 182 584 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 175 562 $
Total Pro Players21
Salary Commitment
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $
Salary Average Commitment
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $

Farm Players Salaries

Chris Driedger 73 500 $ (1)
Salary Remaining : 25 254 $
Total Farm Players1
Salary Commitment
Year 10 : 73 500 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 73 500 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 875 - 97,92%
Level 2: 5000 - 60 $ - 4 912 - 98,24%
Level 3: 2000 - 35 $ - 1 970 - 98,49%
Level 4: 4000 - 20 $ - 3 934 - 98,35%
Luxury : 1000 - 200 $ - 983 - 98,31%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 674 - 98,19%
Average Income per Game625 500 $
Year to Date Revenue18 139 496 $

Expense

Pro Players Total Salaries74 375 000 $
Pro Players Total Average Salaries74 375 000 $
Farm Players Total Salaries821 000 $
Farm Players Total Average Salaries821 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 943 398 $
Farm Year To Date Expenses965 508 $
Pro Salary Cap To Date52 224 294 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 505 998 $
Pro Remaining Season Days50
Pro Expenses Per Days423 455 $
Pro Estimated Expenses21 172 750 $
Farm Remaining Season Days67
Farm Expenses Per Days6 774 $
Farm Estimated Expenses453 858 $
Estimated Season Expenses21 626 608 $
Season Salary Cap74 375 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $625 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 975 000 $
Current Bank Account66 851 729 $
Projected Bank Account52 731 119 $

Pro Players Salaries

Ryan Kesler 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 1 896 067 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 1 825 843 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 1 615 169 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 1 615 169 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 1 334 270 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 1 193 820 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 1 123 596 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 1 053 371 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 772 472 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 632 022 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 505 618 $
Luke Schenn 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Matthew Nieto 1 000 000 $ (1)
-Salary Remaining : 280 899 $
Curtis McElhinney 850 000 $ (2)
-Salary Remaining : 238 764 $
Chris Tierney 735 000 $ (1)
-Salary Remaining : 206 461 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 203 652 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 179 775 $
Total Pro Players21
Salary Commitment
Year 10 : 74 375 000 $
Year 11 : 67 775 000 $
Year 12 : 45 375 000 $
Year 13 : 21 625 000 $
Salary Average Commitment
Year 10 : 74 375 000 $
Year 11 : 67 775 000 $
Year 12 : 45 375 000 $
Year 13 : 21 625 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 375 000 $
Year 11 : 67 775 000 $
Year 12 : 45 375 000 $
Year 13 : 21 625 000 $

Farm Players Salaries

Jakob Chychrun 135 000 $ (2)
Salary Remaining : 46 385 $
Alex Tuch 135 000 $ (2)
Salary Remaining : 46 385 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 34 359 $
Riley Barber 92 500 $ (1)
Salary Remaining : 31 782 $
Sebastian AhoD 92 500 $ (3)
Salary Remaining : 31 782 $
Cal O'Reilly 70 000 $ (2)
Salary Remaining : 24 051 $
Zack Mitchell 66 000 $ (1)
Salary Remaining : 22 677 $
Tim Heed 65 000 $ (2)
Salary Remaining : 22 333 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 22 333 $
Total Farm Players9
Salary Commitment
Year 10 : 821 000 $
Year 11 : 662 500 $
Year 12 : 92 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 821 000 $
Year 11 : 662 500 $
Year 12 : 92 500 $
Year 13 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 870 - 97,83%
Level 2: 5000 - 60 $ - 4 925 - 98,51%
Level 3: 2000 - 35 $ - 1 963 - 98,17%
Level 4: 4000 - 20 $ - 3 947 - 98,68%
Luxury : 1000 - 200 $ - 980 - 97,96%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 686 - 98,25%
Average Income per Game625 318 $
Year to Date Revenue19 384 872 $

Expense

Pro Players Total Salaries67 551 500 $
Pro Players Total Average Salaries67 551 500 $
Farm Players Total Salaries383 000 $
Farm Players Total Average Salaries383 000 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 308 382 $
Farm Year To Date Expenses581 588 $
Pro Salary Cap To Date51 409 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 253 185 $
Pro Remaining Season Days50
Pro Expenses Per Days386 525 $
Pro Estimated Expenses19 326 250 $
Farm Remaining Season Days67
Farm Expenses Per Days4 528 $
Farm Estimated Expenses303 376 $
Estimated Season Expenses19 629 626 $
Season Salary Cap67 551 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 448 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 151 500 $
Current Bank Account76 855 177 $
Projected Bank Account63 478 736 $

Pro Players Salaries

Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 1 685 393 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 1 657 303 $
Jonathan Quick 5 800 000 $ (7)
-Salary Remaining : 1 629 213 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 1 555 618 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 1 544 944 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 1 544 944 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 1 193 820 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 1 193 820 $
David Perron 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Pierre-Luc Dubois 3 425 000 $ (2)
-Salary Remaining : 962 079 $
Jason Chimera 2 250 000 $ (1)
-Salary Remaining : 632 022 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 561 798 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 449 438 $
Brandon Davidson 1 425 000 $ (1)
-Salary Remaining : 400 281 $
Jake Debrusk 1 288 000 $ (3)
-Salary Remaining : 361 798 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 259 831 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 259 831 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 259 831 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 259 831 $
Travis Boyd 650 000 $ (1)
-Salary Remaining : 182 584 $
Tomas Nosek 613 000 $ (1)
-Salary Remaining : 172 191 $
Jared Coreau 612 500 $ (1)
-Salary Remaining : 172 051 $
Total Pro Players23
Salary Commitment
Year 10 : 67 551 500 $
Year 11 : 44 076 000 $
Year 12 : 30 276 000 $
Year 13 : 23 488 000 $
Salary Average Commitment
Year 10 : 67 551 500 $
Year 11 : 44 076 000 $
Year 12 : 30 276 000 $
Year 13 : 23 488 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 551 500 $
Year 11 : 44 076 000 $
Year 12 : 30 276 000 $
Year 13 : 23 488 000 $

Farm Players Salaries

Frank Vatrano 92 500 $ (1)
Salary Remaining : 31 782 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 31 782 $
Peter Cehlarik 74 250 $ (2)
Salary Remaining : 25 512 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 21 474 $
Zach Redmond 61 250 $ (1)
Salary Remaining : 21 045 $
Total Farm Players5
Salary Commitment
Year 10 : 383 000 $
Year 11 : 74 250 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 383 000 $
Year 11 : 74 250 $
Year 12 : 0 $
Year 13 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 888 - 98,14%
Level 2: 5000 - 60 $ - 4 907 - 98,13%
Level 3: 2000 - 35 $ - 1 962 - 98,09%
Level 4: 4000 - 20 $ - 3 910 - 97,74%
Luxury : 1000 - 200 $ - 971 - 97,05%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 637 - 97,98%
Average Income per Game624 329 $
Year to Date Revenue18 105 535 $

Expense

Pro Players Total Salaries73 068 000 $
Pro Players Total Average Salaries73 068 000 $
Farm Players Total Salaries571 100 $
Farm Players Total Average Salaries571 100 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 902 784 $
Farm Year To Date Expenses1 030 604 $
Pro Salary Cap To Date52 543 232 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 491 946 $
Pro Remaining Season Days50
Pro Expenses Per Days413 303 $
Pro Estimated Expenses20 665 150 $
Farm Remaining Season Days67
Farm Expenses Per Days8 057 $
Farm Estimated Expenses539 819 $
Estimated Season Expenses21 204 969 $
Season Salary Cap73 068 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 932 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 668 000 $
Current Bank Account76 773 309 $
Projected Bank Account63 060 286 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (5)
-Salary Remaining : 2 668 539 $
P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 2 528 090 $
Sidney Crosby 8 700 000 $ (8)
-Salary Remaining : 2 443 820 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 1 931 180 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 1 179 775 $
Niklas Hjalmarsson 4 100 000 $ (2)
-Salary Remaining : 1 151 685 $
Jacob Markstrom 3 667 000 $ (3)
-Salary Remaining : 1 030 056 $
Sam Gagner 3 150 000 $ (3)
-Salary Remaining : 884 831 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 786 517 $
Ben Lovejoy 2 667 000 $ (2)
-Salary Remaining : 749 157 $
Nathan Beaulieu 2 400 000 $ (2)
-Salary Remaining : 674 157 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 519 663 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 498 596 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 481 180 $
Matt Cullen 1 700 000 $ (1)
-Salary Remaining : 477 528 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 449 438 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 421 348 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 382 865 $
Charlie McAvoy 1 258 000 $ (2)
-Salary Remaining : 353 371 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 280 899 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 259 831 $
Brian Gionta 700 000 $ (1)
-Salary Remaining : 196 629 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 175 562 $
Total Pro Players23
Salary Commitment
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $
Salary Average Commitment
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $

Farm Players Salaries

Tage Thompson 113 700 $ (3)
Salary Remaining : 39 066 $
Paul Ladue 87 400 $ (1)
Salary Remaining : 30 030 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 24 910 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 23 192 $
Michael Sgarbossa 65 000 $ (1)
Salary Remaining : 22 333 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 22 333 $
Ryan White 50 000 $ (1)
Salary Remaining : 17 179 $
Nick Paul 50 000 $ (1)
Salary Remaining : 17 179 $
Total Farm Players8
Salary Commitment
Year 10 : 571 100 $
Year 11 : 246 200 $
Year 12 : 113 700 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 571 100 $
Year 11 : 246 200 $
Year 12 : 113 700 $
Year 13 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 945 - 99,08%
Level 2: 5000 - 60 $ - 4 930 - 98,59%
Level 3: 2000 - 35 $ - 1 970 - 98,48%
Level 4: 4000 - 20 $ - 3 904 - 97,60%
Luxury : 1000 - 200 $ - 992 - 99,16%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 740 - 98,55%
Average Income per Game630 150 $
Year to Date Revenue17 014 046 $

Expense

Pro Players Total Salaries71 747 000 $
Pro Players Total Average Salaries71 747 000 $
Farm Players Total Salaries497 500 $
Farm Players Total Average Salaries497 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 488 047 $
Farm Year To Date Expenses640 028 $
Pro Salary Cap To Date51 128 495 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 822 098 $
Pro Remaining Season Days50
Pro Expenses Per Days405 882 $
Pro Estimated Expenses20 294 100 $
Farm Remaining Season Days67
Farm Expenses Per Days5 115 $
Farm Estimated Expenses342 705 $
Estimated Season Expenses20 636 805 $
Season Salary Cap71 747 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 253 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 347 000 $
Current Bank Account75 927 131 $
Projected Bank Account64 112 424 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 2 106 742 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 1 708 708 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 1 685 393 $
Jimmy Howard 5 292 000 $ (2)
-Salary Remaining : 1 486 517 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 1 404 494 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 1 306 180 $
Justin Williams 4 500 000 $ (2)
-Salary Remaining : 1 264 045 $
Sean Couturier 4 333 000 $ (5)
-Salary Remaining : 1 217 135 $
Cam Talbot 4 167 000 $ (2)
-Salary Remaining : 1 170 506 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 1 114 326 $
Dan Hamhuis 3 750 000 $ (1)
-Salary Remaining : 1 053 371 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 926 966 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 877 809 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 393 258 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 327 809 $
Brandon Manning 975 000 $ (1)
-Salary Remaining : 273 876 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 259 831 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 252 809 $
Anthony Mantha 863 000 $ (1)
-Salary Remaining : 242 416 $
David Warsofsky 675 000 $ (2)
-Salary Remaining : 189 607 $
Andreas Martinsen 675 000 $ (1)
-Salary Remaining : 189 607 $
Total Pro Players22
Salary Commitment
Year 10 : 71 747 000 $
Year 11 : 46 692 000 $
Year 12 : 28 566 000 $
Year 13 : 23 916 000 $
Salary Average Commitment
Year 10 : 71 747 000 $
Year 11 : 46 692 000 $
Year 12 : 28 566 000 $
Year 13 : 23 916 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 747 000 $
Year 11 : 46 692 000 $
Year 12 : 28 566 000 $
Year 13 : 23 916 000 $

Farm Players Salaries

Vinni Lettieri 92 500 $ (2)
Salary Remaining : 31 782 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 24 051 $
Yohann Auvitu 70 000 $ (1)
Salary Remaining : 24 051 $
Mitch Callahan 70 000 $ (2)
Salary Remaining : 24 051 $
Nicolas Kerdiles 65 000 $ (1)
Salary Remaining : 22 333 $
Garnet Hathaway 65 000 $ (1)
Salary Remaining : 22 333 $
Wade Megan 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players7
Salary Commitment
Year 10 : 497 500 $
Year 11 : 162 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 497 500 $
Year 11 : 162 500 $
Year 12 : 0 $
Year 13 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 827 - 97,11%
Level 2: 5000 - 60 $ - 4 821 - 96,42%
Level 3: 2000 - 35 $ - 1 951 - 97,55%
Level 4: 4000 - 25 $ - 2 640 - 66,01%
Luxury : 1000 - 200 $ - 969 - 96,93%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %16 208 - 90,05%
Average Income per Game612 052 $
Year to Date Revenue17 749 494 $

Expense

Pro Players Total Salaries66 834 857 $
Pro Players Total Average Salaries66 834 857 $
Farm Players Total Salaries1 229 400 $
Farm Players Total Average Salaries1 229 400 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 546 181 $
Farm Year To Date Expenses1 052 863 $
Pro Salary Cap To Date46 186 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 344 618 $
Pro Remaining Season Days50
Pro Expenses Per Days378 286 $
Pro Estimated Expenses18 914 300 $
Farm Remaining Season Days67
Farm Expenses Per Days6 817 $
Farm Estimated Expenses456 739 $
Estimated Season Expenses19 371 039 $
Season Salary Cap66 834 857 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 165 143 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 434 857 $
Current Bank Account15 468 418 $
Projected Bank Account3 441 997 $

Pro Players Salaries

Corey Perry 8 625 000 $ (5)
-Salary Remaining : 2 422 753 $
Zach Bogosian 5 142 857 $ (3)
-Salary Remaining : 1 444 623 $
Matt Moulson 5 000 000 $ (2)
-Salary Remaining : 1 404 494 $
Martin Hanzal 4 750 000 $ (3)
-Salary Remaining : 1 334 270 $
Jori Lehtera 4 700 000 $ (2)
-Salary Remaining : 1 320 225 $
Clarke MacArthur 4 650 000 $ (1)
-Salary Remaining : 1 306 180 $
Brendan Smith 4 350 000 $ (4)
-Salary Remaining : 1 221 910 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 1 165 730 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 1 123 596 $
Marcus Kruger 3 083 000 $ (2)
-Salary Remaining : 866 011 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 702 247 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 660 112 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 561 798 $
Alexander Petrovic 1 850 000 $ (1)
-Salary Remaining : 519 663 $
Cody McLeod 1 333 000 $ (1)
-Salary Remaining : 374 438 $
Mathew Barzal 1 294 000 $ (2)
-Salary Remaining : 363 483 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 310 955 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 308 989 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 308 989 $
Eric Gryba 900 000 $ (2)
-Salary Remaining : 252 809 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 238 764 $
Zack Kassian 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 10 : 66 834 857 $
Year 11 : 49 901 857 $
Year 12 : 32 967 857 $
Year 13 : 17 125 000 $
Salary Average Commitment
Year 10 : 66 834 857 $
Year 11 : 49 901 857 $
Year 12 : 32 967 857 $
Year 13 : 17 125 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 834 857 $
Year 11 : 49 901 857 $
Year 12 : 32 967 857 $
Year 13 : 17 125 000 $

Farm Players Salaries

Mark Fayne 362 500 $ (1)
Salary Remaining : 124 551 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 46 831 $
Hunter Shinkaruk 107 600 $ (1)
Salary Remaining : 36 970 $
Louis Domingue 105 000 $ (1)
Salary Remaining : 36 077 $
Kerby Rychel 86 333 $ (1)
Salary Remaining : 29 663 $
Shane Prince 85 000 $ (1)
Salary Remaining : 29 205 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 25 769 $
Dylan Ferguson 71 667 $ (3)
Salary Remaining : 24 624 $
Mark Streit 70 000 $ (1)
Salary Remaining : 24 051 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 22 333 $
Gemel Smith 65 000 $ (1)
Salary Remaining : 22 333 $
Total Farm Players11
Salary Commitment
Year 10 : 1 229 400 $
Year 11 : 146 667 $
Year 12 : 71 667 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 229 400 $
Year 11 : 146 667 $
Year 12 : 71 667 $
Year 13 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 896 - 98,26%
Level 2: 5000 - 60 $ - 4 957 - 99,15%
Level 3: 2000 - 35 $ - 1 960 - 97,98%
Level 4: 4000 - 20 $ - 3 869 - 96,73%
Luxury : 1000 - 200 $ - 969 - 96,86%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 650 - 98,06%
Average Income per Game625 613 $
Year to Date Revenue19 393 992 $

Expense

Pro Players Total Salaries59 842 000 $
Pro Players Total Average Salaries59 842 000 $
Farm Players Total Salaries856 700 $
Farm Players Total Average Salaries856 700 $
Coaches Total Salaries1 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 517 824 $
Farm Year To Date Expenses890 496 $
Pro Salary Cap To Date43 032 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 256 126 $
Pro Remaining Season Days50
Pro Expenses Per Days339 983 $
Pro Estimated Expenses16 999 150 $
Farm Remaining Season Days67
Farm Expenses Per Days6 957 $
Farm Estimated Expenses466 119 $
Estimated Season Expenses17 465 269 $
Season Salary Cap59 842 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $15 158 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 4 442 000 $
Current Bank Account25 175 198 $
Projected Bank Account13 966 055 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 1 966 292 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 1 615 169 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 1 544 944 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 1 376 404 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 1 320 225 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 1 264 045 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 1 053 371 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 1 004 213 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 983 146 $
Adam McQuaid 2 750 000 $ (2)
-Salary Remaining : 772 472 $
Chad Johnson 2 500 000 $ (1)
-Salary Remaining : 702 247 $
Ryan Murray 2 285 000 $ (1)
-Salary Remaining : 641 854 $
Nick Ritchie 1 627 000 $ (1)
-Salary Remaining : 457 022 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 382 865 $
J.T. Brown 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Mike Cammalleri 1 200 000 $ (1)
-Salary Remaining : 337 079 $
Vince Dunn 894 000 $ (2)
-Salary Remaining : 251 124 $
William Carrier 848 000 $ (1)
-Salary Remaining : 238 202 $
Jaycob Megna 650 000 $ (2)
-Salary Remaining : 182 584 $
Ben Smith 650 000 $ (1)
-Salary Remaining : 182 584 $
Nate Prosser 650 000 $ (2)
-Salary Remaining : 182 584 $
Total Pro Players21
Salary Commitment
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $
Salary Average Commitment
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $

Farm Players Salaries

Dylan Strome 333 800 $ (3)
Salary Remaining : 114 690 $
Timo Meier 164 400 $ (2)
Salary Remaining : 56 486 $
Jared McCann 110 700 $ (1)
Salary Remaining : 38 035 $
Jamie Oleksiak 96 500 $ (1)
Salary Remaining : 33 156 $
Joonas Korpisalo 90 000 $ (2)
Salary Remaining : 30 923 $
Anthony Bitetto 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players6
Salary Commitment
Year 10 : 856 700 $
Year 11 : 588 200 $
Year 12 : 333 800 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 856 700 $
Year 11 : 588 200 $
Year 12 : 333 800 $
Year 13 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 860 - 97,67%
Level 2: 5000 - 60 $ - 4 817 - 96,34%
Level 3: 2000 - 35 $ - 1 925 - 96,26%
Level 4: 4000 - 20 $ - 3 878 - 96,95%
Luxury : 1000 - 200 $ - 972 - 97,24%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 453 - 96,96%
Average Income per Game619 371 $
Year to Date Revenue19 819 873 $

Expense

Pro Players Total Salaries56 353 833 $
Pro Players Total Average Salaries56 353 833 $
Farm Players Total Salaries406 300 $
Farm Players Total Average Salaries406 300 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 883 712 $
Farm Year To Date Expenses332 288 $
Pro Salary Cap To Date40 524 160 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 574 339 $
Pro Remaining Season Days50
Pro Expenses Per Days319 404 $
Pro Estimated Expenses15 970 200 $
Farm Remaining Season Days67
Farm Expenses Per Days2 596 $
Farm Estimated Expenses173 932 $
Estimated Season Expenses16 144 132 $
Season Salary Cap56 353 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 646 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 953 833 $
Current Bank Account13 978 147 $
Projected Bank Account3 408 354 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 1 966 292 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 1 685 393 $
Ryan Callahan 5 800 000 $ (3)
-Salary Remaining : 1 629 213 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 1 544 944 $
Paul Martin 4 850 000 $ (2)
-Salary Remaining : 1 362 360 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 1 146 910 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 814 607 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 772 472 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 702 247 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 660 112 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 519 663 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 358 146 $
Filip Chytil 1 275 000 $ (3)
-Salary Remaining : 358 146 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 351 124 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 266 854 $
Nail Yakupov 875 000 $ (1)
-Salary Remaining : 245 787 $
Emerson Etem 850 000 $ (1)
-Salary Remaining : 238 764 $
Drew Stafford 800 000 $ (1)
-Salary Remaining : 224 719 $
Slater Koekkoek 800 000 $ (1)
-Salary Remaining : 224 719 $
Vinnie Hinostroza 717 500 $ (1)
-Salary Remaining : 201 545 $
Oskar Sundqvist 675 000 $ (1)
-Salary Remaining : 189 607 $
Brett Lernout 653 333 $ (2)
-Salary Remaining : 183 521 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 182 584 $
Total Pro Players23
Salary Commitment
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $
Salary Average Commitment
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $
Salary Cap with 1 Way Contract
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $

Farm Players Salaries

Connor Brickley 75 000 $ (1)
Salary Remaining : 25 769 $
Kurtis Gabriel 71 500 $ (1)
Salary Remaining : 24 567 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 23 192 $
Mark McNeill 66 000 $ (1)
Salary Remaining : 22 677 $
Scott Wedgewood 65 000 $ (1)
Salary Remaining : 22 333 $
Alan Quine 61 300 $ (1)
Salary Remaining : 21 062 $
Total Farm Players6
Salary Commitment
Year 10 : 406 300 $
Year 11 : 67 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 406 300 $
Year 11 : 67 500 $
Year 12 : 0 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 75 000 000 $
Available Cap Space

Over Minimum of
55 400 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 11 961 760 $ 73 133 000 $ 1 867 000 $ 17 733 000 $ 20828
Arizona Coyotes 36 406 989 $ 56 869 999 $ 18 130 001 $ 1 469 999 $ 231336
Boston Bruins 64 104 620 $ 68 192 500 $ 6 807 500 $ 12 792 500 $ 221234
Brooklyn Islanders 79 320 098 $ 63 367 000 $ 11 633 000 $ 7 967 000 $ 23932
Buffalo Sabres 62 140 242 $ 64 830 999 $ 10 169 001 $ 9 430 999 $ 21627
Calgary Flames 10 937 226 $ 64 225 333 $ 10 774 667 $ 8 825 333 $ 231235
Carolina Hurricanes 72 391 261 $ 71 351 167 $ 3 648 833 $ 15 951 167 $ 211132
Chicago Blackhawks 70 846 667 $ 69 570 500 $ 5 429 500 $ 14 170 500 $ 20323
Colorado Avalanches 17 283 465 $ 73 149 000 $ 1 851 000 $ 17 749 000 $ 221537
Columbus Blue Jackets 75 699 168 $ 57 205 500 $ 17 794 500 $ 1 805 500 $ 231134
Dallas Stars 1 792 102 $ 57 232 833 $ 17 767 167 $ 1 832 833 $ 231437
Detroit Red Wings 3 360 678 $ 74 733 000 $ 267 000 $ 19 333 000 $ 201838
Edmonton Oilers 10 060 793 $ 73 996 333 $ 1 003 667 $ 18 596 333 $ 22426
Florida Panthers 2 357 533 $ 66 750 833 $ 8 249 167 $ 11 350 833 $ 231437
Los Angeles Kings 59 894 585 $ 74 861 000 $ 139 000 $ 19 461 000 $ 20424
Minnesota Wild 40 171 892 $ 59 897 333 $ 15 102 667 $ 4 497 333 $ 23225
Montreal Canadiens 8 330 815 $ 68 694 000 $ 6 306 000 $ 13 294 000 $ 22830
Nashville Predators 61 717 393 $ 74 964 833 $ 35 167 $ 19 564 833 $ 20525
New Jersey Devils 10 364 525 $ 60 742 167 $ 14 257 833 $ 5 342 167 $ 22426
New York Rangers 27 706 712 $ 73 375 000 $ 1 625 000 $ 17 975 000 $ 211132
Ottawa Senators 70 108 084 $ 55 548 166 $ 19 451 834 $ 148 166 $ 23427
Philadelphia Flyers 13 052 074 $ 66 157 000 $ 8 843 000 $ 10 757 000 $ 22729
Pittsburgh Penguins 24 677 845 $ 71 042 000 $ 3 958 000 $ 15 642 000 $ 23831
SanJose Sharks 18 270 259 $ 74 538 500 $ 461 500 $ 19 138 500 $ 21122
St-Louis Blues 66 851 729 $ 74 375 000 $ 625 000 $ 18 975 000 $ 21930
Tampa Bay Lightning 76 855 177 $ 67 551 500 $ 7 448 500 $ 12 151 500 $ 23528
Toronto Maple Leafs 76 773 309 $ 73 068 000 $ 1 932 000 $ 17 668 000 $ 23831
Vancouver Canucks 75 927 131 $ 71 747 000 $ 3 253 000 $ 16 347 000 $ 22729
Vegas Golden Knights 15 468 418 $ 66 834 857 $ 8 165 143 $ 11 434 857 $ 231134
Washington Capitals 25 175 198 $ 59 842 000 $ 15 158 000 $ 4 442 000 $ 21627
Winnipeg Jets 13 978 147 $ 56 353 833 $ 18 646 167 $ 953 833 $ 23629