Team Finance for Xtreme Hockey Pool

Update - 19 octobre 2017 at 18:35

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 851 - 97,52%
Level 2: 5000 - 60 $ - 4 930 - 98,61%
Level 3: 2000 - 35 $ - 1 975 - 98,75%
Level 4: 4000 - 20 $ - 3 817 - 95,42%
Luxury : 1000 - 200 $ - 994 - 99,42%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 567 - 97,60%
Average Income per Game624 863 $
Year to Date Revenue3 124 313 $

Expense

Pro Players Total Salaries60 672 000 $
Pro Players Total Average Salaries60 672 000 $
Farm Players Total Salaries525 400 $
Farm Players Total Average Salaries525 400 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 320 816 $
Farm Year To Date Expenses51 424 $
Pro Salary Cap To Date5 247 312 $
Farm Salary Cap To Date26 352 $

Estimate

Pro Estimated Season Revenue22 495 054 $
Pro Remaining Season Days169
Pro Expenses Per Days332 551 $
Pro Estimated Expenses56 201 119 $
Farm Remaining Season Days303
Farm Expenses Per Days3 214 $
Farm Estimated Expenses973 842 $
Estimated Season Expenses57 174 961 $
Season Salary Cap60 672 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 328 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 672 000 $
Current Bank Account4 155 850 $
Projected Bank Account(30 524 057 $)

Pro Players Salaries

Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 4 567 568 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 4 453 378 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 4 339 189 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 4 202 162 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 3 882 432 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 3 517 027 $
Jimmy Vesey 3 775 000 $ (2)
-Salary Remaining : 3 448 514 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 3 425 676 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 3 380 000 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 3 311 486 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 2 923 243 $
Jimmy Hayes 2 300 000 $ (2)
-Salary Remaining : 2 101 081 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 2 009 730 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 2 009 730 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 1 735 676 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 1 370 270 $
Andrew Hammond 1 350 000 $ (2)
-Salary Remaining : 1 233 243 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 845 000 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 730 811 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 673 259 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 671 432 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 593 784 $
Total Pro Players22
Salary Commitment
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $
Salary Average Commitment
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $

Farm Players Salaries

Anton Slepyshev 152 500 $ (2)
Salary Remaining : 144 851 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 86 626 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 75 987 $
Blake Pietila 75 000 $ (1)
Salary Remaining : 71 238 $
Brian Lashoff 65 000 $ (1)
Salary Remaining : 61 740 $
Jake Dotchin 61 700 $ (1)
Salary Remaining : 58 605 $
Total Farm Players6
Salary Commitment
Year 9 : 525 400 $
Year 10 : 152 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 525 400 $
Year 10 : 152 500 $
Year 11 : 0 $
Year 12 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 922 - 98,70%
Level 2: 5000 - 60 $ - 4 870 - 97,40%
Level 3: 2000 - 35 $ - 1 919 - 95,94%
Level 4: 4000 - 20 $ - 3 872 - 96,80%
Luxury : 1000 - 200 $ - 995 - 99,50%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 578 - 97,65%
Average Income per Game626 283 $
Year to Date Revenue2 505 133 $

Expense

Pro Players Total Salaries58 180 000 $
Pro Players Total Average Salaries58 180 000 $
Farm Players Total Salaries1 440 200 $
Farm Players Total Average Salaries1 440 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 075 024 $
Farm Year To Date Expenses77 248 $
Pro Salary Cap To Date5 031 776 $
Farm Salary Cap To Date72 240 $

Estimate

Pro Estimated Season Revenue23 172 480 $
Pro Remaining Season Days169
Pro Expenses Per Days317 189 $
Pro Estimated Expenses53 604 941 $
Farm Remaining Season Days303
Farm Expenses Per Days4 828 $
Farm Estimated Expenses1 462 884 $
Estimated Season Expenses55 067 825 $
Season Salary Cap58 180 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 820 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 180 000 $
Current Bank Account15 265 043 $
Projected Bank Account(16 630 302 $)

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 6 782 838 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 5 252 703 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 5 024 324 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 4 795 946 $
Bryan Bickell 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
Ondrej Pavelec 3 900 000 $ (1)
-Salary Remaining : 3 562 703 $
Nicklas Grossmann 3 500 000 $ (2)
-Salary Remaining : 3 197 297 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 2 664 719 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 2 192 432 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 2 146 757 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 1 941 216 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 1 918 378 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 1 827 027 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 1 723 800 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 1 370 270 $
Dillon Simpson 925 000 $ (1)
-Salary Remaining : 845 000 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 822 162 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 811 200 $
Frederik Gauthier 863 000 $ (2)
-Salary Remaining : 788 362 $
Jhonas Enroth 750 000 $ (1)
-Salary Remaining : 685 135 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 593 784 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 548 108 $
Alexander Burmistrov 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 9 : 58 180 000 $
Year 10 : 24 163 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Average Commitment
Year 9 : 58 180 000 $
Year 10 : 24 163 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 180 000 $
Year 10 : 24 163 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $

Farm Players Salaries

Viktor Stalberg 150 000 $ (1)
Salary Remaining : 142 476 $
Tanner Glass 145 000 $ (1)
Salary Remaining : 137 727 $
Julius Honka 136 300 $ (3)
Salary Remaining : 129 464 $
Drake Caggiula 135 000 $ (2)
Salary Remaining : 128 229 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 87 861 $
Blake Speers 92 500 $ (3)
Salary Remaining : 87 861 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 87 861 $
Linus Ullmark 92 500 $ (1)
Salary Remaining : 87 861 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 85 486 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 75 987 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 75 228 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 64 114 $
Alexandre Carrier 67 200 $ (3)
Salary Remaining : 63 829 $
Corey Tropp 62 500 $ (2)
Salary Remaining : 59 365 $
Yannick Weber 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players15
Salary Commitment
Year 9 : 1 440 200 $
Year 10 : 586 000 $
Year 11 : 296 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 440 200 $
Year 10 : 586 000 $
Year 11 : 296 000 $
Year 12 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 857 - 97,13%
Level 3: 2000 - 35 $ - 1 942 - 97,12%
Level 4: 4000 - 20 $ - 3 923 - 98,08%
Luxury : 1000 - 200 $ - 968 - 96,83%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 690 - 98,28%
Average Income per Game628 069 $
Year to Date Revenue1 884 207 $

Expense

Pro Players Total Salaries64 093 500 $
Pro Players Total Average Salaries64 093 500 $
Farm Players Total Salaries1 331 700 $
Farm Players Total Average Salaries1 331 700 $
Coaches Total Salaries875 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 575 648 $
Farm Year To Date Expenses91 872 $
Pro Salary Cap To Date5 543 216 $
Farm Salary Cap To Date66 800 $

Estimate

Pro Estimated Season Revenue23 866 622 $
Pro Remaining Season Days169
Pro Expenses Per Days348 478 $
Pro Estimated Expenses58 892 782 $
Farm Remaining Season Days303
Farm Expenses Per Days5 742 $
Farm Estimated Expenses1 739 826 $
Estimated Season Expenses60 632 608 $
Season Salary Cap64 093 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 906 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 10 093 500 $
Current Bank Account47 643 091 $
Projected Bank Account10 877 105 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 5 937 838 $
Jordan Staal 6 000 000 $ (6)
-Salary Remaining : 5 481 081 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 5 481 081 $
Erik Johnson 6 000 000 $ (7)
-Salary Remaining : 5 481 081 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 5 389 730 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 4 932 973 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 4 225 000 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 3 654 054 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 3 471 351 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 2 740 541 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 1 621 486 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 1 621 486 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 1 593 168 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 1 552 973 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 1 011 259 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 902 551 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 833 581 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 685 135 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 662 297 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 662 297 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 609 314 $
Total Pro Players21
Salary Commitment
Year 9 : 64 093 500 $
Year 10 : 57 963 500 $
Year 11 : 42 382 000 $
Year 12 : 37 725 000 $
Salary Average Commitment
Year 9 : 64 093 500 $
Year 10 : 57 963 500 $
Year 11 : 42 382 000 $
Year 12 : 37 725 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 093 500 $
Year 10 : 57 963 500 $
Year 11 : 42 382 000 $
Year 12 : 37 725 000 $

Farm Players Salaries

Kyle Connor 177 500 $ (3)
Salary Remaining : 168 597 $
Tyson Jost 170 400 $ (3)
Salary Remaining : 161 853 $
Denis Gurianov 167 500 $ (3)
Salary Remaining : 159 099 $
Nick Lappin 92 500 $ (2)
Salary Remaining : 87 861 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 87 861 $
Adam Erne 89 400 $ (2)
Salary Remaining : 84 916 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 84 916 $
Lucas Wallmark 75 000 $ (2)
Salary Remaining : 71 238 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 71 238 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 59 365 $
Ryan Sproul 62 500 $ (2)
Salary Remaining : 59 365 $
Stefan Noesen 60 000 $ (1)
Salary Remaining : 56 991 $
Nicklas Jensen 60 000 $ (1)
Salary Remaining : 56 991 $
Richard Bachman 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players14
Salary Commitment
Year 9 : 1 331 700 $
Year 10 : 897 300 $
Year 11 : 515 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 331 700 $
Year 10 : 897 300 $
Year 11 : 515 400 $
Year 12 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 780 - 95,60%
Level 3: 2000 - 35 $ - 1 959 - 97,95%
Level 4: 4000 - 20 $ - 3 930 - 98,24%
Luxury : 1000 - 200 $ - 985 - 98,50%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 654 - 98,08%
Average Income per Game627 787 $
Year to Date Revenue1 255 574 $

Expense

Pro Players Total Salaries58 509 000 $
Pro Players Total Average Salaries58 509 000 $
Farm Players Total Salaries559 400 $
Farm Players Total Average Salaries559 400 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 233 216 $
Farm Year To Date Expenses53 136 $
Pro Salary Cap To Date5 060 240 $
Farm Salary Cap To Date28 064 $

Estimate

Pro Estimated Season Revenue24 483 693 $
Pro Remaining Season Days169
Pro Expenses Per Days327 076 $
Pro Estimated Expenses55 275 844 $
Farm Remaining Season Days303
Farm Expenses Per Days3 321 $
Farm Estimated Expenses1 006 263 $
Estimated Season Expenses56 282 107 $
Season Salary Cap58 509 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 491 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 509 000 $
Current Bank Account60 384 524 $
Projected Bank Account28 586 110 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 7 764 865 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 5 024 324 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 4 795 946 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 4 247 838 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 4 110 811 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 3 882 432 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 3 745 405 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 3 562 703 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 3 523 422 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 2 101 081 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 1 514 605 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 1 461 622 $
Tom Gilbert 1 400 000 $ (1)
-Salary Remaining : 1 278 919 $
Sonny Milano 1 294 000 $ (2)
-Salary Remaining : 1 182 086 $
Michal Kempny 1 137 000 $ (1)
-Salary Remaining : 1 038 665 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 845 000 $
Mike Vecchione 925 000 $ (1)
-Salary Remaining : 845 000 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 730 811 $
Daniel Carr 725 000 $ (2)
-Salary Remaining : 662 297 $
Anton Forsberg 650 000 $ (1)
-Salary Remaining : 593 784 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 537 146 $
Total Pro Players21
Salary Commitment
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $
Salary Average Commitment
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $

Farm Players Salaries

Steven Santini 92 500 $ (2)
Salary Remaining : 87 861 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 87 861 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 87 861 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 84 916 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 64 114 $
Max McCormick 65 000 $ (1)
Salary Remaining : 61 740 $
Frank Corrado 60 000 $ (1)
Salary Remaining : 56 991 $
Total Farm Players7
Salary Commitment
Year 9 : 559 400 $
Year 10 : 181 900 $
Year 11 : 89 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 559 400 $
Year 10 : 181 900 $
Year 11 : 89 400 $
Year 12 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 857 - 96,43%
Luxury : 1000 - 200 $ - 977 - 97,65%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 834 - 99,08%
Average Income per Game633 645 $
Year to Date Revenue1 267 289 $

Expense

Pro Players Total Salaries55 411 833 $
Pro Players Total Average Salaries55 411 833 $
Farm Players Total Salaries310 000 $
Farm Players Total Average Salaries310 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 861 568 $
Farm Year To Date Expenses55 680 $
Pro Salary Cap To Date4 792 368 $
Farm Salary Cap To Date15 552 $

Estimate

Pro Estimated Season Revenue24 712 136 $
Pro Remaining Season Days169
Pro Expenses Per Days303 848 $
Pro Estimated Expenses51 350 312 $
Farm Remaining Season Days303
Farm Expenses Per Days3 480 $
Farm Estimated Expenses1 054 440 $
Estimated Season Expenses52 404 752 $
Season Salary Cap55 411 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 588 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 411 833 $
Current Bank Account37 886 833 $
Projected Bank Account10 194 217 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 7 536 486 $
Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 5 481 081 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 5 481 081 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 5 207 027 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 4 816 957 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 3 045 045 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 2 557 838 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 2 283 784 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 2 146 757 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 2 055 405 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 1 620 573 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 1 324 595 $
Anthony DeAngelo 1 262 500 $ (3)
-Salary Remaining : 1 153 311 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 1 004 865 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 867 838 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 845 000 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 816 681 $
Jonathan Marchessault 750 000 $ (2)
-Salary Remaining : 685 135 $
Jean-Francois Berube 675 000 $ (1)
-Salary Remaining : 616 622 $
Chris Terry 600 000 $ (1)
-Salary Remaining : 548 108 $
Stephen Gionta 575 000 $ (1)
-Salary Remaining : 525 270 $
Phillip Di Guiseppe 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $
Salary Average Commitment
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $
Salary Cap with 1 Way Contract
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $

Farm Players Salaries

Sean Kuraly 92 500 $ (2)
Salary Remaining : 87 861 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 75 987 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 75 987 $
Paul Thompson 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players4
Salary Commitment
Year 9 : 310 000 $
Year 10 : 92 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 310 000 $
Year 10 : 92 500 $
Year 11 : 0 $
Year 12 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 966 - 99,32%
Level 3: 2000 - 35 $ - 1 938 - 96,88%
Level 4: 4000 - 20 $ - 3 802 - 95,06%
Luxury : 1000 - 200 $ - 975 - 97,47%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 681 - 98,23%
Average Income per Game630 747 $
Year to Date Revenue1 892 240 $

Expense

Pro Players Total Salaries66 644 000 $
Pro Players Total Average Salaries66 644 000 $
Farm Players Total Salaries737 200 $
Farm Players Total Average Salaries737 200 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 807 056 $
Farm Year To Date Expenses62 048 $
Pro Salary Cap To Date5 763 808 $
Farm Salary Cap To Date36 976 $

Estimate

Pro Estimated Season Revenue23 968 373 $
Pro Remaining Season Days169
Pro Expenses Per Days362 941 $
Pro Estimated Expenses61 337 029 $
Farm Remaining Season Days303
Farm Expenses Per Days3 878 $
Farm Estimated Expenses1 175 034 $
Estimated Season Expenses62 512 063 $
Season Salary Cap66 644 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 356 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 644 000 $
Current Bank Account4 289 434 $
Projected Bank Account(34 254 256 $)

Pro Players Salaries

David Krejci 7 250 000 $ (4)
-Salary Remaining : 6 622 973 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 6 166 216 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 5 481 081 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 5 252 703 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 5 024 324 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 4 415 011 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 3 825 795 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 3 197 297 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 2 917 762 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 2 329 459 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 2 055 405 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 1 347 432 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 1 187 568 $
Erik Condra 1 250 000 $ (2)
-Salary Remaining : 1 141 892 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 959 189 $
Kevin Connauton 1 000 000 $ (2)
-Salary Remaining : 913 514 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 867 838 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 845 000 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 816 681 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 730 811 $
Logan Shaw 660 000 $ (1)
-Salary Remaining : 602 919 $
Adam Pardy 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players23
Salary Commitment
Year 9 : 66 644 000 $
Year 10 : 38 584 000 $
Year 11 : 23 840 000 $
Year 12 : 17 833 000 $
Salary Average Commitment
Year 9 : 66 644 000 $
Year 10 : 38 584 000 $
Year 11 : 23 840 000 $
Year 12 : 17 833 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 644 000 $
Year 10 : 38 584 000 $
Year 11 : 23 840 000 $
Year 12 : 17 833 000 $

Farm Players Salaries

Blake Coleman 92 500 $ (1)
Salary Remaining : 87 861 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 84 916 $
Kasperi Kapanen 89 400 $ (1)
Salary Remaining : 84 916 $
Jujhar Khaira 89 400 $ (1)
Salary Remaining : 84 916 $
Luke Gazdic 70 000 $ (1)
Salary Remaining : 66 489 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 61 740 $
Ben Thomson 62 700 $ (1)
Salary Remaining : 59 555 $
Zac Dalpe 60 000 $ (1)
Salary Remaining : 56 991 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 56 991 $
Andy Andreoff 58 800 $ (1)
Salary Remaining : 55 851 $
Total Farm Players10
Salary Commitment
Year 9 : 737 200 $
Year 10 : 89 400 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 737 200 $
Year 10 : 89 400 $
Year 11 : 0 $
Year 12 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 856 - 97,60%
Level 2: 5000 - 60 $ - 4 834 - 96,68%
Level 3: 2000 - 35 $ - 1 867 - 93,33%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 557 - 97,54%
Average Income per Game622 693 $
Year to Date Revenue1 245 386 $

Expense

Pro Players Total Salaries67 525 500 $
Pro Players Total Average Salaries67 525 500 $
Farm Players Total Salaries577 550 $
Farm Players Total Average Salaries577 550 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 909 232 $
Farm Year To Date Expenses54 048 $
Pro Salary Cap To Date5 840 048 $
Farm Salary Cap To Date28 976 $

Estimate

Pro Estimated Season Revenue24 285 027 $
Pro Remaining Season Days169
Pro Expenses Per Days369 327 $
Pro Estimated Expenses62 416 263 $
Farm Remaining Season Days303
Farm Expenses Per Days3 378 $
Farm Estimated Expenses1 023 534 $
Estimated Season Expenses63 439 797 $
Season Salary Cap67 525 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 474 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 13 525 500 $
Current Bank Account66 276 671 $
Projected Bank Account27 121 901 $

Pro Players Salaries

Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 6 394 595 $
Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 6 394 595 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 5 366 892 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 5 252 703 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 5 229 865 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 4 110 811 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 4 110 811 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 4 065 135 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 3 836 757 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 3 128 784 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 3 060 270 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 2 009 730 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 1 796 881 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 1 298 103 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 1 096 216 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 867 838 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 822 162 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 787 905 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 730 811 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 730 811 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 593 784 $
Total Pro Players21
Salary Commitment
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $
Salary Average Commitment
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $

Farm Players Salaries

Jake Virtanen 174 400 $ (2)
Salary Remaining : 165 653 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 97 359 $
Ryan Pulock 92 500 $ (2)
Salary Remaining : 87 861 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 84 916 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 58 178 $
Joel Vermin 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players6
Salary Commitment
Year 9 : 577 550 $
Year 10 : 417 550 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 577 550 $
Year 10 : 417 550 $
Year 11 : 0 $
Year 12 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 834 - 97,24%
Level 2: 5000 - 60 $ - 4 872 - 97,44%
Level 3: 2000 - 35 $ - 1 951 - 97,55%
Level 4: 4000 - 20 $ - 3 894 - 97,36%
Luxury : 1000 - 200 $ - 973 - 97,32%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 525 - 97,36%
Average Income per Game620 446 $
Year to Date Revenue3 102 232 $

Expense

Pro Players Total Salaries72 282 462 $
Pro Players Total Average Salaries72 282 463 $
Farm Players Total Salaries315 000 $
Farm Players Total Average Salaries315 000 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 294 704 $
Farm Year To Date Expenses113 856 $
Pro Salary Cap To Date6 251 456 $
Farm Salary Cap To Date15 792 $

Estimate

Pro Estimated Season Revenue22 336 070 $
Pro Remaining Season Days169
Pro Expenses Per Days393 419 $
Pro Estimated Expenses66 487 811 $
Farm Remaining Season Days303
Farm Expenses Per Days7 116 $
Farm Estimated Expenses2 156 148 $
Estimated Season Expenses68 643 959 $
Season Salary Cap72 282 463 $
Estimate Under Maximum Salary Cap of 73 000 000 $717 537 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 282 463 $
Current Bank Account70 715 715 $
Projected Bank Account24 407 826 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (11)
-Salary Remaining : 8 713 514 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 5 755 135 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 5 481 081 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 5 024 324 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 4 795 946 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 4 567 568 $
Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 4 567 568 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 4 430 541 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 4 156 486 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 3 654 054 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 3 105 946 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 2 740 541 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 1 895 541 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 1 227 762 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 1 187 568 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 1 141 892 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 913 514 $
Roman Lyubimov 925 000 $ (1)
-Salary Remaining : 845 000 $
Total Pro Players20
Salary Commitment
Year 9 : 72 282 462 $
Year 10 : 60 063 462 $
Year 11 : 51 438 462 $
Year 12 : 35 088 462 $
Salary Average Commitment
Year 9 : 72 282 463 $
Year 10 : 60 063 463 $
Year 11 : 51 438 463 $
Year 12 : 35 088 463 $
Salary Cap with 1 Way Contract
Year 9 : 72 282 463 $
Year 10 : 60 063 463 $
Year 11 : 51 438 463 $
Year 12 : 35 088 463 $

Farm Players Salaries

Zach Sanford 92 500 $ (3)
Salary Remaining : 87 861 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 87 861 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 68 864 $
Chad Ruhwedel 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players4
Salary Commitment
Year 9 : 315 000 $
Year 10 : 257 500 $
Year 11 : 185 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 315 000 $
Year 10 : 257 500 $
Year 11 : 185 000 $
Year 12 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 836 - 97,27%
Level 2: 5000 - 60 $ - 4 989 - 99,79%
Level 3: 2000 - 35 $ - 1 971 - 98,57%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 995 - 99,53%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 792 - 98,85%
Average Income per Game627 839 $
Year to Date Revenue1 883 517 $

Expense

Pro Players Total Salaries69 970 167 $
Pro Players Total Average Salaries69 970 166 $
Farm Players Total Salaries1 628 550 $
Farm Players Total Average Salaries1 628 550 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 146 608 $
Farm Year To Date Expenses106 768 $
Pro Salary Cap To Date6 051 472 $
Farm Salary Cap To Date81 680 $

Estimate

Pro Estimated Season Revenue23 857 882 $
Pro Remaining Season Days169
Pro Expenses Per Days384 163 $
Pro Estimated Expenses64 923 547 $
Farm Remaining Season Days303
Farm Expenses Per Days6 673 $
Farm Estimated Expenses2 021 919 $
Estimated Season Expenses66 945 466 $
Season Salary Cap69 970 166 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 029 834 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 970 166 $
Current Bank Account16 451 047 $
Projected Bank Account(26 636 537 $)

Pro Players Salaries

Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 6 886 065 $
Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 6 394 595 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 6 211 892 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 5 481 081 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 5 176 577 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 4 339 189 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 3 471 351 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 3 237 492 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 2 923 243 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 2 347 730 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 827 027 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 1 621 486 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 1 593 168 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 1 522 827 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 1 415 946 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 1 278 919 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 1 245 119 $
Dmitrij Jaskin 1 000 000 $ (2)
-Salary Remaining : 913 514 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 818 508 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 816 681 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 742 230 $
Total Pro Players22
Salary Commitment
Year 9 : 69 970 167 $
Year 10 : 56 916 167 $
Year 11 : 37 754 667 $
Year 12 : 32 088 000 $
Salary Average Commitment
Year 9 : 69 970 166 $
Year 10 : 56 916 166 $
Year 11 : 37 754 666 $
Year 12 : 32 088 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 970 166 $
Year 10 : 56 916 166 $
Year 11 : 37 754 666 $
Year 12 : 32 088 000 $

Farm Players Salaries

Jordan Schmaltz 120 800 $ (2)
Salary Remaining : 114 741 $
Matt Benning 107 500 $ (2)
Salary Remaining : 102 108 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 90 235 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 87 861 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 87 861 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 87 861 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 84 916 $
Remi Elie 89 400 $ (2)
Salary Remaining : 84 916 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 83 016 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 78 362 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 75 987 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 74 848 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 68 864 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 67 914 $
Greg McKegg 70 000 $ (1)
Salary Remaining : 66 489 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 61 740 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 59 365 $
Aaron Ness 61 250 $ (2)
Salary Remaining : 58 178 $
Chris Butler 60 000 $ (1)
Salary Remaining : 56 991 $
Steve Oleksy 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players20
Salary Commitment
Year 9 : 1 628 550 $
Year 10 : 471 450 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 628 550 $
Year 10 : 471 450 $
Year 11 : 0 $
Year 12 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 987 - 99,78%
Level 2: 5000 - 60 $ - 4 933 - 98,67%
Level 3: 2000 - 35 $ - 1 904 - 95,22%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 971 - 97,07%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 795 - 98,86%
Average Income per Game630 097 $
Year to Date Revenue1 890 292 $

Expense

Pro Players Total Salaries54 847 500 $
Pro Players Total Average Salaries54 847 500 $
Farm Players Total Salaries1 307 800 $
Farm Players Total Average Salaries1 307 800 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 786 816 $
Farm Year To Date Expenses80 640 $
Pro Salary Cap To Date4 743 568 $
Farm Salary Cap To Date65 600 $

Estimate

Pro Estimated Season Revenue23 943 699 $
Pro Remaining Season Days169
Pro Expenses Per Days299 176 $
Pro Estimated Expenses50 560 744 $
Farm Remaining Season Days303
Farm Expenses Per Days5 040 $
Farm Estimated Expenses1 527 120 $
Estimated Season Expenses52 087 864 $
Season Salary Cap54 847 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 152 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 847 500 $
Current Bank Account48 388 282 $
Projected Bank Account20 244 117 $

Pro Players Salaries

Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 5 298 378 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 4 932 973 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 4 453 378 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 4 186 176 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 4 110 811 $
Cam Talbot 4 167 000 $ (3)
-Salary Remaining : 3 806 611 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 654 054 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 3 425 676 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 2 649 189 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 1 690 000 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 1 598 649 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 1 141 892 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 1 038 665 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 1 027 703 $
Joshua Ho-Sang 1 076 000 $ (3)
-Salary Remaining : 982 941 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 845 000 $
Tyler Motte 925 000 $ (3)
-Salary Remaining : 845 000 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 823 989 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 794 757 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 685 135 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 651 335 $
Michal Rozsival 600 000 $ (1)
-Salary Remaining : 548 108 $
Total Pro Players23
Salary Commitment
Year 9 : 54 847 500 $
Year 10 : 32 445 500 $
Year 11 : 24 125 500 $
Year 12 : 13 375 000 $
Salary Average Commitment
Year 9 : 54 847 500 $
Year 10 : 32 445 500 $
Year 11 : 24 125 500 $
Year 12 : 13 375 000 $
Salary Cap with 1 Way Contract
Year 9 : 54 847 500 $
Year 10 : 32 445 500 $
Year 11 : 24 125 500 $
Year 12 : 13 375 000 $

Farm Players Salaries

Mikhail Sergachev 177 500 $ (3)
Salary Remaining : 168 597 $
Clayton Keller 170 400 $ (3)
Salary Remaining : 161 853 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 105 148 $
Joel Eriksson Ek 110 700 $ (3)
Salary Remaining : 105 148 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 102 203 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 87 861 $
Laurent Dauphin 89 400 $ (2)
Salary Remaining : 84 916 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 84 916 $
Tyler Gaudet 87 400 $ (1)
Salary Remaining : 83 016 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 73 328 $
Fredrik Claesson 70 000 $ (1)
Salary Remaining : 66 489 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 61 740 $
Justin Peters 60 000 $ (1)
Salary Remaining : 56 991 $
Total Farm Players13
Salary Commitment
Year 9 : 1 307 800 $
Year 10 : 748 100 $
Year 11 : 458 600 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 307 800 $
Year 10 : 748 100 $
Year 11 : 458 600 $
Year 12 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 1 956 - 97,80%
Level 4: 4000 - 20 $ - 3 980 - 99,51%
Luxury : 1000 - 200 $ - 972 - 97,18%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 659 - 98,10%
Average Income per Game626 005 $
Year to Date Revenue2 504 018 $

Expense

Pro Players Total Salaries62 657 333 $
Pro Players Total Average Salaries62 657 332 $
Farm Players Total Salaries1 730 400 $
Farm Players Total Average Salaries1 730 400 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 648 204 $
Farm Year To Date Expenses111 120 $
Pro Salary Cap To Date5 431 982 $
Farm Salary Cap To Date86 032 $

Estimate

Pro Estimated Season Revenue23 162 166 $
Pro Remaining Season Days169
Pro Expenses Per Days352 202 $
Pro Estimated Expenses59 522 138 $
Farm Remaining Season Days303
Farm Expenses Per Days6 992 $
Farm Estimated Expenses2 118 576 $
Estimated Season Expenses61 640 714 $
Season Salary Cap62 657 332 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 342 668 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 8 657 332 $
Current Bank Account67 218 065 $
Projected Bank Account28 739 517 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 6 851 351 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 6 622 973 $
Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 6 093 135 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 3 958 558 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 3 882 432 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 3 517 027 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 3 425 676 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 3 014 595 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 2 831 892 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 2 283 784 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 2 032 568 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 1 918 378 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 1 484 459 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 1 370 270 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 1 066 070 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 1 038 665 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 1 004 865 $
Marko Dano 925 000 $ (1)
-Salary Remaining : 845 000 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 639 459 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 548 108 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players22
Salary Commitment
Year 9 : 62 657 333 $
Year 10 : 40 337 333 $
Year 11 : 32 950 333 $
Year 12 : 24 283 333 $
Salary Average Commitment
Year 9 : 62 657 332 $
Year 10 : 40 337 332 $
Year 11 : 32 950 332 $
Year 12 : 24 283 332 $
Salary Cap with 1 Way Contract
Year 9 : 62 657 332 $
Year 10 : 40 337 332 $
Year 11 : 32 950 332 $
Year 12 : 24 283 332 $

Farm Players Salaries

Eric Gelinas 150 000 $ (1)
Salary Remaining : 142 476 $
Peter Holland 130 000 $ (1)
Salary Remaining : 123 480 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 119 110 $
Michael Hutchinson 115 000 $ (2)
Salary Remaining : 109 232 $
Anthony Beauvillier 110 700 $ (1)
Salary Remaining : 105 148 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 100 968 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 87 861 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 87 861 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 75 987 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 66 489 $
Jordan Schroeder 65 000 $ (1)
Salary Remaining : 61 740 $
Julian Melchiori 62 500 $ (2)
Salary Remaining : 59 365 $
Drew Shore 60 000 $ (1)
Salary Remaining : 56 991 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 56 991 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 56 991 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 56 991 $
Frederick Gaudreau 59 500 $ (1)
Salary Remaining : 56 516 $
Jean-Sebastien Dea 58 500 $ (1)
Salary Remaining : 55 566 $
Spencer Abbott 57 500 $ (1)
Salary Remaining : 54 616 $
Cory Conacher 57 500 $ (1)
Salary Remaining : 54 616 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players21
Salary Commitment
Year 9 : 1 730 400 $
Year 10 : 594 200 $
Year 11 : 231 700 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 730 400 $
Year 10 : 594 200 $
Year 11 : 231 700 $
Year 12 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 883 - 98,05%
Level 2: 5000 - 60 $ - 4 827 - 96,54%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 999 - 99,96%
Luxury : 1000 - 200 $ - 967 - 96,65%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 675 - 98,19%
Average Income per Game622 807 $
Year to Date Revenue1 245 614 $

Expense

Pro Players Total Salaries65 290 333 $
Pro Players Total Average Salaries65 290 333 $
Farm Players Total Salaries1 602 550 $
Farm Players Total Average Salaries1 602 550 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 819 712 $
Farm Year To Date Expenses125 520 $
Pro Salary Cap To Date5 646 736 $
Farm Salary Cap To Date80 384 $

Estimate

Pro Estimated Season Revenue24 289 473 $
Pro Remaining Season Days169
Pro Expenses Per Days363 732 $
Pro Estimated Expenses61 470 708 $
Farm Remaining Season Days303
Farm Expenses Per Days7 845 $
Farm Estimated Expenses2 377 035 $
Estimated Season Expenses63 847 743 $
Season Salary Cap65 290 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 709 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 11 290 333 $
Current Bank Account70 027 987 $
Projected Bank Account30 469 717 $

Pro Players Salaries

Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 5 481 081 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 4 887 297 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 4 795 946 $
TJ Brodie 4 650 000 $ (3)
-Salary Remaining : 4 247 838 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 4 110 811 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 4 065 135 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 4 019 459 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 3 958 558 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 3 654 054 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 3 197 297 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 2 968 919 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 2 694 865 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 1 507 297 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 1 096 216 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 845 000 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 816 681 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 788 362 $
Aaron Dell 625 000 $ (2)
-Salary Remaining : 570 946 $
Total Pro Players20
Salary Commitment
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $
Salary Average Commitment
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $
Salary Cap with 1 Way Contract
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $

Farm Players Salaries

Pavel Zacha 177 400 $ (3)
Salary Remaining : 168 502 $
Evgeny Svechnikov 110 700 $ (3)
Salary Remaining : 105 148 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 87 861 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 87 861 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 87 861 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 87 861 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 84 916 $
John Quenneville 89 400 $ (3)
Salary Remaining : 84 916 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 84 536 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 77 602 $
Teemu Pulkkinen 81 200 $ (1)
Salary Remaining : 77 127 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 75 987 $
Phil Varone 70 000 $ (1)
Salary Remaining : 66 489 $
Kenny Agostino 62 500 $ (1)
Salary Remaining : 59 365 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 58 178 $
Derek Ryan 60 000 $ (1)
Salary Remaining : 56 991 $
Cole Schneider 60 000 $ (1)
Salary Remaining : 56 991 $
Ryan Carpenter 60 000 $ (1)
Salary Remaining : 56 991 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 56 991 $
Total Farm Players19
Salary Commitment
Year 9 : 1 602 550 $
Year 10 : 805 250 $
Year 11 : 470 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 602 550 $
Year 10 : 805 250 $
Year 11 : 470 000 $
Year 12 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 888 - 98,13%
Level 2: 5000 - 60 $ - 4 902 - 98,03%
Level 3: 2000 - 35 $ - 1 974 - 98,68%
Level 4: 4000 - 20 $ - 3 822 - 95,55%
Luxury : 1000 - 200 $ - 978 - 97,83%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 563 - 97,57%
Average Income per Game624 254 $
Year to Date Revenue2 497 016 $

Expense

Pro Players Total Salaries68 613 000 $
Pro Players Total Average Salaries68 613 000 $
Farm Players Total Salaries441 750 $
Farm Players Total Average Salaries441 750 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 977 344 $
Farm Year To Date Expenses47 232 $
Pro Salary Cap To Date5 934 096 $
Farm Salary Cap To Date22 160 $

Estimate

Pro Estimated Season Revenue23 097 398 $
Pro Remaining Season Days169
Pro Expenses Per Days373 584 $
Pro Estimated Expenses63 135 696 $
Farm Remaining Season Days303
Farm Expenses Per Days2 952 $
Farm Estimated Expenses894 456 $
Estimated Season Expenses64 030 152 $
Season Salary Cap68 613 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 387 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 14 613 000 $
Current Bank Account6 245 064 $
Projected Bank Account(34 687 690 $)

Pro Players Salaries

Corey Perry 8 625 000 $ (5)
-Salary Remaining : 7 879 054 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 6 394 595 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 6 280 405 $
Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 5 937 838 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 4 339 189 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 3 517 027 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 3 448 514 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 3 448 514 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 3 425 676 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 3 380 000 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 3 197 297 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 2 055 405 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 827 027 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 1 621 486 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 1 415 946 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 845 000 $
Andrew Copp 925 000 $ (1)
-Salary Remaining : 845 000 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 822 162 $
Ben Chiarot 850 000 $ (1)
-Salary Remaining : 776 486 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 662 297 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 559 984 $
Total Pro Players21
Salary Commitment
Year 9 : 68 613 000 $
Year 10 : 50 625 000 $
Year 11 : 44 850 000 $
Year 12 : 19 350 000 $
Salary Average Commitment
Year 9 : 68 613 000 $
Year 10 : 50 625 000 $
Year 11 : 44 850 000 $
Year 12 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 613 000 $
Year 10 : 50 625 000 $
Year 11 : 44 850 000 $
Year 12 : 19 350 000 $

Farm Players Salaries

John Hayden 92 500 $ (1)
Salary Remaining : 87 861 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 87 861 $
Christian Folin 72 500 $ (1)
Salary Remaining : 68 864 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 65 777 $
Marek Mazanec 57 500 $ (1)
Salary Remaining : 54 616 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players6
Salary Commitment
Year 9 : 441 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 441 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 855 - 97,58%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 943 - 98,56%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 797 - 98,87%
Average Income per Game629 493 $
Year to Date Revenue1 258 986 $

Expense

Pro Players Total Salaries60 148 000 $
Pro Players Total Average Salaries60 148 000 $
Farm Players Total Salaries782 800 $
Farm Players Total Average Salaries782 800 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 340 368 $
Farm Year To Date Expenses64 336 $
Pro Salary Cap To Date5 201 984 $
Farm Salary Cap To Date39 264 $

Estimate

Pro Estimated Season Revenue24 550 227 $
Pro Remaining Season Days169
Pro Expenses Per Days333 773 $
Pro Estimated Expenses56 407 637 $
Farm Remaining Season Days303
Farm Expenses Per Days4 021 $
Farm Estimated Expenses1 218 363 $
Estimated Season Expenses57 626 000 $
Season Salary Cap60 148 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 852 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 148 000 $
Current Bank Account63 362 864 $
Projected Bank Account30 287 091 $

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 7 125 405 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 5 481 081 $
Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 5 298 378 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 5 024 324 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 4 202 162 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 4 110 811 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 4 110 811 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 3 597 416 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 3 197 297 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 2 397 973 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 1 598 649 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 1 461 622 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 822 162 $
Nic Petan 863 000 $ (2)
-Salary Remaining : 788 362 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 788 362 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 739 032 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 685 135 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 685 135 $
Marek Hrivik 600 000 $ (1)
-Salary Remaining : 548 108 $
Dustin Tokarski 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 9 : 60 148 000 $
Year 10 : 55 398 000 $
Year 11 : 27 438 000 $
Year 12 : 17 300 000 $
Salary Average Commitment
Year 9 : 60 148 000 $
Year 10 : 55 398 000 $
Year 11 : 27 438 000 $
Year 12 : 17 300 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 148 000 $
Year 10 : 55 398 000 $
Year 11 : 27 438 000 $
Year 12 : 17 300 000 $

Farm Players Salaries

Milan Michalek 400 000 $ (1)
Salary Remaining : 379 937 $
Hudson Fasching 135 000 $ (2)
Salary Remaining : 128 229 $
Danton Heinen 99 600 $ (3)
Salary Remaining : 94 604 $
Vladislav Kamenev 89 400 $ (3)
Salary Remaining : 84 916 $
Seth Helgeson 58 800 $ (1)
Salary Remaining : 55 851 $
Total Farm Players5
Salary Commitment
Year 9 : 782 800 $
Year 10 : 324 000 $
Year 11 : 189 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 782 800 $
Year 10 : 324 000 $
Year 11 : 189 000 $
Year 12 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 625 - 93,75%
Level 2: 5000 - 60 $ - 4 799 - 95,98%
Level 3: 2000 - 35 $ - 1 963 - 98,14%
Level 4: 4000 - 20 $ - 3 822 - 95,56%
Luxury : 1000 - 200 $ - 970 - 97,00%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 179 - 95,44%
Average Income per Game606 681 $
Year to Date Revenue3 033 403 $

Expense

Pro Players Total Salaries72 280 333 $
Pro Players Total Average Salaries72 280 333 $
Farm Players Total Salaries334 900 $
Farm Players Total Average Salaries334 900 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 294 512 $
Farm Year To Date Expenses41 872 $
Pro Salary Cap To Date6 251 280 $
Farm Salary Cap To Date16 800 $

Estimate

Pro Estimated Season Revenue21 840 502 $
Pro Remaining Season Days169
Pro Expenses Per Days393 407 $
Pro Estimated Expenses66 485 783 $
Farm Remaining Season Days303
Farm Expenses Per Days2 617 $
Farm Estimated Expenses792 951 $
Estimated Season Expenses67 278 734 $
Season Salary Cap72 280 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $719 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 280 333 $
Current Bank Account59 459 072 $
Projected Bank Account14 020 840 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 9 591 892 $
Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 9 591 892 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 7 177 476 $
Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 6 166 216 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 5 481 081 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 5 261 838 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 5 089 184 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 4 354 719 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 3 045 045 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 1 827 027 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 1 278 919 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 1 096 216 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 961 016 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 845 000 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 845 000 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 816 681 $
Sergey Kalinin 800 000 $ (1)
-Salary Remaining : 730 811 $
Markus Hannikainen 718 000 $ (1)
-Salary Remaining : 655 903 $
Korbinian Holzer 700 000 $ (1)
-Salary Remaining : 639 459 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 573 686 $
Total Pro Players20
Salary Commitment
Year 9 : 72 280 333 $
Year 10 : 49 884 000 $
Year 11 : 46 959 000 $
Year 12 : 39 321 000 $
Salary Average Commitment
Year 9 : 72 280 333 $
Year 10 : 49 884 000 $
Year 11 : 46 959 000 $
Year 12 : 39 321 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 280 333 $
Year 10 : 49 884 000 $
Year 11 : 46 959 000 $
Year 12 : 39 321 000 $

Farm Players Salaries

Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 87 861 $
Jeff Zatkoff 90 000 $ (2)
Salary Remaining : 85 486 $
Casey Bailey 87 400 $ (1)
Salary Remaining : 83 016 $
Shane Harper 65 000 $ (1)
Salary Remaining : 61 740 $
Total Farm Players4
Salary Commitment
Year 9 : 334 900 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 334 900 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 707 - 95,12%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 707 - 98,37%
Average Income per Game622 557 $
Year to Date Revenue622 557 $

Expense

Pro Players Total Salaries55 796 000 $
Pro Players Total Average Salaries55 796 000 $
Farm Players Total Salaries0 $
Farm Players Total Average Salaries0 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 929 376 $
Farm Year To Date Expenses25 072 $
Pro Salary Cap To Date4 825 600 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 902 280 $
Pro Remaining Season Days169
Pro Expenses Per Days308 086 $
Pro Estimated Expenses52 066 534 $
Farm Remaining Season Days303
Farm Expenses Per Days1 567 $
Farm Estimated Expenses474 801 $
Estimated Season Expenses52 541 335 $
Season Salary Cap55 796 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 204 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 796 000 $
Current Bank Account12 985 403 $
Projected Bank Account(14 653 652 $)

Pro Players Salaries

Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 5 481 081 $
Dan Girardi 5 500 000 $ (4)
-Salary Remaining : 5 024 324 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 4 567 568 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 3 958 254 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 3 654 054 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 3 380 000 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 3 014 595 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 740 541 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 2 375 135 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 1 827 027 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 1 461 622 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 1 456 141 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 1 362 962 $
Reto Berra 1 450 000 $ (1)
-Salary Remaining : 1 324 595 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 1 301 757 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 1 278 919 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 845 000 $
Christoph Bertschy 925 000 $ (2)
-Salary Remaining : 845 000 $
Jacob De La Rose 925 000 $ (1)
-Salary Remaining : 845 000 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 822 162 $
Brady Austin 627 000 $ (1)
-Salary Remaining : 572 773 $
Shawn Thornton 600 000 $ (1)
-Salary Remaining : 548 108 $
Total Pro Players23
Salary Commitment
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $
Salary Average Commitment
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $
Salary Cap with 1 Way Contract
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 9 : 0 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 0 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 911 - 95,53%
Level 4: 4000 - 20 $ - 3 845 - 96,11%
Luxury : 1000 - 200 $ - 952 - 95,15%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 707 - 98,37%
Average Income per Game629 370 $
Year to Date Revenue1 258 739 $

Expense

Pro Players Total Salaries56 714 000 $
Pro Players Total Average Salaries56 714 000 $
Farm Players Total Salaries1 128 200 $
Farm Players Total Average Salaries1 128 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 948 240 $
Farm Year To Date Expenses61 600 $
Pro Salary Cap To Date4 904 992 $
Farm Salary Cap To Date56 592 $

Estimate

Pro Estimated Season Revenue24 545 410 $
Pro Remaining Season Days169
Pro Expenses Per Days309 265 $
Pro Estimated Expenses52 265 785 $
Farm Remaining Season Days303
Farm Expenses Per Days3 850 $
Farm Estimated Expenses1 166 550 $
Estimated Season Expenses53 432 335 $
Season Salary Cap56 714 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 286 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 714 000 $
Current Bank Account68 607 031 $
Projected Bank Account39 720 106 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 5 823 649 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 4 681 757 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 3 928 108 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 3 882 432 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 3 654 054 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 3 517 027 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 3 448 514 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 3 311 486 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 968 919 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 2 512 162 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 2 489 324 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 1 593 168 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 1 222 281 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 1 027 703 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 1 027 703 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 1 011 259 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 913 514 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 845 000 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 845 000 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 822 162 $
Shea Theodore 863 000 $ (2)
-Salary Remaining : 788 362 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 753 649 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 741 773 $
Total Pro Players23
Salary Commitment
Year 9 : 56 714 000 $
Year 10 : 34 439 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Average Commitment
Year 9 : 56 714 000 $
Year 10 : 34 439 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 9 : 56 714 000 $
Year 10 : 34 439 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $

Farm Players Salaries

Kevin Fiala 139 400 $ (2)
Salary Remaining : 132 408 $
Colin White 128 500 $ (3)
Salary Remaining : 122 055 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 97 454 $
Brandon Manning 97 500 $ (2)
Salary Remaining : 92 610 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 86 531 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 85 486 $
Tristan Jarry 89 400 $ (1)
Salary Remaining : 84 916 $
Philipp Grubauer 75 000 $ (1)
Salary Remaining : 71 238 $
Taylor Beck 65 000 $ (1)
Salary Remaining : 61 740 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 60 790 $
Michael Zalewski 63 200 $ (1)
Salary Remaining : 60 030 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 58 178 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 58 178 $
Total Farm Players13
Salary Commitment
Year 9 : 1 128 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 128 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 947 - 99,11%
Level 2: 5000 - 60 $ - 4 892 - 97,85%
Level 3: 2000 - 35 $ - 1 862 - 93,08%
Level 4: 4000 - 20 $ - 3 885 - 97,13%
Luxury : 1000 - 200 $ - 982 - 98,20%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 568 - 97,60%
Average Income per Game626 010 $
Year to Date Revenue1 878 031 $

Expense

Pro Players Total Salaries66 237 000 $
Pro Players Total Average Salaries66 237 000 $
Farm Players Total Salaries470 650 $
Farm Players Total Average Salaries470 650 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 771 856 $
Farm Year To Date Expenses66 240 $
Pro Salary Cap To Date5 728 608 $
Farm Salary Cap To Date23 600 $

Estimate

Pro Estimated Season Revenue23 788 393 $
Pro Remaining Season Days169
Pro Expenses Per Days360 741 $
Pro Estimated Expenses60 965 229 $
Farm Remaining Season Days303
Farm Expenses Per Days4 140 $
Farm Estimated Expenses1 254 420 $
Estimated Season Expenses62 219 649 $
Season Salary Cap66 237 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 763 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 237 000 $
Current Bank Account55 738 862 $
Projected Bank Account17 307 606 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 7 764 865 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 5 556 903 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 5 481 081 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 5 252 703 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 4 339 189 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 3 882 432 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 3 806 611 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 3 806 611 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 3 806 611 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 3 654 054 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 2 512 162 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 2 397 973 $
Alexander Nylander 1 775 000 $ (3)
-Salary Remaining : 1 621 486 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 936 351 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 867 838 $
Anton Lindholm 925 000 $ (1)
-Salary Remaining : 845 000 $
Jakob Forsbacka Karlsson 925 000 $ (3)
-Salary Remaining : 845 000 $
Adrian Kempe 894 000 $ (1)
-Salary Remaining : 816 681 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 816 681 $
Evan Rodrigues 840 000 $ (1)
-Salary Remaining : 767 351 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 730 811 $
Total Pro Players21
Salary Commitment
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $
Salary Average Commitment
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $

Farm Players Salaries

Gabriel Carlsson 92 500 $ (3)
Salary Remaining : 87 861 $
Jared Boll 90 000 $ (2)
Salary Remaining : 85 486 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 84 916 $
Buddy Robinson 75 000 $ (1)
Salary Remaining : 71 238 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 59 365 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 58 178 $
Total Farm Players6
Salary Commitment
Year 9 : 470 650 $
Year 10 : 333 150 $
Year 11 : 181 900 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 470 650 $
Year 10 : 333 150 $
Year 11 : 181 900 $
Year 12 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 900 - 98,33%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 936 - 96,80%
Level 4: 4000 - 20 $ - 3 877 - 96,93%
Luxury : 1000 - 200 $ - 983 - 98,27%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 696 - 98,31%
Average Income per Game628 235 $
Year to Date Revenue1 884 705 $

Expense

Pro Players Total Salaries69 594 500 $
Pro Players Total Average Salaries69 594 500 $
Farm Players Total Salaries741 500 $
Farm Players Total Average Salaries741 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 027 632 $
Farm Year To Date Expenses67 280 $
Pro Salary Cap To Date6 018 976 $
Farm Salary Cap To Date37 184 $

Estimate

Pro Estimated Season Revenue23 872 930 $
Pro Remaining Season Days169
Pro Expenses Per Days376 727 $
Pro Estimated Expenses63 666 863 $
Farm Remaining Season Days303
Farm Expenses Per Days4 205 $
Farm Estimated Expenses1 274 115 $
Estimated Season Expenses64 940 978 $
Season Salary Cap69 594 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 405 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 594 500 $
Current Bank Account78 313 362 $
Projected Bank Account37 245 314 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 6 886 065 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 5 481 081 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 5 481 081 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 5 481 081 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 5 252 703 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 5 024 324 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 4 567 568 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 3 745 405 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 3 699 730 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 3 539 865 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 3 037 432 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 2 192 432 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 1 769 932 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 644 324 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 1 507 297 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 1 187 568 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 867 838 $
Troy Stecher 925 000 $ (2)
-Salary Remaining : 845 000 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 816 681 $
Lukas Sedlak 600 000 $ (1)
-Salary Remaining : 548 108 $
Total Pro Players20
Salary Commitment
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $
Salary Average Commitment
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $

Farm Players Salaries

Shane Doan 484 000 $ (1)
Salary Remaining : 459 724 $
Pontus Aberg 92 500 $ (1)
Salary Remaining : 87 861 $
Ryan Garbutt 90 000 $ (1)
Salary Remaining : 85 486 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 71 238 $
Total Farm Players4
Salary Commitment
Year 9 : 741 500 $
Year 10 : 75 000 $
Year 11 : 75 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 741 500 $
Year 10 : 75 000 $
Year 11 : 75 000 $
Year 12 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 891 - 98,19%
Level 2: 5000 - 60 $ - 4 969 - 99,37%
Level 3: 2000 - 35 $ - 1 931 - 96,56%
Level 4: 4000 - 20 $ - 3 896 - 97,41%
Luxury : 1000 - 200 $ - 987 - 98,68%
Total Capacity :18000

Income

Home Games Left35
Average Attendance - %17 674 - 98,19%
Average Income per Game627 362 $
Year to Date Revenue3 764 170 $

Expense

Pro Players Total Salaries72 561 000 $
Pro Players Total Average Salaries72 561 000 $
Farm Players Total Salaries1 338 500 $
Farm Players Total Average Salaries1 338 500 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 379 324 $
Farm Year To Date Expenses104 408 $
Pro Salary Cap To Date6 305 820 $
Farm Salary Cap To Date64 280 $

Estimate

Pro Estimated Season Revenue21 957 658 $
Pro Remaining Season Days169
Pro Expenses Per Days396 816 $
Pro Estimated Expenses67 061 904 $
Farm Remaining Season Days303
Farm Expenses Per Days6 704 $
Farm Estimated Expenses2 031 312 $
Estimated Season Expenses69 093 216 $
Season Salary Cap72 561 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $439 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 561 000 $
Current Bank Account25 179 118 $
Projected Bank Account(21 956 440 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 8 678 378 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 6 318 773 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 6 280 405 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 5 435 405 $
Semyon Varlamov 5 900 000 $ (3)
-Salary Remaining : 5 389 730 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 5 024 324 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 4 247 838 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 3 654 054 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 3 471 351 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 3 197 297 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 2 512 162 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 2 375 135 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 827 027 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 1 827 027 $
Nikita Zadorov 1 744 000 $ (1)
-Salary Remaining : 1 593 168 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 1 233 243 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 867 838 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 845 000 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 593 784 $
Total Pro Players20
Salary Commitment
Year 9 : 72 561 000 $
Year 10 : 48 267 000 $
Year 11 : 33 775 000 $
Year 12 : 26 525 000 $
Salary Average Commitment
Year 9 : 72 561 000 $
Year 10 : 48 267 000 $
Year 11 : 33 775 000 $
Year 12 : 26 525 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 561 000 $
Year 10 : 48 267 000 $
Year 11 : 33 775 000 $
Year 12 : 26 525 000 $

Farm Players Salaries

Mark Jankowski 149 400 $ (2)
Salary Remaining : 141 907 $
Jordan Nolan 95 000 $ (2)
Salary Remaining : 90 235 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 87 861 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 87 861 $
Slater Koekkoek 92 500 $ (1)
Salary Remaining : 87 861 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 84 916 $
Paul Postma 88 700 $ (1)
Salary Remaining : 84 251 $
Jonas Gustavsson 80 000 $ (1)
Salary Remaining : 75 987 $
Jeremy Smith 67 500 $ (1)
Salary Remaining : 64 114 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 61 740 $
Liam O'Brien 64 200 $ (1)
Salary Remaining : 60 980 $
Justin Dowling 62 500 $ (1)
Salary Remaining : 59 365 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 59 365 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 57 750 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 56 991 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 55 566 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players17
Salary Commitment
Year 9 : 1 338 500 $
Year 10 : 549 600 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 338 500 $
Year 10 : 549 600 $
Year 11 : 0 $
Year 12 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 802 - 96,70%
Level 2: 5000 - 60 $ - 4 888 - 97,75%
Level 3: 2000 - 35 $ - 1 949 - 97,46%
Level 4: 4000 - 20 $ - 3 929 - 98,23%
Luxury : 1000 - 200 $ - 996 - 99,63%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 564 - 97,58%
Average Income per Game621 960 $
Year to Date Revenue2 487 839 $

Expense

Pro Players Total Salaries60 583 000 $
Pro Players Total Average Salaries60 583 000 $
Farm Players Total Salaries613 700 $
Farm Players Total Average Salaries613 700 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 326 096 $
Farm Year To Date Expenses55 856 $
Pro Salary Cap To Date5 239 616 $
Farm Salary Cap To Date30 784 $

Estimate

Pro Estimated Season Revenue23 012 511 $
Pro Remaining Season Days169
Pro Expenses Per Days332 881 $
Pro Estimated Expenses56 256 889 $
Farm Remaining Season Days303
Farm Expenses Per Days3 491 $
Farm Estimated Expenses1 057 773 $
Estimated Season Expenses57 314 662 $
Season Salary Cap60 583 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 417 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 583 000 $
Current Bank Account47 697 344 $
Projected Bank Account13 395 193 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 5 389 730 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 5 115 676 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 4 932 973 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 4 871 768 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 4 339 189 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 4 202 162 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 4 110 811 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 3 265 811 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 2 740 541 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 2 649 189 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 2 420 811 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 2 260 946 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 1 438 784 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 1 324 595 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 867 838 $
Boyd Gordon 950 000 $ (1)
-Salary Remaining : 867 838 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 822 162 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 730 811 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 730 811 $
Jamie McBain 650 000 $ (1)
-Salary Remaining : 593 784 $
Scott Wilson 625 000 $ (2)
-Salary Remaining : 570 946 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 548 108 $
Brian Strait 600 000 $ (1)
-Salary Remaining : 548 108 $
Total Pro Players23
Salary Commitment
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $
Salary Average Commitment
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 325 321 $
Jack Roslovic 113 700 $ (3)
Salary Remaining : 107 997 $
Sean Malone 92 500 $ (1)
Salary Remaining : 87 861 $
Dylan DeMelo 65 000 $ (2)
Salary Remaining : 61 740 $
Total Farm Players4
Salary Commitment
Year 9 : 613 700 $
Year 10 : 521 200 $
Year 11 : 456 200 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 613 700 $
Year 10 : 521 200 $
Year 11 : 456 200 $
Year 12 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 887 - 98,11%
Level 2: 5000 - 60 $ - 4 700 - 94,00%
Level 3: 2000 - 35 $ - 1 987 - 99,33%
Level 4: 4000 - 20 $ - 3 800 - 95,01%
Luxury : 1000 - 200 $ - 993 - 99,33%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 367 - 96,48%
Average Income per Game619 585 $
Year to Date Revenue1 858 756 $

Expense

Pro Players Total Salaries72 584 000 $
Pro Players Total Average Salaries72 584 000 $
Farm Players Total Salaries1 204 250 $
Farm Players Total Average Salaries1 204 250 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 424 560 $
Farm Year To Date Expenses85 472 $
Pro Salary Cap To Date6 277 536 $
Farm Salary Cap To Date60 400 $

Estimate

Pro Estimated Season Revenue23 544 243 $
Pro Remaining Season Days169
Pro Expenses Per Days401 535 $
Pro Estimated Expenses67 859 415 $
Farm Remaining Season Days303
Farm Expenses Per Days5 342 $
Farm Estimated Expenses1 618 626 $
Estimated Season Expenses69 478 041 $
Season Salary Cap72 584 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $416 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 584 000 $
Current Bank Account10 367 196 $
Projected Bank Account(35 566 602 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 9 135 135 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 7 536 486 $
Kris Letang 7 250 000 $ (5)
-Salary Remaining : 6 622 973 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 6 166 216 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 5 024 324 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 5 001 486 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 4 567 568 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 3 996 622 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 3 882 432 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 2 968 919 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 2 816 362 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 2 512 162 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 959 189 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 959 189 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 867 838 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 788 362 $
Tom Pyatt 800 000 $ (1)
-Salary Remaining : 730 811 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 651 335 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 593 784 $
Michael Bournival 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players20
Salary Commitment
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $
Salary Average Commitment
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $

Farm Players Salaries

Dwight King 210 000 $ (1)
Salary Remaining : 199 467 $
Jiri Hudler 200 000 $ (1)
Salary Remaining : 189 969 $
Jakub Vrana 136 300 $ (1)
Salary Remaining : 129 464 $
Anton Khudobin 120 000 $ (2)
Salary Remaining : 113 981 $
Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 101 348 $
David Rittich 92 500 $ (1)
Salary Remaining : 87 861 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 87 861 $
Josh Archibald 92 500 $ (1)
Salary Remaining : 87 861 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 87 861 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 58 178 $
Total Farm Players10
Salary Commitment
Year 9 : 1 204 250 $
Year 10 : 181 250 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 204 250 $
Year 10 : 181 250 $
Year 11 : 0 $
Year 12 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 770 - 96,16%
Level 2: 5000 - 60 $ - 4 889 - 97,78%
Level 3: 2000 - 35 $ - 1 944 - 97,22%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 603 - 97,79%
Average Income per Game621 363 $
Year to Date Revenue1 864 088 $

Expense

Pro Players Total Salaries72 365 333 $
Pro Players Total Average Salaries72 365 333 $
Farm Players Total Salaries733 489 $
Farm Players Total Average Salaries733 489 $
Coaches Total Salaries1 195 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 345 104 $
Farm Year To Date Expenses46 576 $
Pro Salary Cap To Date6 258 624 $
Farm Salary Cap To Date36 784 $

Estimate

Pro Estimated Season Revenue23 611 781 $
Pro Remaining Season Days169
Pro Expenses Per Days396 569 $
Pro Estimated Expenses67 020 161 $
Farm Remaining Season Days303
Farm Expenses Per Days2 911 $
Farm Estimated Expenses882 033 $
Estimated Season Expenses67 902 194 $
Season Salary Cap72 365 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $634 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 365 333 $
Current Bank Account18 482 652 $
Projected Bank Account(25 807 761 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 7 559 324 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 5 937 838 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 5 800 811 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 5 481 081 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 5 481 081 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 5 344 054 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 4 872 072 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 4 567 568 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 4 110 811 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 3 980 178 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 3 288 649 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 2 740 541 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 598 649 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Tyler Pitlick 725 000 $ (1)
-Salary Remaining : 662 297 $
Jack Skille 700 000 $ (1)
-Salary Remaining : 639 459 $
Justin Falk 650 000 $ (2)
-Salary Remaining : 593 784 $
Seth Griffith 625 000 $ (1)
-Salary Remaining : 570 946 $
Devin Setoguchi 575 000 $ (1)
-Salary Remaining : 525 270 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players21
Salary Commitment
Year 9 : 72 365 333 $
Year 10 : 41 725 000 $
Year 11 : 37 475 000 $
Year 12 : 37 475 000 $
Salary Average Commitment
Year 9 : 72 365 333 $
Year 10 : 41 725 000 $
Year 11 : 37 475 000 $
Year 12 : 37 475 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 365 333 $
Year 10 : 41 725 000 $
Year 11 : 37 475 000 $
Year 12 : 37 475 000 $

Farm Players Salaries

Malcolm Subban 146 300 $ (1)
Salary Remaining : 138 962 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 128 229 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 102 203 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 87 861 $
Robbie Russo 92 500 $ (1)
Salary Remaining : 87 861 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 84 430 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 67 154 $
Total Farm Players7
Salary Commitment
Year 9 : 733 489 $
Year 10 : 196 489 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 733 489 $
Year 10 : 196 489 $
Year 11 : 0 $
Year 12 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 981 - 99,68%
Level 2: 5000 - 60 $ - 4 909 - 98,19%
Level 3: 2000 - 35 $ - 1 944 - 97,20%
Level 4: 4000 - 20 $ - 3 929 - 98,23%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 764 - 98,69%
Average Income per Game632 037 $
Year to Date Revenue3 160 185 $

Expense

Pro Players Total Salaries71 001 000 $
Pro Players Total Average Salaries71 001 000 $
Farm Players Total Salaries80 000 $
Farm Players Total Average Salaries80 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 183 872 $
Farm Year To Date Expenses29 088 $
Pro Salary Cap To Date6 140 624 $
Farm Salary Cap To Date4 016 $

Estimate

Pro Estimated Season Revenue22 753 332 $
Pro Remaining Season Days169
Pro Expenses Per Days386 492 $
Pro Estimated Expenses65 317 148 $
Farm Remaining Season Days303
Farm Expenses Per Days1 818 $
Farm Estimated Expenses550 854 $
Estimated Season Expenses65 868 002 $
Season Salary Cap71 001 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 999 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 001 000 $
Current Bank Account12 338 513 $
Projected Bank Account(30 776 157 $)

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 6 942 703 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 5 595 270 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 4 795 946 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 4 739 308 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 4 739 308 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 3 973 784 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 3 882 432 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 3 745 405 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 3 562 703 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 3 197 297 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 3 105 946 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 2 649 189 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 2 283 784 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 2 055 405 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 1 644 324 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 1 050 541 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 959 189 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 867 838 $
Chandler Stephenson 925 000 $ (1)
-Salary Remaining : 845 000 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 570 946 $
Total Pro Players21
Salary Commitment
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $
Salary Average Commitment
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $
Salary Cap with 1 Way Contract
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $

Farm Players Salaries

Chris Driedger 80 000 $ (1)
Salary Remaining : 75 987 $
Total Farm Players1
Salary Commitment
Year 9 : 80 000 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 80 000 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 987 - 99,78%
Level 2: 5000 - 60 $ - 4 785 - 95,70%
Level 3: 2000 - 35 $ - 1 961 - 98,03%
Level 4: 4000 - 20 $ - 3 867 - 96,68%
Luxury : 1000 - 200 $ - 991 - 99,10%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 591 - 97,73%
Average Income per Game627 279 $
Year to Date Revenue1 254 557 $

Expense

Pro Players Total Salaries68 148 000 $
Pro Players Total Average Salaries68 148 000 $
Farm Players Total Salaries1 152 250 $
Farm Players Total Average Salaries1 152 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 980 368 $
Farm Year To Date Expenses82 864 $
Pro Salary Cap To Date5 893 888 $
Farm Salary Cap To Date57 792 $

Estimate

Pro Estimated Season Revenue24 463 862 $
Pro Remaining Season Days169
Pro Expenses Per Days373 773 $
Pro Estimated Expenses63 167 637 $
Farm Remaining Season Days303
Farm Expenses Per Days5 179 $
Farm Estimated Expenses1 569 237 $
Estimated Season Expenses64 736 874 $
Season Salary Cap68 148 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 852 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 14 148 000 $
Current Bank Account60 453 978 $
Projected Bank Account20 180 966 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 6 851 351 $
Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 6 166 216 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 5 481 081 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 5 252 703 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 5 115 676 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 4 567 568 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 4 110 811 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 3 654 054 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 3 425 676 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 2 740 541 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 2 740 541 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 2 587 984 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 2 436 341 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 1 902 849 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 1 141 892 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 1 027 703 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 822 162 $
Curtis McElhinney 800 000 $ (1)
-Salary Remaining : 730 811 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 584 649 $
Total Pro Players20
Salary Commitment
Year 9 : 68 148 000 $
Year 10 : 53 198 000 $
Year 11 : 45 100 000 $
Year 12 : 24 250 000 $
Salary Average Commitment
Year 9 : 68 148 000 $
Year 10 : 53 198 000 $
Year 11 : 45 100 000 $
Year 12 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 148 000 $
Year 10 : 53 198 000 $
Year 11 : 45 100 000 $
Year 12 : 24 250 000 $

Farm Players Salaries

Lawson Crouse 160 300 $ (3)
Salary Remaining : 152 260 $
Nick Schmaltz 154 200 $ (3)
Salary Remaining : 146 466 $
Alex Tuch 135 000 $ (3)
Salary Remaining : 128 229 $
J.T. Compher 100 000 $ (3)
Salary Remaining : 94 984 $
Riley Barber 92 500 $ (2)
Salary Remaining : 87 861 $
Trevor van Riemsdyk 82 500 $ (2)
Salary Remaining : 78 362 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 75 987 $
Tim Heed 77 500 $ (1)
Salary Remaining : 73 613 $
Ryan Dzingel 75 000 $ (1)
Salary Remaining : 71 238 $
Cal O'Reilly 70 000 $ (1)
Salary Remaining : 66 489 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 60 553 $
Zack Mitchell 61 500 $ (1)
Salary Remaining : 58 415 $
Total Farm Players12
Salary Commitment
Year 9 : 1 152 250 $
Year 10 : 788 250 $
Year 11 : 549 500 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 152 250 $
Year 10 : 788 250 $
Year 11 : 549 500 $
Year 12 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 896 - 97,91%
Level 3: 2000 - 35 $ - 1 948 - 97,38%
Level 4: 4000 - 20 $ - 3 935 - 98,38%
Luxury : 1000 - 200 $ - 984 - 98,43%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 763 - 98,68%
Average Income per Game631 098 $
Year to Date Revenue2 524 393 $

Expense

Pro Players Total Salaries72 575 500 $
Pro Players Total Average Salaries72 575 500 $
Farm Players Total Salaries722 700 $
Farm Players Total Average Salaries722 700 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 384 912 $
Farm Year To Date Expenses61 328 $
Pro Salary Cap To Date6 276 800 $
Farm Salary Cap To Date36 256 $

Estimate

Pro Estimated Season Revenue23 350 635 $
Pro Remaining Season Days169
Pro Expenses Per Days399 057 $
Pro Estimated Expenses67 440 633 $
Farm Remaining Season Days303
Farm Expenses Per Days3 833 $
Farm Estimated Expenses1 161 399 $
Estimated Season Expenses68 602 032 $
Season Salary Cap72 575 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $424 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 575 500 $
Current Bank Account71 859 780 $
Projected Bank Account26 608 383 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 5 572 432 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 5 252 703 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 5 059 038 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 5 024 324 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 5 024 324 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 4 293 514 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 3 882 432 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 3 813 919 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 3 654 054 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 3 631 216 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 3 197 297 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 3 197 297 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 2 968 919 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 2 831 892 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 2 557 838 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 2 055 405 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 1 827 027 $
Brandon Davidson 1 425 000 $ (2)
-Salary Remaining : 1 301 757 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 593 784 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 559 527 $
Total Pro Players20
Salary Commitment
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $
Salary Average Commitment
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $

Farm Players Salaries

Miles Wood 92 500 $ (2)
Salary Remaining : 87 861 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 87 861 $
Jacob Larsson 92 500 $ (3)
Salary Remaining : 87 861 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 87 861 $
Frank Vatrano 92 500 $ (1)
Salary Remaining : 87 861 $
Cody Goloubef 75 000 $ (1)
Salary Remaining : 71 238 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 59 555 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 58 178 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 58 178 $
Total Farm Players9
Salary Commitment
Year 9 : 722 700 $
Year 10 : 492 500 $
Year 11 : 185 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 722 700 $
Year 10 : 492 500 $
Year 11 : 185 000 $
Year 12 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 994 - 99,89%
Level 2: 5000 - 60 $ - 4 815 - 96,31%
Level 3: 2000 - 35 $ - 1 964 - 98,20%
Level 4: 4000 - 20 $ - 3 868 - 96,69%
Luxury : 1000 - 200 $ - 962 - 96,20%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 602 - 97,79%
Average Income per Game625 645 $
Year to Date Revenue2 502 581 $

Expense

Pro Players Total Salaries72 530 000 $
Pro Players Total Average Salaries72 530 000 $
Farm Players Total Salaries694 175 $
Farm Players Total Average Salaries694 175 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 316 112 $
Farm Year To Date Expenses84 976 $
Pro Salary Cap To Date6 272 864 $
Farm Salary Cap To Date34 816 $

Estimate

Pro Estimated Season Revenue23 148 874 $
Pro Remaining Season Days169
Pro Expenses Per Days394 757 $
Pro Estimated Expenses66 713 933 $
Farm Remaining Season Days303
Farm Expenses Per Days5 311 $
Farm Estimated Expenses1 609 233 $
Estimated Season Expenses68 323 166 $
Season Salary Cap72 530 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $470 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 530 000 $
Current Bank Account73 236 591 $
Projected Bank Account28 062 299 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 8 221 622 $
Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 7 947 568 $
Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 6 394 595 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 6 280 405 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 4 818 784 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 4 795 946 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 3 882 432 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 3 836 757 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 3 745 405 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 3 425 676 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 2 436 341 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 1 621 486 $
Joshua Morrissey 1 363 000 $ (2)
-Salary Remaining : 1 245 119 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 1 141 892 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 1 050 541 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 913 514 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 799 324 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 776 486 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 570 946 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players22
Salary Commitment
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $
Salary Average Commitment
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $

Farm Players Salaries

Darnell Nurse 171 300 $ (2)
Salary Remaining : 162 708 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 87 861 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 84 916 $
Nick Paul 89 400 $ (2)
Salary Remaining : 84 916 $
Pheonix Copley 70 875 $ (1)
Salary Remaining : 67 320 $
Scott Harrington 63 200 $ (1)
Salary Remaining : 60 030 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 56 991 $
Dennis Rasmussen 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players8
Salary Commitment
Year 9 : 694 175 $
Year 10 : 260 700 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 694 175 $
Year 10 : 260 700 $
Year 11 : 0 $
Year 12 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 958 - 99,29%
Level 2: 5000 - 60 $ - 4 898 - 97,96%
Level 3: 2000 - 35 $ - 1 972 - 98,58%
Level 4: 4000 - 20 $ - 3 948 - 98,71%
Luxury : 1000 - 200 $ - 985 - 98,45%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 760 - 98,67%
Average Income per Game629 594 $
Year to Date Revenue2 518 375 $

Expense

Pro Players Total Salaries72 723 667 $
Pro Players Total Average Salaries72 723 667 $
Farm Players Total Salaries663 100 $
Farm Players Total Average Salaries663 100 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 351 778 $
Farm Year To Date Expenses58 336 $
Pro Salary Cap To Date6 308 530 $
Farm Salary Cap To Date33 264 $

Estimate

Pro Estimated Season Revenue23 294 969 $
Pro Remaining Season Days169
Pro Expenses Per Days395 804 $
Pro Estimated Expenses66 890 876 $
Farm Remaining Season Days303
Farm Expenses Per Days3 646 $
Farm Estimated Expenses1 104 738 $
Estimated Season Expenses67 995 614 $
Season Salary Cap72 723 667 $
Estimate Under Maximum Salary Cap of 73 000 000 $276 333 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 723 667 $
Current Bank Account70 117 189 $
Projected Bank Account25 416 544 $

Pro Players Salaries

Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 6 120 541 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 5 937 838 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 4 834 009 $
Mark Streit 5 250 000 $ (1)
-Salary Remaining : 4 795 946 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 4 567 568 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 4 476 216 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 3 882 432 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 3 654 054 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 3 623 908 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 3 448 514 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 991 757 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 2 968 919 $
Matt Stajan 3 125 000 $ (2)
-Salary Remaining : 2 854 730 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 2 397 973 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 2 283 784 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 1 827 027 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 1 461 622 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 845 000 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 593 784 $
Andreas Martinsen 640 000 $ (1)
-Salary Remaining : 584 649 $
Total Pro Players21
Salary Commitment
Year 9 : 72 723 667 $
Year 10 : 49 358 667 $
Year 11 : 27 641 667 $
Year 12 : 17 450 000 $
Salary Average Commitment
Year 9 : 72 723 667 $
Year 10 : 49 358 667 $
Year 11 : 27 641 667 $
Year 12 : 17 450 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 723 667 $
Year 10 : 49 358 667 $
Year 11 : 27 641 667 $
Year 12 : 17 450 000 $

Farm Players Salaries

Christian Fischer 110 700 $ (3)
Salary Remaining : 105 148 $
Yohann Auvitu 92 500 $ (1)
Salary Remaining : 87 861 $
Kyle Rau 85 900 $ (1)
Salary Remaining : 81 592 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 68 864 $
Garnet Hathaway 69 000 $ (1)
Salary Remaining : 65 539 $
Mitch Callahan 60 000 $ (1)
Salary Remaining : 56 991 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 54 616 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 54 616 $
Wade Megan 57 500 $ (1)
Salary Remaining : 54 616 $
Nic Kerdiles 0 $ (1)
Salary Remaining : 0 $
TJ Tynan 0 $ (1)
Salary Remaining : 0 $
Total Farm Players11
Salary Commitment
Year 9 : 663 100 $
Year 10 : 110 700 $
Year 11 : 110 700 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 663 100 $
Year 10 : 110 700 $
Year 11 : 110 700 $
Year 12 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 855 - 97,09%
Level 3: 2000 - 35 $ - 1 945 - 97,25%
Level 4: 4000 - 25 $ - 2 712 - 67,79%
Luxury : 1000 - 200 $ - 977 - 97,73%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 488 - 91,60%
Average Income per Game623 517 $
Year to Date Revenue2 494 068 $

Expense

Pro Players Total Salaries57 890 833 $
Pro Players Total Average Salaries57 890 833 $
Farm Players Total Salaries822 950 $
Farm Players Total Average Salaries822 950 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 050 016 $
Farm Year To Date Expenses46 288 $
Pro Salary Cap To Date5 006 768 $
Farm Salary Cap To Date41 280 $

Estimate

Pro Estimated Season Revenue23 070 129 $
Pro Remaining Season Days169
Pro Expenses Per Days315 626 $
Pro Estimated Expenses53 340 794 $
Farm Remaining Season Days303
Farm Expenses Per Days2 893 $
Farm Estimated Expenses876 579 $
Estimated Season Expenses54 217 373 $
Season Salary Cap57 890 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $15 109 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 3 890 833 $
Current Bank Account77 397 764 $
Projected Bank Account46 250 520 $

Pro Players Salaries

David Backes 6 000 000 $ (5)
-Salary Remaining : 5 481 081 $
Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 5 389 730 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 4 698 200 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 4 567 568 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 4 293 514 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 3 654 054 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 3 060 270 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 3 045 045 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 2 987 189 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 2 283 784 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 2 055 405 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 1 827 027 $
Chris Neil 1 500 000 $ (1)
-Salary Remaining : 1 370 270 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 1 217 714 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 1 176 605 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 1 004 865 $
Kevin Gravel 925 000 $ (1)
-Salary Remaining : 845 000 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 816 681 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 799 324 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 639 459 $
Tanner Kero 667 000 $ (1)
-Salary Remaining : 609 314 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 536 689 $
Austin Watson 575 000 $ (1)
-Salary Remaining : 525 270 $
Total Pro Players23
Salary Commitment
Year 9 : 57 890 833 $
Year 10 : 33 109 333 $
Year 11 : 26 676 333 $
Year 12 : 13 643 000 $
Salary Average Commitment
Year 9 : 57 890 833 $
Year 10 : 33 109 333 $
Year 11 : 26 676 333 $
Year 12 : 13 643 000 $
Salary Cap with 1 Way Contract
Year 9 : 57 890 833 $
Year 10 : 33 109 333 $
Year 11 : 26 676 333 $
Year 12 : 13 643 000 $

Farm Players Salaries

Samuel Morin 136 300 $ (1)
Salary Remaining : 129 464 $
Mirco Mueller 131 900 $ (1)
Salary Remaining : 125 284 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 122 910 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 102 203 $
Shane Prince 85 000 $ (2)
Salary Remaining : 80 737 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 79 787 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 74 800 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 66 489 $
Total Farm Players8
Salary Commitment
Year 9 : 822 950 $
Year 10 : 400 750 $
Year 11 : 129 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 822 950 $
Year 10 : 400 750 $
Year 11 : 129 400 $
Year 12 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 781 - 95,63%
Level 3: 2000 - 35 $ - 1 937 - 96,83%
Level 4: 4000 - 20 $ - 3 795 - 94,88%
Luxury : 1000 - 200 $ - 982 - 98,17%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 495 - 97,19%
Average Income per Game625 721 $
Year to Date Revenue1 877 163 $

Expense

Pro Players Total Salaries58 841 500 $
Pro Players Total Average Salaries58 841 500 $
Farm Players Total Salaries1 007 650 $
Farm Players Total Average Salaries1 007 650 $
Coaches Total Salaries1 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 147 376 $
Farm Year To Date Expenses75 616 $
Pro Salary Cap To Date5 088 992 $
Farm Salary Cap To Date50 544 $

Estimate

Pro Estimated Season Revenue23 777 398 $
Pro Remaining Season Days169
Pro Expenses Per Days321 711 $
Pro Estimated Expenses54 369 159 $
Farm Remaining Season Days303
Farm Expenses Per Days4 726 $
Farm Estimated Expenses1 431 978 $
Estimated Season Expenses55 801 137 $
Season Salary Cap58 841 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 158 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 841 500 $
Current Bank Account2 504 732 $
Projected Bank Account(29 519 007 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 6 394 595 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 5 252 703 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 4 567 568 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 4 293 514 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 4 110 811 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 3 425 676 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 3 265 811 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 3 197 297 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 2 917 762 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 2 557 838 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 2 512 162 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 2 087 378 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 1 552 973 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 1 486 286 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 1 245 119 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 1 141 892 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 936 351 $
Jaycob Megna 925 000 $ (1)
-Salary Remaining : 845 000 $
William Carrier 847 500 $ (2)
-Salary Remaining : 774 203 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 616 622 $
Nate Prosser 625 000 $ (1)
-Salary Remaining : 570 946 $
Total Pro Players21
Salary Commitment
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $
Salary Average Commitment
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $

Farm Players Salaries

Dylan Strome 336 900 $ (3)
Salary Remaining : 320 002 $
Timo Meier 164 400 $ (3)
Salary Remaining : 156 154 $
Jared McCann 110 700 $ (2)
Salary Remaining : 105 148 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 87 861 $
Joonas Korpisalo 92 500 $ (1)
Salary Remaining : 87 861 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 87 291 $
Anthony Bitetto 61 250 $ (2)
Salary Remaining : 58 178 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 54 616 $
Total Farm Players8
Salary Commitment
Year 9 : 1 007 650 $
Year 10 : 673 250 $
Year 11 : 501 300 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 007 650 $
Year 10 : 673 250 $
Year 11 : 501 300 $
Year 12 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 956 - 99,26%
Level 2: 5000 - 60 $ - 4 823 - 96,47%
Level 3: 2000 - 35 $ - 1 976 - 98,78%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 985 - 98,50%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 740 - 98,55%
Average Income per Game627 869 $
Year to Date Revenue1 883 606 $

Expense

Pro Players Total Salaries54 050 500 $
Pro Players Total Average Salaries54 050 500 $
Farm Players Total Salaries228 750 $
Farm Players Total Average Salaries228 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 717 888 $
Farm Year To Date Expenses16 496 $
Pro Salary Cap To Date4 674 640 $
Farm Salary Cap To Date11 472 $

Estimate

Pro Estimated Season Revenue23 859 009 $
Pro Remaining Season Days169
Pro Expenses Per Days294 868 $
Pro Estimated Expenses49 832 692 $
Farm Remaining Season Days303
Farm Expenses Per Days1 031 $
Farm Estimated Expenses312 393 $
Estimated Season Expenses50 145 085 $
Season Salary Cap54 050 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 949 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 50 500 $
Current Bank Account63 107 740 $
Projected Bank Account36 821 664 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 6 394 595 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 5 481 081 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 5 298 378 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 5 024 324 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 3 791 081 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 3 729 876 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 3 014 595 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 2 283 784 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 2 146 757 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 690 000 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 1 484 459 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 1 278 919 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 1 164 730 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 1 145 546 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 1 141 892 $
Vincent Hinostroza 925 000 $ (1)
-Salary Remaining : 845 000 $
Martin Frk 862 500 $ (1)
-Salary Remaining : 787 905 $
Brett Lernout 826 000 $ (1)
-Salary Remaining : 754 562 $
Emerson Etem 775 000 $ (1)
-Salary Remaining : 707 973 $
Nikita Nesterov 725 000 $ (1)
-Salary Remaining : 662 297 $
Mark McNeill 600 000 $ (1)
-Salary Remaining : 548 108 $
Total Pro Players21
Salary Commitment
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $
Salary Average Commitment
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $
Salary Cap with 1 Way Contract
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $

Farm Players Salaries

Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 87 861 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 71 238 $
Alan Quine 61 250 $ (2)
Salary Remaining : 58 178 $
Total Farm Players3
Salary Commitment
Year 9 : 228 750 $
Year 10 : 61 250 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 228 750 $
Year 10 : 61 250 $
Year 11 : 0 $
Year 12 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
73 000 000 $

Over Minimum of
54 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 4 155 850 $ 60 672 000 $ 12 328 000 $ 6 672 000 $ 22628
Arizona Coyotes 15 265 043 $ 58 180 000 $ 14 820 000 $ 4 180 000 $ 231538
Boston Bruins 47 643 091 $ 64 093 500 $ 8 906 500 $ 10 093 500 $ 211435
Brooklyn Islanders 60 384 524 $ 58 509 000 $ 14 491 000 $ 4 509 000 $ 21728
Buffalo Sabres 37 886 833 $ 55 411 833 $ 17 588 167 $ 1 411 833 $ 22426
Calgary Flames 4 289 434 $ 66 644 000 $ 6 356 000 $ 12 644 000 $ 231033
Carolina Hurricanes 66 276 671 $ 67 525 500 $ 5 474 500 $ 13 525 500 $ 21627
Chicago Blackhawks 70 715 715 $ 72 282 463 $ 717 537 $ 18 282 463 $ 20424
Colorado Avalanches 16 451 047 $ 69 970 166 $ 3 029 834 $ 15 970 166 $ 222042
Columbus Blue Jackets 48 388 282 $ 54 847 500 $ 18 152 500 $ 847 500 $ 231336
Dallas Stars 67 218 065 $ 62 657 332 $ 10 342 668 $ 8 657 332 $ 222143
Detroit Red Wings 70 027 987 $ 65 290 333 $ 7 709 667 $ 11 290 333 $ 201939
Edmonton Oilers 6 245 064 $ 68 613 000 $ 4 387 000 $ 14 613 000 $ 21627
Florida Panthers 63 362 864 $ 60 148 000 $ 12 852 000 $ 6 148 000 $ 21526
Los Angeles Kings 59 459 072 $ 72 280 333 $ 719 667 $ 18 280 333 $ 20424
Minnesota Wild 12 985 403 $ 55 796 000 $ 17 204 000 $ 1 796 000 $ 23023
Montreal Canadiens 68 607 031 $ 56 714 000 $ 16 286 000 $ 2 714 000 $ 231336
Nashville Predators 55 738 862 $ 66 237 000 $ 6 763 000 $ 12 237 000 $ 21627
New Jersey Devils 78 313 362 $ 69 594 500 $ 3 405 500 $ 15 594 500 $ 20424
New York Rangers 25 179 118 $ 72 561 000 $ 439 000 $ 18 561 000 $ 201737
Ottawa Senators 47 697 344 $ 60 583 000 $ 12 417 000 $ 6 583 000 $ 23427
Philadelphia Flyers 10 367 196 $ 72 584 000 $ 416 000 $ 18 584 000 $ 201030
Pittsburgh Penguins 18 482 652 $ 72 365 333 $ 634 667 $ 18 365 333 $ 21728
SanJose Sharks 12 338 513 $ 71 001 000 $ 1 999 000 $ 17 001 000 $ 21122
St-Louis Blues 60 453 978 $ 68 148 000 $ 4 852 000 $ 14 148 000 $ 201232
Tampa Bay Lightning 71 859 780 $ 72 575 500 $ 424 500 $ 18 575 500 $ 20929
Toronto Maple Leafs 73 236 591 $ 72 530 000 $ 470 000 $ 18 530 000 $ 22830
Vancouver Canucks 70 117 189 $ 72 723 667 $ 276 333 $ 18 723 667 $ 211132
Vegas Golden Knights 77 397 764 $ 57 890 833 $ 15 109 167 $ 3 890 833 $ 23831
Washington Capitals 2 504 732 $ 58 841 500 $ 14 158 500 $ 4 841 500 $ 21829
Winnipeg Jets 63 107 740 $ 54 050 500 $ 18 949 500 $ 50 500 $ 21324