Team Finance for Xtreme Hockey Pool

Update - 12 novembre 2019 at 21:24

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 891 - 98,18%
Level 2: 5000 - 60 $ - 4 866 - 97,33%
Level 3: 2000 - 35 $ - 1 940 - 97,02%
Level 4: 4000 - 20 $ - 3 918 - 97,95%
Luxury : 1000 - 200 $ - 976 - 97,58%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 591 - 97,73%
Average Income per Game623 467 $
Year to Date Revenue6 858 140 $

Expense

Pro Players Total Salaries74 617 499 $
Pro Players Total Average Salaries74 617 499 $
Farm Players Total Salaries682 916 $
Farm Players Total Average Salaries682 916 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 041 038 $
Farm Year To Date Expenses265 692 $
Pro Salary Cap To Date16 849 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 704 018 $
Pro Remaining Season Days144
Pro Expenses Per Days405 739 $
Pro Estimated Expenses58 426 416 $
Farm Remaining Season Days145
Farm Expenses Per Days6 326 $
Farm Estimated Expenses917 270 $
Estimated Season Expenses59 343 686 $
Season Salary Cap74 617 499 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 882 501 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 15 817 499 $
Current Bank Account71 494 943 $
Projected Bank Account30 855 275 $

Pro Players Salaries

Semyon Varlamov 5 900 000 $ (1)
-Salary Remaining : 4 567 742 $
Mikael Granlund 5 750 000 $ (2)
-Salary Remaining : 4 451 613 $
Oliver Ekman-Larsson 5 500 000 $ (6)
-Salary Remaining : 4 258 065 $
Bryan Little 5 291 666 $ (6)
-Salary Remaining : 4 096 774 $
Nino Niederreiter 5 250 000 $ (4)
-Salary Remaining : 4 064 516 $
Brady Skjei 5 250 000 $ (6)
-Salary Remaining : 4 064 516 $
Derick Brassard 5 000 000 $ (1)
-Salary Remaining : 3 870 968 $
Nick Bonino 4 100 000 $ (3)
-Salary Remaining : 3 174 194 $
Josh Manson 4 100 000 $ (4)
-Salary Remaining : 3 174 194 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 3 174 194 $
Adam Henrique 4 000 000 $ (6)
-Salary Remaining : 3 096 774 $
Cody Eakin 3 850 000 $ (2)
-Salary Remaining : 2 980 645 $
Braydon Coburn 3 700 000 $ (1)
-Salary Remaining : 2 864 516 $
Thomas Greiss 3 333 333 $ (2)
-Salary Remaining : 2 580 645 $
Matt Calvert 2 850 000 $ (3)
-Salary Remaining : 2 206 452 $
Jimmy Vesey 2 275 000 $ (2)
-Salary Remaining : 1 761 290 $
Jordan Weal 1 750 000 $ (1)
-Salary Remaining : 1 354 839 $
Blake Pietila 667 500 $ (1)
-Salary Remaining : 516 774 $
Jason Garrison 650 000 $ (1)
-Salary Remaining : 503 226 $
Matt Read 650 000 $ (1)
-Salary Remaining : 503 226 $
Brian Lashoff 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players21
Salary Commitment
Year 11 : 74 617 499 $
Year 12 : 55 649 999 $
Year 13 : 40 441 666 $
Year 14 : 33 491 666 $
Salary Average Commitment
Year 11 : 74 617 499 $
Year 12 : 55 649 999 $
Year 13 : 40 441 666 $
Year 14 : 33 491 666 $
Salary Cap with 1 Way Contract
Year 11 : 74 617 499 $
Year 12 : 55 649 999 $
Year 13 : 40 441 666 $
Year 14 : 33 491 666 $

Farm Players Salaries

Egor Yakovlev 92 500 $ (1)
Salary Remaining : 71 725 $
Jacob Nilsson 92 500 $ (1)
Salary Remaining : 71 725 $
Nikita Soshnikov 80 000 $ (1)
Salary Remaining : 62 032 $
Jake Dotchin 80 000 $ (2)
Salary Remaining : 62 032 $
Colton White 72 833 $ (2)
Salary Remaining : 56 475 $
Samuel Montembeault 72 583 $ (1)
Salary Remaining : 56 281 $
Josh Brown 67 500 $ (2)
Salary Remaining : 52 340 $
Valentin Zykov 67 500 $ (2)
Salary Remaining : 52 340 $
Joseph LaBate 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players9
Salary Commitment
Year 11 : 682 916 $
Year 12 : 287 833 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 682 916 $
Year 12 : 287 833 $
Year 13 : 0 $
Year 14 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 984 - 99,73%
Level 2: 5000 - 60 $ - 4 872 - 97,44%
Level 3: 2000 - 35 $ - 1 938 - 96,91%
Level 4: 4000 - 20 $ - 3 894 - 97,35%
Luxury : 1000 - 200 $ - 984 - 98,35%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 672 - 98,18%
Average Income per Game628 887 $
Year to Date Revenue5 031 095 $

Expense

Pro Players Total Salaries60 041 667 $
Pro Players Total Average Salaries60 041 667 $
Farm Players Total Salaries621 041 $
Farm Players Total Average Salaries621 041 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 670 706 $
Farm Year To Date Expenses161 952 $
Pro Salary Cap To Date13 557 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 753 267 $
Pro Remaining Season Days144
Pro Expenses Per Days325 493 $
Pro Estimated Expenses46 870 992 $
Farm Remaining Season Days145
Farm Expenses Per Days3 856 $
Farm Estimated Expenses559 120 $
Estimated Season Expenses47 430 112 $
Season Salary Cap60 041 667 $
Estimate Under Maximum Salary Cap of 79 500 000 $19 458 333 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 1 241 667 $
Current Bank Account18 990 715 $
Projected Bank Account(7 686 130 $)

Pro Players Salaries

Carey Price 10 500 000 $ (6)
-Salary Remaining : 8 129 032 $
Jaden Schwartz 5 350 000 $ (3)
-Salary Remaining : 4 141 935 $
Cam Talbot 4 166 667 $ (1)
-Salary Remaining : 3 225 807 $
Colin Miller 3 875 000 $ (4)
-Salary Remaining : 3 000 000 $
Matt Beleskey 3 800 000 $ (2)
-Salary Remaining : 2 941 935 $
Vladimir Sobotka 3 500 000 $ (2)
-Salary Remaining : 2 709 677 $
Zack Smith 3 250 000 $ (3)
-Salary Remaining : 2 516 129 $
Leo Komarov 3 000 000 $ (4)
-Salary Remaining : 2 322 581 $
Marcus Foligno 2 875 000 $ (3)
-Salary Remaining : 2 225 806 $
Markus Nutivaara 2 700 000 $ (4)
-Salary Remaining : 2 090 323 $
Michael Raffl 2 350 000 $ (1)
-Salary Remaining : 1 819 355 $
Nate Schmidt 2 225 000 $ (1)
-Salary Remaining : 1 722 581 $
Riley Sheahan 2 100 000 $ (1)
-Salary Remaining : 1 625 806 $
Brett Ritchie 1 750 000 $ (1)
-Salary Remaining : 1 354 839 $
Mark Jankowski 1 675 000 $ (2)
-Salary Remaining : 1 296 774 $
Drake Caggiula 1 500 000 $ (2)
-Salary Remaining : 1 161 290 $
Ben Chiarot 1 400 000 $ (1)
-Salary Remaining : 1 083 871 $
Brian Gibbons 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Josh Leivo 925 000 $ (1)
-Salary Remaining : 716 129 $
Ben Harpur 725 000 $ (2)
-Salary Remaining : 561 290 $
Xavier Ouellet 700 000 $ (1)
-Salary Remaining : 541 935 $
Frederik Gauthier 675 000 $ (2)
-Salary Remaining : 522 581 $
Total Pro Players22
Salary Commitment
Year 11 : 60 041 667 $
Year 12 : 43 425 000 $
Year 13 : 31 550 000 $
Year 14 : 20 075 000 $
Salary Average Commitment
Year 11 : 60 041 667 $
Year 12 : 43 425 000 $
Year 13 : 31 550 000 $
Year 14 : 20 075 000 $
Salary Cap with 1 Way Contract
Year 11 : 60 041 667 $
Year 12 : 43 425 000 $
Year 13 : 31 550 000 $
Year 14 : 20 075 000 $

Farm Players Salaries

Julius Honka 136 333 $ (1)
Salary Remaining : 105 713 $
Dominic Toninato 92 500 $ (1)
Salary Remaining : 71 725 $
Louie Belpedio 92 500 $ (1)
Salary Remaining : 71 725 $
Cal Petersen 92 500 $ (1)
Salary Remaining : 71 725 $
Boo Nieves 70 875 $ (1)
Salary Remaining : 54 957 $
Alexandre Carrier 68 833 $ (2)
Salary Remaining : 53 373 $
Yannick Weber 67 500 $ (2)
Salary Remaining : 52 340 $
Total Farm Players7
Salary Commitment
Year 11 : 621 041 $
Year 12 : 136 333 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 621 041 $
Year 12 : 136 333 $
Year 13 : 0 $
Year 14 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 773 - 96,21%
Level 2: 5000 - 60 $ - 4 878 - 97,56%
Level 3: 2000 - 35 $ - 1 964 - 98,19%
Level 4: 4000 - 20 $ - 3 943 - 98,58%
Luxury : 1000 - 200 $ - 977 - 97,69%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 535 - 97,41%
Average Income per Game618 593 $
Year to Date Revenue6 185 929 $

Expense

Pro Players Total Salaries72 061 110 $
Pro Players Total Average Salaries72 061 110 $
Farm Players Total Salaries1 238 667 $
Farm Players Total Average Salaries1 238 667 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 535 312 $
Farm Year To Date Expenses390 516 $
Pro Salary Cap To Date16 332 074 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 176 380 $
Pro Remaining Season Days144
Pro Expenses Per Days392 264 $
Pro Estimated Expenses56 486 016 $
Farm Remaining Season Days145
Farm Expenses Per Days9 298 $
Farm Estimated Expenses1 348 210 $
Estimated Season Expenses57 834 226 $
Season Salary Cap72 061 110 $
Estimate Under Maximum Salary Cap of 79 500 000 $7 438 890 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 13 261 110 $
Current Bank Account44 820 410 $
Projected Bank Account6 162 564 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (5)
-Salary Remaining : 8 129 032 $
Sergei Bobrovsky 7 425 000 $ (1)
-Salary Remaining : 5 748 387 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 4 645 161 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 4 645 161 $
Aleksander Barkov 5 900 000 $ (4)
-Salary Remaining : 4 567 742 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 4 180 645 $
Justin Williams 4 500 000 $ (1)
-Salary Remaining : 3 483 871 $
Rickard Rakell 3 789 444 $ (4)
-Salary Remaining : 2 933 763 $
Nolan Patrick 3 575 000 $ (2)
-Salary Remaining : 2 767 742 $
Kevan Miller 2 500 000 $ (2)
-Salary Remaining : 1 935 484 $
Brayden McNabb 2 500 000 $ (4)
-Salary Remaining : 1 935 484 $
Zach Hyman 2 250 000 $ (3)
-Salary Remaining : 1 741 935 $
Sebastian Aho 1 775 000 $ (1)
-Salary Remaining : 1 374 194 $
Zach Werenski 1 775 000 $ (1)
-Salary Remaining : 1 374 194 $
Keith Kinkaid 1 250 000 $ (1)
-Salary Remaining : 967 742 $
Brandon Tanev 1 150 000 $ (1)
-Salary Remaining : 890 323 $
Carter Rowney 1 133 333 $ (3)
-Salary Remaining : 877 419 $
Jordie Benn 1 100 000 $ (1)
-Salary Remaining : 851 613 $
Christian Fischer 1 075 833 $ (2)
-Salary Remaining : 832 903 $
Brock McGinn 887 500 $ (1)
-Salary Remaining : 687 097 $
Ryan Hartman 875 000 $ (1)
-Salary Remaining : 677 419 $
Marcus Sorensen 700 000 $ (1)
-Salary Remaining : 541 935 $
Total Pro Players22
Salary Commitment
Year 11 : 72 061 110 $
Year 12 : 50 623 610 $
Year 13 : 43 472 777 $
Year 14 : 40 089 444 $
Salary Average Commitment
Year 11 : 72 061 110 $
Year 12 : 50 623 610 $
Year 13 : 43 472 777 $
Year 14 : 40 089 444 $
Salary Cap with 1 Way Contract
Year 11 : 72 061 110 $
Year 12 : 50 623 610 $
Year 13 : 43 472 777 $
Year 14 : 40 089 444 $

Farm Players Salaries

Denis Gurianov 164 417 $ (2)
Salary Remaining : 127 489 $
Calle Rosen 92 500 $ (1)
Salary Remaining : 71 725 $
Isac Lundestrom 92 500 $ (3)
Salary Remaining : 71 725 $
Urho Vaakanainen 92 500 $ (3)
Salary Remaining : 71 725 $
Jakob Forsbacka Karlsson 92 500 $ (1)
Salary Remaining : 71 725 $
Spencer Foo 92 500 $ (1)
Salary Remaining : 71 725 $
Sami Niku 91 667 $ (2)
Salary Remaining : 71 078 $
Michael McLeod 87 500 $ (3)
Salary Remaining : 67 848 $
Jakub Zboril 86 333 $ (2)
Salary Remaining : 66 943 $
John Hayden 75 000 $ (2)
Salary Remaining : 58 155 $
Alex Lyon 75 000 $ (2)
Salary Remaining : 58 155 $
Nick Lappin 70 000 $ (1)
Salary Remaining : 54 278 $
Josh Currie 68 750 $ (2)
Salary Remaining : 53 309 $
Ryan Sproul 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players14
Salary Commitment
Year 11 : 1 238 667 $
Year 12 : 833 667 $
Year 13 : 272 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 238 667 $
Year 12 : 833 667 $
Year 13 : 272 500 $
Year 14 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 883 - 98,05%
Level 2: 5000 - 60 $ - 4 888 - 97,75%
Level 3: 2000 - 35 $ - 1 983 - 99,15%
Level 4: 4000 - 20 $ - 3 883 - 97,07%
Luxury : 1000 - 200 $ - 980 - 97,98%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 616 - 97,87%
Average Income per Game624 530 $
Year to Date Revenue6 869 831 $

Expense

Pro Players Total Salaries65 251 332 $
Pro Players Total Average Salaries65 251 332 $
Farm Players Total Salaries562 417 $
Farm Players Total Average Salaries562 417 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 273 712 $
Farm Year To Date Expenses328 458 $
Pro Salary Cap To Date14 081 772 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 735 903 $
Pro Remaining Season Days144
Pro Expenses Per Days355 384 $
Pro Estimated Expenses51 175 296 $
Farm Remaining Season Days145
Farm Expenses Per Days5 681 $
Farm Estimated Expenses823 745 $
Estimated Season Expenses51 999 041 $
Season Salary Cap65 251 332 $
Estimate Under Maximum Salary Cap of 79 500 000 $14 248 668 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 6 451 332 $
Current Bank Account59 789 726 $
Projected Bank Account26 526 588 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (6)
-Salary Remaining : 5 806 452 $
Dion Phaneuf 7 000 000 $ (3)
-Salary Remaining : 5 419 355 $
Mike Green 5 375 000 $ (2)
-Salary Remaining : 4 161 290 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 3 225 806 $
Nick Bjugstad 4 100 000 $ (3)
-Salary Remaining : 3 174 194 $
Olli Maatta 4 083 000 $ (4)
-Salary Remaining : 3 161 032 $
Darren Helm 3 850 000 $ (3)
-Salary Remaining : 2 980 645 $
Nico Hischier 3 775 000 $ (2)
-Salary Remaining : 2 922 581 $
Brendan Gallagher 3 750 000 $ (3)
-Salary Remaining : 2 903 226 $
Anthony Mantha 3 300 000 $ (2)
-Salary Remaining : 2 554 839 $
Conor Sheary 3 000 000 $ (2)
-Salary Remaining : 2 322 581 $
Oliver Bjorkstrand 2 500 000 $ (3)
-Salary Remaining : 1 935 484 $
John Gibson 2 300 000 $ (6)
-Salary Remaining : 1 780 645 $
Nick Ritchie 1 640 000 $ (3)
-Salary Remaining : 1 269 677 $
Casey Mittelstadt 1 491 666 $ (2)
-Salary Remaining : 1 154 838 $
Jakob Chychrun 1 350 000 $ (1)
-Salary Remaining : 1 045 161 $
Christian Dvorak 1 106 667 $ (6)
-Salary Remaining : 856 774 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 716 129 $
Joonas Korpisalo 900 000 $ (1)
-Salary Remaining : 696 774 $
Filip Zadina 875 000 $ (3)
-Salary Remaining : 677 419 $
Travis Sanheim 863 333 $ (1)
-Salary Remaining : 668 387 $
Daniel Sprong 750 000 $ (2)
-Salary Remaining : 580 645 $
Evan Rodrigues 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 65 251 332 $
Year 12 : 60 562 999 $
Year 13 : 42 871 333 $
Year 14 : 19 156 333 $
Salary Average Commitment
Year 11 : 65 251 332 $
Year 12 : 60 562 999 $
Year 13 : 42 871 333 $
Year 14 : 19 156 333 $
Salary Cap with 1 Way Contract
Year 11 : 65 251 332 $
Year 12 : 60 562 999 $
Year 13 : 42 871 333 $
Year 14 : 19 156 333 $

Farm Players Salaries

Slater Koekkoek 86 500 $ (1)
Salary Remaining : 67 072 $
Mikhail Vorobyev 78 417 $ (2)
Salary Remaining : 60 804 $
Scott Wedgewood 70 000 $ (1)
Salary Remaining : 54 278 $
Matt Puempel 67 500 $ (2)
Salary Remaining : 52 340 $
Connor Brickley 65 000 $ (1)
Salary Remaining : 50 401 $
Kurtis Gabriel 65 000 $ (1)
Salary Remaining : 50 401 $
Ken Appleby 65 000 $ (1)
Salary Remaining : 50 401 $
Matt Tennyson 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players8
Salary Commitment
Year 11 : 562 417 $
Year 12 : 145 917 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 562 417 $
Year 12 : 145 917 $
Year 13 : 0 $
Year 14 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 875 - 97,92%
Level 2: 5000 - 60 $ - 4 862 - 97,24%
Level 3: 2000 - 35 $ - 1 923 - 96,13%
Level 4: 4000 - 20 $ - 3 914 - 97,85%
Luxury : 1000 - 200 $ - 979 - 97,85%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 552 - 97,51%
Average Income per Game622 440 $
Year to Date Revenue4 979 517 $

Expense

Pro Players Total Salaries68 705 226 $
Pro Players Total Average Salaries68 705 226 $
Farm Players Total Salaries542 083 $
Farm Players Total Average Salaries542 083 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 634 504 $
Farm Year To Date Expenses270 816 $
Pro Salary Cap To Date15 453 862 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 540 508 $
Pro Remaining Season Days144
Pro Expenses Per Days373 684 $
Pro Estimated Expenses53 810 496 $
Farm Remaining Season Days145
Farm Expenses Per Days7 177 $
Farm Estimated Expenses1 040 665 $
Estimated Season Expenses54 851 161 $
Season Salary Cap68 705 226 $
Estimate Under Maximum Salary Cap of 79 500 000 $10 794 774 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 9 905 226 $
Current Bank Account39 221 592 $
Projected Bank Account4 910 939 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (3)
-Salary Remaining : 6 387 097 $
David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 5 161 290 $
Logan Couture 6 000 000 $ (6)
-Salary Remaining : 4 645 161 $
Filip Forsberg 6 000 000 $ (4)
-Salary Remaining : 4 645 161 $
Marc Staal 5 700 000 $ (3)
-Salary Remaining : 4 412 903 $
Ondrej Palat 5 300 000 $ (4)
-Salary Remaining : 4 103 226 $
Jeff Carter 5 272 727 $ (4)
-Salary Remaining : 4 082 111 $
Jake Allen 4 350 000 $ (3)
-Salary Remaining : 3 367 742 $
Cody Ceci 4 300 000 $ (1)
-Salary Remaining : 3 329 032 $
Ryan Ellis 2 500 000 $ (6)
-Salary Remaining : 1 935 484 $
Mitch Marner 1 744 167 $ (1)
-Salary Remaining : 1 350 323 $
Johan Larsson 1 475 000 $ (1)
-Salary Remaining : 1 141 935 $
Mark Barberio 1 450 000 $ (2)
-Salary Remaining : 1 122 581 $
Andrej Sustr 1 300 000 $ (1)
-Salary Remaining : 1 006 452 $
Sean Kuraly 1 275 000 $ (3)
-Salary Remaining : 987 097 $
Anthony DeAngelo 1 263 333 $ (1)
-Salary Remaining : 978 064 $
Erik Gustafsson 1 200 000 $ (2)
-Salary Remaining : 929 032 $
Noah Juulsen 1 063 333 $ (2)
-Salary Remaining : 823 226 $
Maxime Comtois 820 000 $ (3)
-Salary Remaining : 634 839 $
Phillip Di Giuseppe 750 000 $ (1)
-Salary Remaining : 580 645 $
Jean-Francois Berube 700 000 $ (1)
-Salary Remaining : 541 935 $
Chris Terry 675 000 $ (2)
-Salary Remaining : 522 581 $
Anthony Duclair 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 68 705 226 $
Year 12 : 56 522 726 $
Year 13 : 52 134 393 $
Year 14 : 31 739 393 $
Salary Average Commitment
Year 11 : 68 705 226 $
Year 12 : 56 522 726 $
Year 13 : 52 134 393 $
Year 14 : 31 739 393 $
Salary Cap with 1 Way Contract
Year 11 : 68 705 226 $
Year 12 : 56 522 726 $
Year 13 : 52 134 393 $
Year 14 : 31 739 393 $

Farm Players Salaries

Adin Hill 72 583 $ (1)
Salary Remaining : 56 281 $
Alexandre Fortin 70 667 $ (2)
Salary Remaining : 54 795 $
Anthony Richard 68 833 $ (2)
Salary Remaining : 53 373 $
Paul Thompson 67 500 $ (2)
Salary Remaining : 52 340 $
Antoine Bibeau 67 500 $ (2)
Salary Remaining : 52 340 $
Joe Hicketts 65 000 $ (1)
Salary Remaining : 50 401 $
Dylan McIlrath 65 000 $ (1)
Salary Remaining : 50 401 $
Stephen Gionta 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players8
Salary Commitment
Year 11 : 542 083 $
Year 12 : 274 500 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 542 083 $
Year 12 : 274 500 $
Year 13 : 0 $
Year 14 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 845 - 97,41%
Level 2: 5000 - 60 $ - 4 899 - 97,98%
Level 3: 2000 - 35 $ - 1 939 - 96,97%
Level 4: 4000 - 20 $ - 3 960 - 98,99%
Luxury : 1000 - 200 $ - 985 - 98,49%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 628 - 97,93%
Average Income per Game623 455 $
Year to Date Revenue5 611 094 $

Expense

Pro Players Total Salaries72 278 333 $
Pro Players Total Average Salaries72 278 333 $
Farm Players Total Salaries683 912 $
Farm Players Total Average Salaries683 912 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 433 802 $
Farm Year To Date Expenses265 902 $
Pro Salary Cap To Date16 320 906 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 950 556 $
Pro Remaining Season Days144
Pro Expenses Per Days391 281 $
Pro Estimated Expenses56 344 464 $
Farm Remaining Season Days145
Farm Expenses Per Days6 331 $
Farm Estimated Expenses917 995 $
Estimated Season Expenses57 262 459 $
Season Salary Cap72 278 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $7 221 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 13 478 333 $
Current Bank Account77 550 593 $
Projected Bank Account40 238 690 $

Pro Players Salaries

David Krejci 7 250 000 $ (3)
-Salary Remaining : 5 612 903 $
Mathew Dumba 6 000 000 $ (5)
-Salary Remaining : 4 645 161 $
David Backes 6 000 000 $ (3)
-Salary Remaining : 4 645 161 $
Dougie Hamilton 5 750 000 $ (3)
-Salary Remaining : 4 451 613 $
Mikko Koivu 5 500 000 $ (2)
-Salary Remaining : 4 258 065 $
J.T. Miller 5 250 000 $ (5)
-Salary Remaining : 4 064 516 $
Jon Marchessault 5 000 000 $ (6)
-Salary Remaining : 3 870 968 $
Justin Faulk 4 833 333 $ (2)
-Salary Remaining : 3 741 935 $
Max Pacioretty 4 500 000 $ (5)
-Salary Remaining : 3 483 871 $
Michael Stone 3 500 000 $ (2)
-Salary Remaining : 2 709 677 $
Andrei Vasilevskiy 3 500 000 $ (2)
-Salary Remaining : 2 709 677 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 2 167 742 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 1 509 677 $
Blake Coleman 1 800 000 $ (3)
-Salary Remaining : 1 393 548 $
Kevin Connauton 1 375 000 $ (2)
-Salary Remaining : 1 064 516 $
Robert Bortuzzo 1 150 000 $ (1)
-Salary Remaining : 890 323 $
Alexander Kerfoot 1 137 500 $ (1)
-Salary Remaining : 880 645 $
Chris Wideman 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Brayden Point 919 167 $ (1)
-Salary Remaining : 711 613 $
Jason Dickinson 875 000 $ (1)
-Salary Remaining : 677 419 $
Kasperi Kapanen 863 333 $ (1)
-Salary Remaining : 668 387 $
Jujhar Khaira 675 000 $ (1)
-Salary Remaining : 522 581 $
Alex Stalock 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 72 278 333 $
Year 12 : 60 258 333 $
Year 13 : 41 550 000 $
Year 14 : 20 750 000 $
Salary Average Commitment
Year 11 : 72 278 333 $
Year 12 : 60 258 333 $
Year 13 : 41 550 000 $
Year 14 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 11 : 72 278 333 $
Year 12 : 60 258 333 $
Year 13 : 41 550 000 $
Year 14 : 20 750 000 $

Farm Players Salaries

Chris Bigras 87 413 $ (1)
Salary Remaining : 67 780 $
Casey Nelson 81 250 $ (2)
Salary Remaining : 63 001 $
Zac Dalpe 72 500 $ (1)
Salary Remaining : 56 217 $
Erik Condra 70 000 $ (1)
Salary Remaining : 54 278 $
Andy Andreoff 67 750 $ (1)
Salary Remaining : 52 533 $
Logan Shaw 67 500 $ (1)
Salary Remaining : 52 340 $
Eddie Lack 65 000 $ (1)
Salary Remaining : 50 401 $
Luke Gazdic 57 500 $ (1)
Salary Remaining : 44 586 $
Ben Thomson 57 500 $ (1)
Salary Remaining : 44 586 $
Alexandre Grenier 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players10
Salary Commitment
Year 11 : 683 912 $
Year 12 : 81 250 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 683 912 $
Year 12 : 81 250 $
Year 13 : 0 $
Year 14 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 865 - 97,74%
Level 2: 5000 - 60 $ - 4 921 - 98,42%
Level 3: 2000 - 35 $ - 1 944 - 97,18%
Level 4: 4000 - 20 $ - 3 955 - 98,87%
Luxury : 1000 - 200 $ - 987 - 98,73%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 671 - 98,17%
Average Income per Game625 417 $
Year to Date Revenue6 254 172 $

Expense

Pro Players Total Salaries77 688 333 $
Pro Players Total Average Salaries77 688 333 $
Farm Players Total Salaries1 030 001 $
Farm Players Total Average Salaries1 030 001 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 704 934 $
Farm Year To Date Expenses336 416 $
Pro Salary Cap To Date17 524 292 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 387 933 $
Pro Remaining Season Days144
Pro Expenses Per Days421 980 $
Pro Estimated Expenses60 765 120 $
Farm Remaining Season Days145
Farm Expenses Per Days8 182 $
Farm Estimated Expenses1 186 390 $
Estimated Season Expenses61 951 510 $
Season Salary Cap77 688 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 811 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 18 888 333 $
Current Bank Account49 250 819 $
Projected Bank Account6 687 242 $

Pro Players Salaries

Dustin Brown 5 875 000 $ (4)
-Salary Remaining : 4 548 387 $
Marc-Andre Fleury 5 750 000 $ (1)
-Salary Remaining : 4 451 613 $
Jeff Skinner 5 725 000 $ (1)
-Salary Remaining : 4 432 258 $
Tyler Bozak 5 000 000 $ (3)
-Salary Remaining : 3 870 968 $
Joe Thornton 5 000 000 $ (1)
-Salary Remaining : 3 870 968 $
Calvin de Haan 4 550 000 $ (4)
-Salary Remaining : 3 522 581 $
Anton Stralman 4 500 000 $ (1)
-Salary Remaining : 3 483 871 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 3 483 871 $
Nazem Kadri 4 500 000 $ (4)
-Salary Remaining : 3 483 871 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 3 445 161 $
Chris Tanev 4 450 000 $ (2)
-Salary Remaining : 3 445 161 $
Bryan Rust 3 500 000 $ (4)
-Salary Remaining : 2 709 677 $
Cal Clutterbuck 3 500 000 $ (4)
-Salary Remaining : 2 709 677 $
Casey Cizikas 3 350 000 $ (3)
-Salary Remaining : 2 593 548 $
Thomas Hickey 2 500 000 $ (4)
-Salary Remaining : 1 935 484 $
Aaron Dell 1 900 000 $ (2)
-Salary Remaining : 1 470 968 $
Micheal Ferland 1 750 000 $ (1)
-Salary Remaining : 1 354 839 $
Oscar Lindberg 1 700 000 $ (1)
-Salary Remaining : 1 316 129 $
Markus Granlund 1 475 000 $ (1)
-Salary Remaining : 1 141 935 $
Michael Hutchinson 1 300 000 $ (1)
-Salary Remaining : 1 006 452 $
MacKenzie Weegar 900 000 $ (1)
-Salary Remaining : 696 774 $
Ivan Barbashev 863 333 $ (1)
-Salary Remaining : 668 387 $
Matt Bartkowski 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 77 688 333 $
Year 12 : 48 075 000 $
Year 13 : 41 725 000 $
Year 14 : 33 375 000 $
Salary Average Commitment
Year 11 : 77 688 333 $
Year 12 : 48 075 000 $
Year 13 : 41 725 000 $
Year 14 : 33 375 000 $
Salary Cap with 1 Way Contract
Year 11 : 77 688 333 $
Year 12 : 48 075 000 $
Year 13 : 41 725 000 $
Year 14 : 33 375 000 $

Farm Players Salaries

Brendan Lemieux 103 917 $ (1)
Salary Remaining : 80 577 $
Ross Johnston 100 000 $ (4)
Salary Remaining : 77 540 $
Ian McCoshen 92 500 $ (1)
Salary Remaining : 71 725 $
Gabriel Carlsson 89 417 $ (2)
Salary Remaining : 69 334 $
Brendan Guhle 88 833 $ (2)
Salary Remaining : 68 881 $
Ben Gleason 76 167 $ (3)
Salary Remaining : 59 060 $
Jacob Middleton 73 500 $ (2)
Salary Remaining : 56 992 $
Andreas Borgman 70 000 $ (2)
Salary Remaining : 54 278 $
Clark Bishop 69 500 $ (1)
Salary Remaining : 53 890 $
Dominic Turgeon 68 667 $ (1)
Salary Remaining : 53 244 $
Radim Simek 67 500 $ (2)
Salary Remaining : 52 340 $
John Gilmour 65 000 $ (1)
Salary Remaining : 50 401 $
Spencer Martin 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players13
Salary Commitment
Year 11 : 1 030 001 $
Year 12 : 565 417 $
Year 13 : 176 167 $
Year 14 : 100 000 $
Salary Average Commitment
Year 11 : 1 030 001 $
Year 12 : 565 417 $
Year 13 : 176 167 $
Year 14 : 100 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 945 - 99,09%
Level 2: 5000 - 60 $ - 4 898 - 97,96%
Level 3: 2000 - 35 $ - 1 968 - 98,42%
Level 4: 4000 - 20 $ - 3 912 - 97,81%
Luxury : 1000 - 200 $ - 981 - 98,11%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 705 - 98,36%
Average Income per Game628 190 $
Year to Date Revenue6 281 896 $

Expense

Pro Players Total Salaries79 014 056 $
Pro Players Total Average Salaries79 014 056 $
Farm Players Total Salaries407 500 $
Farm Players Total Average Salaries407 500 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 954 790 $
Farm Year To Date Expenses530 628 $
Pro Salary Cap To Date17 841 894 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 473 878 $
Pro Remaining Season Days144
Pro Expenses Per Days427 495 $
Pro Estimated Expenses61 559 280 $
Farm Remaining Season Days145
Farm Expenses Per Days12 634 $
Farm Estimated Expenses1 831 930 $
Estimated Season Expenses63 391 210 $
Season Salary Cap79 014 056 $
Estimate Under Maximum Salary Cap of 79 500 000 $485 944 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 20 214 056 $
Current Bank Account44 668 536 $
Projected Bank Account751 204 $

Pro Players Salaries

Alex Ovechkin 9 538 500 $ (3)
-Salary Remaining : 7 384 645 $
Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 6 580 645 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 4 877 419 $
Ilya Kovalchuk 6 250 000 $ (3)
-Salary Remaining : 4 838 710 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 4 645 161 $
Tyler Myers 5 500 000 $ (1)
-Salary Remaining : 4 258 065 $
Teuvo Teravainen 5 400 000 $ (6)
-Salary Remaining : 4 180 645 $
Hampus Lindholm 5 205 556 $ (4)
-Salary Remaining : 4 030 108 $
Frederik Andersen 5 000 000 $ (3)
-Salary Remaining : 3 870 968 $
Morgan Rielly 5 000 000 $ (4)
-Salary Remaining : 3 870 968 $
Artem Anisimov 4 550 000 $ (3)
-Salary Remaining : 3 522 581 $
David Schlemko 2 100 000 $ (2)
-Salary Remaining : 1 625 806 $
Jake McCabe 1 600 000 $ (1)
-Salary Remaining : 1 238 710 $
Jake Debrusk 1 288 333 $ (2)
-Salary Remaining : 997 419 $
Kyle Brodziak 1 150 000 $ (2)
-Salary Remaining : 890 323 $
Travis Konecny 1 106 667 $ (1)
-Salary Remaining : 856 774 $
Devante Smith-Pelly 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Alex Iafallo 925 000 $ (1)
-Salary Remaining : 716 129 $
Korbinian Holzer 900 000 $ (1)
-Salary Remaining : 696 774 $
Brett Kulak 900 000 $ (1)
-Salary Remaining : 696 774 $
Calvin Pickard 800 000 $ (1)
-Salary Remaining : 619 355 $
Total Pro Players21
Salary Commitment
Year 11 : 79 014 056 $
Year 12 : 60 282 389 $
Year 13 : 55 744 056 $
Year 14 : 30 405 556 $
Salary Average Commitment
Year 11 : 79 014 056 $
Year 12 : 60 282 389 $
Year 13 : 55 744 056 $
Year 14 : 30 405 556 $
Salary Cap with 1 Way Contract
Year 11 : 79 014 056 $
Year 12 : 60 282 389 $
Year 13 : 55 744 056 $
Year 14 : 30 405 556 $

Farm Players Salaries

Zach Sanford 92 500 $ (1)
Salary Remaining : 71 725 $
Gustav Forsling 92 500 $ (1)
Salary Remaining : 71 725 $
Kiefer Sherwood 92 500 $ (2)
Salary Remaining : 71 725 $
Ryan Carpenter 65 000 $ (1)
Salary Remaining : 50 401 $
Chad Ruhwedel 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players5
Salary Commitment
Year 11 : 407 500 $
Year 12 : 92 500 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 407 500 $
Year 12 : 92 500 $
Year 13 : 0 $
Year 14 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,80%
Level 2: 5000 - 60 $ - 4 930 - 98,59%
Level 3: 2000 - 35 $ - 1 935 - 96,76%
Level 4: 4000 - 20 $ - 3 937 - 98,42%
Luxury : 1000 - 200 $ - 981 - 98,12%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 651 - 98,06%
Average Income per Game624 886 $
Year to Date Revenue5 623 972 $

Expense

Pro Players Total Salaries79 418 462 $
Pro Players Total Average Salaries79 418 463 $
Farm Players Total Salaries1 703 625 $
Farm Players Total Average Salaries1 703 625 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 121 590 $
Farm Year To Date Expenses500 894 $
Pro Salary Cap To Date17 873 202 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 996 345 $
Pro Remaining Season Days144
Pro Expenses Per Days432 895 $
Pro Estimated Expenses62 336 880 $
Farm Remaining Season Days145
Farm Expenses Per Days11 784 $
Farm Estimated Expenses1 708 680 $
Estimated Season Expenses64 045 560 $
Season Salary Cap79 418 463 $
Estimate Under Maximum Salary Cap of 79 500 000 $81 537 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 20 618 463 $
Current Bank Account73 408 725 $
Projected Bank Account29 359 510 $

Pro Players Salaries

Phil Kessel 8 000 000 $ (4)
-Salary Remaining : 6 193 548 $
Victor Hedman 7 875 000 $ (6)
-Salary Remaining : 6 096 774 $
Ryan Suter 7 538 462 $ (6)
-Salary Remaining : 5 836 229 $
Mike Smith 5 666 667 $ (1)
-Salary Remaining : 4 387 097 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 4 258 065 $
William Karlsson 5 250 000 $ (1)
-Salary Remaining : 4 064 516 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 3 948 387 $
Noah Hanifin 4 950 000 $ (6)
-Salary Remaining : 3 832 258 $
Vincent Trocheck 4 750 000 $ (4)
-Salary Remaining : 3 677 419 $
Justin Braun 3 800 000 $ (2)
-Salary Remaining : 2 941 935 $
Sam Reinhart 3 650 000 $ (2)
-Salary Remaining : 2 825 806 $
Charlie Coyle 3 200 000 $ (2)
-Salary Remaining : 2 477 419 $
Max Domi 3 150 000 $ (2)
-Salary Remaining : 2 438 710 $
Connor Brown 2 100 000 $ (2)
-Salary Remaining : 1 625 806 $
Matt Benning 1 900 000 $ (2)
-Salary Remaining : 1 470 968 $
Darcy Kuemper 1 850 000 $ (2)
-Salary Remaining : 1 432 258 $
Adam Pelech 1 600 000 $ (3)
-Salary Remaining : 1 238 710 $
Cedric Paquette 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Gabriel Bourque 950 000 $ (1)
-Salary Remaining : 735 484 $
Sam Steel 863 333 $ (3)
-Salary Remaining : 668 387 $
Reid Boucher 725 000 $ (1)
-Salary Remaining : 561 290 $
Total Pro Players21
Salary Commitment
Year 11 : 79 418 462 $
Year 12 : 65 826 795 $
Year 13 : 46 176 795 $
Year 14 : 43 713 462 $
Salary Average Commitment
Year 11 : 79 418 463 $
Year 12 : 65 826 796 $
Year 13 : 46 176 796 $
Year 14 : 43 713 463 $
Salary Cap with 1 Way Contract
Year 11 : 79 418 463 $
Year 12 : 65 826 796 $
Year 13 : 46 176 796 $
Year 14 : 43 713 463 $

Farm Players Salaries

Dmitrij Jaskin 110 000 $ (1)
Salary Remaining : 85 294 $
Dylan Gambrell 92 500 $ (1)
Salary Remaining : 71 725 $
Drake Batherson 87 500 $ (3)
Salary Remaining : 67 848 $
Trent Frederic 87 500 $ (3)
Salary Remaining : 67 848 $
Michael Dal Colle 86 333 $ (1)
Salary Remaining : 66 943 $
Ty Rattie 80 000 $ (1)
Salary Remaining : 62 032 $
Anthony Stolarz 76 125 $ (1)
Salary Remaining : 59 027 $
Jeremy Lauzon 74 750 $ (2)
Salary Remaining : 57 961 $
Remi Elie 73 500 $ (1)
Salary Remaining : 56 992 $
Taylor Leier 72 000 $ (1)
Salary Remaining : 55 829 $
Greg McKegg 71 500 $ (1)
Salary Remaining : 55 441 $
Jonas Siegenthaler 71 417 $ (2)
Salary Remaining : 55 377 $
Jordan Schmaltz 70 000 $ (2)
Salary Remaining : 54 278 $
Tyler Wotherspoon 70 000 $ (1)
Salary Remaining : 54 278 $
Joseph Blandisi 68 000 $ (1)
Salary Remaining : 52 727 $
Corban Knight 65 000 $ (1)
Salary Remaining : 50 401 $
Chris Butler 65 000 $ (1)
Salary Remaining : 50 401 $
Anton Blidh 65 000 $ (1)
Salary Remaining : 50 401 $
Joseph Cramarossa 65 000 $ (1)
Salary Remaining : 50 401 $
Steve Oleksy 65 000 $ (1)
Salary Remaining : 50 401 $
Jonny Brodzinski 65 000 $ (1)
Salary Remaining : 50 401 $
Aaron Ness 65 000 $ (1)
Salary Remaining : 50 401 $
Duncan Siemens 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players23
Salary Commitment
Year 11 : 1 703 625 $
Year 12 : 391 167 $
Year 13 : 175 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 703 625 $
Year 12 : 391 167 $
Year 13 : 175 000 $
Year 14 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 865 - 97,76%
Level 2: 5000 - 60 $ - 4 860 - 97,21%
Level 3: 2000 - 35 $ - 1 937 - 96,87%
Level 4: 4000 - 20 $ - 3 896 - 97,39%
Luxury : 1000 - 200 $ - 991 - 99,06%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 550 - 97,50%
Average Income per Game623 223 $
Year to Date Revenue5 609 008 $

Expense

Pro Players Total Salaries66 980 831 $
Pro Players Total Average Salaries66 980 831 $
Farm Players Total Salaries757 416 $
Farm Players Total Average Salaries757 416 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 646 744 $
Farm Year To Date Expenses227 976 $
Pro Salary Cap To Date14 533 848 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 943 140 $
Pro Remaining Season Days144
Pro Expenses Per Days362 800 $
Pro Estimated Expenses52 243 200 $
Farm Remaining Season Days145
Farm Expenses Per Days5 655 $
Farm Estimated Expenses819 975 $
Estimated Season Expenses53 063 175 $
Season Salary Cap66 980 831 $
Estimate Under Maximum Salary Cap of 79 500 000 $12 519 169 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 8 180 831 $
Current Bank Account56 447 436 $
Projected Bank Account23 327 401 $

Pro Players Salaries

Alex Steen 5 750 000 $ (3)
-Salary Remaining : 4 451 613 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 4 180 645 $
Jimmy Howard 5 291 666 $ (1)
-Salary Remaining : 4 096 774 $
Frans Nielsen 5 250 000 $ (4)
-Salary Remaining : 4 064 516 $
Marcus Johansson 4 583 333 $ (1)
-Salary Remaining : 3 548 387 $
Michael Frolik 4 300 000 $ (2)
-Salary Remaining : 3 329 032 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 3 290 323 $
Brett Pesce 4 025 000 $ (6)
-Salary Remaining : 3 116 129 $
Alec Martinez 4 000 000 $ (3)
-Salary Remaining : 3 096 774 $
Brandon Montour 3 387 500 $ (2)
-Salary Remaining : 2 622 581 $
Ryan Strome 3 100 000 $ (2)
-Salary Remaining : 2 400 000 $
Chris Tierney 2 937 500 $ (2)
-Salary Remaining : 2 274 194 $
Devin Shore 2 300 000 $ (2)
-Salary Remaining : 1 780 645 $
Trevor van Riemsdyk 2 300 000 $ (2)
-Salary Remaining : 1 780 645 $
Mikhail Sergachev 1 744 166 $ (2)
-Salary Remaining : 1 350 322 $
Clayton Keller 1 673 333 $ (2)
-Salary Remaining : 1 295 484 $
Pierre-Edouard Bellemare 1 450 000 $ (1)
-Salary Remaining : 1 122 581 $
Robert Hagg 1 150 000 $ (2)
-Salary Remaining : 890 323 $
Nikolay Goldobin 1 075 833 $ (1)
-Salary Remaining : 832 903 $
Tomas Nosek 962 500 $ (1)
-Salary Remaining : 745 161 $
Fredrik Claesson 700 000 $ (1)
-Salary Remaining : 541 935 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 541 935 $
Laurent Brossoit 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 66 980 831 $
Year 12 : 46 167 499 $
Year 13 : 23 275 000 $
Year 14 : 13 525 000 $
Salary Average Commitment
Year 11 : 66 980 831 $
Year 12 : 46 167 499 $
Year 13 : 23 275 000 $
Year 14 : 13 525 000 $
Salary Cap with 1 Way Contract
Year 11 : 66 980 831 $
Year 12 : 46 167 499 $
Year 13 : 23 275 000 $
Year 14 : 13 525 000 $

Farm Players Salaries

Haydn Fleury 171 333 $ (1)
Salary Remaining : 132 852 $
Joshua Ho-Sang 107 583 $ (1)
Salary Remaining : 83 420 $
Anders Bjork 106 667 $ (2)
Salary Remaining : 82 709 $
Zack MacEwen 84 750 $ (2)
Salary Remaining : 65 715 $
Laurent Dauphin 78 750 $ (1)
Salary Remaining : 61 063 $
Ethan Bear 72 000 $ (2)
Salary Remaining : 55 829 $
Nelson Nogier 71 333 $ (1)
Salary Remaining : 55 312 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players8
Salary Commitment
Year 11 : 757 416 $
Year 12 : 263 417 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 757 416 $
Year 12 : 263 417 $
Year 13 : 0 $
Year 14 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 999 - 99,99%
Level 2: 5000 - 60 $ - 4 917 - 98,34%
Level 3: 2000 - 35 $ - 1 967 - 98,33%
Level 4: 4000 - 20 $ - 3 872 - 96,79%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 755 - 98,64%
Average Income per Game633 029 $
Year to Date Revenue5 697 260 $

Expense

Pro Players Total Salaries73 310 475 $
Pro Players Total Average Salaries73 310 475 $
Farm Players Total Salaries1 068 584 $
Farm Players Total Average Salaries1 068 584 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 589 419 $
Farm Year To Date Expenses337 517 $
Pro Salary Cap To Date15 024 897 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 256 924 $
Pro Remaining Season Days144
Pro Expenses Per Days407 583 $
Pro Estimated Expenses58 691 952 $
Farm Remaining Season Days145
Farm Expenses Per Days8 388 $
Farm Estimated Expenses1 216 260 $
Estimated Season Expenses59 908 212 $
Season Salary Cap73 310 475 $
Estimate Under Maximum Salary Cap of 79 500 000 $6 189 525 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 14 510 475 $
Current Bank Account62 313 121 $
Projected Bank Account22 661 833 $

Pro Players Salaries

Shea Weber 7 857 143 $ (6)
-Salary Remaining : 6 082 949 $
Bobby Ryan 7 250 000 $ (4)
-Salary Remaining : 5 612 903 $
Braden Holtby 6 100 000 $ (2)
-Salary Remaining : 4 722 581 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 4 258 065 $
Roberto Luongo 5 333 333 $ (4)
-Salary Remaining : 4 129 032 $
Tyler Toffoli 4 600 000 $ (2)
-Salary Remaining : 3 561 290 $
Brock Nelson 4 250 000 $ (1)
-Salary Remaining : 3 290 323 $
Jake Gardiner 4 050 000 $ (1)
-Salary Remaining : 3 135 484 $
Kris Russell 4 000 000 $ (3)
-Salary Remaining : 3 096 774 $
Andrew Shaw 3 900 000 $ (4)
-Salary Remaining : 3 019 355 $
Will Butcher 3 775 000 $ (1)
-Salary Remaining : 2 922 581 $
Lars Eller 3 500 000 $ (5)
-Salary Remaining : 2 709 677 $
Trevor Daley 3 166 666 $ (2)
-Salary Remaining : 2 451 612 $
Melker Karlsson 2 000 000 $ (2)
-Salary Remaining : 1 548 387 $
Thomas Chabot 1 223 333 $ (2)
-Salary Remaining : 947 097 $
Anthony Beauvillier 1 106 667 $ (1)
-Salary Remaining : 856 774 $
Yanni Gourde 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Nicolas Deslauriers 950 000 $ (2)
-Salary Remaining : 735 484 $
Magnus Paajarvi 900 000 $ (1)
-Salary Remaining : 696 774 $
Christian Folin 800 000 $ (1)
-Salary Remaining : 619 355 $
Mike Reilly 725 000 $ (1)
-Salary Remaining : 561 290 $
Samuel Blais 673 333 $ (1)
-Salary Remaining : 521 290 $
Brandon Pirri 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 73 310 475 $
Year 12 : 55 380 475 $
Year 13 : 37 340 476 $
Year 14 : 33 340 476 $
Salary Average Commitment
Year 11 : 73 310 475 $
Year 12 : 55 380 475 $
Year 13 : 37 340 476 $
Year 14 : 33 340 476 $
Salary Cap with 1 Way Contract
Year 11 : 73 310 475 $
Year 12 : 55 380 475 $
Year 13 : 37 340 476 $
Year 14 : 33 340 476 $

Farm Players Salaries

Joseph Morrow 100 000 $ (1)
Salary Remaining : 77 540 $
Marko Dano 80 000 $ (1)
Salary Remaining : 62 032 $
Austin Wagner 75 917 $ (2)
Salary Remaining : 58 866 $
Charlie Lindgren 75 000 $ (3)
Salary Remaining : 58 155 $
Maxime Lajoie 71 000 $ (3)
Salary Remaining : 55 053 $
Andrew Poturalski 70 000 $ (1)
Salary Remaining : 54 278 $
Julian Melchiori 70 000 $ (1)
Salary Remaining : 54 278 $
Peter Holland 67 500 $ (1)
Salary Remaining : 52 340 $
Michael Chaput 67 500 $ (2)
Salary Remaining : 52 340 $
Frederick Gaudreau 66 667 $ (2)
Salary Remaining : 51 693 $
Jordan Schroeder 65 000 $ (1)
Salary Remaining : 50 401 $
Taylor Fedun 65 000 $ (1)
Salary Remaining : 50 401 $
Gabriel Dumont 65 000 $ (1)
Salary Remaining : 50 401 $
Jean-Sebastien Dea 65 000 $ (1)
Salary Remaining : 50 401 $
Cory Conacher 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players15
Salary Commitment
Year 11 : 1 068 584 $
Year 12 : 356 084 $
Year 13 : 146 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 068 584 $
Year 12 : 356 084 $
Year 13 : 146 000 $
Year 14 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 801 - 96,68%
Level 2: 5000 - 60 $ - 4 896 - 97,91%
Level 3: 2000 - 35 $ - 1 954 - 97,72%
Level 4: 4000 - 20 $ - 3 917 - 97,93%
Luxury : 1000 - 200 $ - 989 - 98,91%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 557 - 97,54%
Average Income per Game621 378 $
Year to Date Revenue6 213 782 $

Expense

Pro Players Total Salaries79 052 500 $
Pro Players Total Average Salaries79 052 500 $
Farm Players Total Salaries1 255 875 $
Farm Players Total Average Salaries1 255 875 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 302 172 $
Farm Year To Date Expenses371 910 $
Pro Salary Cap To Date17 850 546 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 262 724 $
Pro Remaining Season Days144
Pro Expenses Per Days435 766 $
Pro Estimated Expenses62 750 304 $
Farm Remaining Season Days145
Farm Expenses Per Days8 855 $
Farm Estimated Expenses1 283 975 $
Estimated Season Expenses64 034 279 $
Season Salary Cap79 052 500 $
Estimate Under Maximum Salary Cap of 79 500 000 $447 500 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 20 252 500 $
Current Bank Account59 352 541 $
Projected Bank Account14 580 986 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (6)
-Salary Remaining : 6 193 548 $
Ryan O'Reilly 7 500 000 $ (5)
-Salary Remaining : 5 806 452 $
Mark Stone 7 350 000 $ (1)
-Salary Remaining : 5 690 323 $
Mark Giordano 6 750 000 $ (4)
-Salary Remaining : 5 225 806 $
Alexander Radulov 6 250 000 $ (4)
-Salary Remaining : 4 838 710 $
Brad Marchand 6 125 000 $ (6)
-Salary Remaining : 4 741 935 $
Torey Krug 5 250 000 $ (2)
-Salary Remaining : 4 064 516 $
Devan Dubnyk 4 333 333 $ (3)
-Salary Remaining : 3 354 838 $
Jake Muzzin 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Jakob Silfverberg 3 750 000 $ (1)
-Salary Remaining : 2 903 226 $
Michael Grabner 3 350 000 $ (3)
-Salary Remaining : 2 593 548 $
Derek Ryan 3 125 000 $ (3)
-Salary Remaining : 2 419 355 $
Mattias Janmark 2 300 000 $ (1)
-Salary Remaining : 1 780 645 $
Greg Pateryn 2 250 000 $ (3)
-Salary Remaining : 1 741 935 $
Neal Pionk 1 775 000 $ (1)
-Salary Remaining : 1 374 194 $
Pavel Zacha 1 744 167 $ (1)
-Salary Remaining : 1 350 323 $
Nate Thompson 1 650 000 $ (1)
-Salary Remaining : 1 277 419 $
Deryk Engelland 1 500 000 $ (1)
-Salary Remaining : 1 161 290 $
Noel Acciari 725 000 $ (1)
-Salary Remaining : 561 290 $
Casey DeSmith 675 000 $ (1)
-Salary Remaining : 522 581 $
Brendan Leipsic 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players21
Salary Commitment
Year 11 : 79 052 500 $
Year 12 : 56 933 333 $
Year 13 : 47 683 333 $
Year 14 : 34 625 000 $
Salary Average Commitment
Year 11 : 79 052 500 $
Year 12 : 56 933 333 $
Year 13 : 47 683 333 $
Year 14 : 34 625 000 $
Salary Cap with 1 Way Contract
Year 11 : 79 052 500 $
Year 12 : 56 933 333 $
Year 13 : 47 683 333 $
Year 14 : 34 625 000 $

Farm Players Salaries

Ryan Donato 135 000 $ (1)
Salary Remaining : 104 679 $
Austin Czarnik 125 000 $ (2)
Salary Remaining : 96 925 $
Par Lindholm 92 500 $ (1)
Salary Remaining : 71 725 $
Max Jones 86 333 $ (3)
Salary Remaining : 66 943 $
Zach Senyshyn 86 333 $ (2)
Salary Remaining : 66 943 $
Libor Sulak 83 375 $ (1)
Salary Remaining : 64 649 $
John Quenneville 81 167 $ (1)
Salary Remaining : 62 937 $
Alex Nedeljkovic 81 167 $ (1)
Salary Remaining : 62 937 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 58 155 $
Roland McKeown 74 500 $ (1)
Salary Remaining : 57 767 $
Kenny Agostino 70 000 $ (1)
Salary Remaining : 54 278 $
Conor Garland 68 000 $ (1)
Salary Remaining : 52 727 $
Justin Holl 67 500 $ (2)
Salary Remaining : 52 340 $
Dillon Heatherington 65 000 $ (1)
Salary Remaining : 50 401 $
Mackenzie MacEachern 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players15
Salary Commitment
Year 11 : 1 255 875 $
Year 12 : 440 166 $
Year 13 : 86 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 255 875 $
Year 12 : 440 166 $
Year 13 : 86 333 $
Year 14 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 835 - 97,25%
Level 2: 5000 - 60 $ - 4 806 - 96,12%
Level 3: 2000 - 35 $ - 1 970 - 98,51%
Level 4: 4000 - 20 $ - 3 931 - 98,27%
Luxury : 1000 - 200 $ - 989 - 98,89%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 531 - 97,39%
Average Income per Game620 773 $
Year to Date Revenue5 586 958 $

Expense

Pro Players Total Salaries78 244 999 $
Pro Players Total Average Salaries78 244 999 $
Farm Players Total Salaries358 078 $
Farm Players Total Average Salaries358 078 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 781 120 $
Farm Year To Date Expenses192 738 $
Pro Salary Cap To Date17 668 224 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 864 740 $
Pro Remaining Season Days144
Pro Expenses Per Days423 360 $
Pro Estimated Expenses60 963 840 $
Farm Remaining Season Days145
Farm Expenses Per Days4 589 $
Farm Estimated Expenses665 405 $
Estimated Season Expenses61 629 245 $
Season Salary Cap78 244 999 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 255 001 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 444 999 $
Current Bank Account66 474 214 $
Projected Bank Account24 709 709 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (6)
-Salary Remaining : 9 677 419 $
Drew Doughty 7 000 000 $ (6)
-Salary Remaining : 5 419 355 $
Pekka Rinne 7 000 000 $ (1)
-Salary Remaining : 5 419 355 $
Brent Seabrook 6 875 000 $ (6)
-Salary Remaining : 5 322 581 $
Danny DeKeyser 5 000 000 $ (4)
-Salary Remaining : 3 870 968 $
Gustav Nyquist 4 750 000 $ (1)
-Salary Remaining : 3 677 419 $
Chris Kreider 4 625 000 $ (2)
-Salary Remaining : 3 580 645 $
Nikita Zaitsev 4 500 000 $ (6)
-Salary Remaining : 3 483 871 $
Mikkel Boedker 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 2 922 581 $
Eric Staal 3 500 000 $ (1)
-Salary Remaining : 2 709 677 $
Brady Tkachuk 3 475 000 $ (3)
-Salary Remaining : 2 690 323 $
Mark Pysyk 2 733 333 $ (2)
-Salary Remaining : 2 116 129 $
Jordan Martinook 1 800 000 $ (1)
-Salary Remaining : 1 393 548 $
Stefan Noesen 1 725 000 $ (1)
-Salary Remaining : 1 335 484 $
Roman Polak 1 300 000 $ (1)
-Salary Remaining : 1 006 452 $
Louis Domingue 1 150 000 $ (2)
-Salary Remaining : 890 323 $
Kevin Labanc 925 000 $ (1)
-Salary Remaining : 716 129 $
Alex DeBrincat 894 166 $ (2)
-Salary Remaining : 692 258 $
Michael Amadio 717 500 $ (1)
-Salary Remaining : 555 484 $
Total Pro Players20
Salary Commitment
Year 11 : 78 244 999 $
Year 12 : 52 752 499 $
Year 13 : 39 350 000 $
Year 14 : 35 875 000 $
Salary Average Commitment
Year 11 : 78 244 999 $
Year 12 : 52 752 499 $
Year 13 : 39 350 000 $
Year 14 : 35 875 000 $
Salary Cap with 1 Way Contract
Year 11 : 78 244 999 $
Year 12 : 52 752 499 $
Year 13 : 39 350 000 $
Year 14 : 35 875 000 $

Farm Players Salaries

Daniel O'Regan 87 413 $ (1)
Salary Remaining : 67 780 $
Joshua Jacobs 72 583 $ (1)
Salary Remaining : 56 281 $
Nicolas Aube-Kubel 68 083 $ (1)
Salary Remaining : 52 792 $
Marek Mazanec 65 000 $ (1)
Salary Remaining : 50 401 $
Nathan Walker 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players5
Salary Commitment
Year 11 : 358 078 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 358 078 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 846 - 97,44%
Level 2: 5000 - 60 $ - 4 754 - 95,09%
Level 3: 2000 - 35 $ - 1 983 - 99,16%
Level 4: 4000 - 20 $ - 3 849 - 96,23%
Luxury : 1000 - 200 $ - 968 - 96,82%
Total Capacity :18000

Income

Home Games Left35
Average Attendance - %17 401 - 96,67%
Average Income per Game617 049 $
Year to Date Revenue3 702 296 $

Expense

Pro Players Total Salaries72 690 880 $
Pro Players Total Average Salaries72 690 880 $
Farm Players Total Salaries2 133 074 $
Farm Players Total Average Salaries2 133 074 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 209 776 $
Farm Year To Date Expenses591 402 $
Pro Salary Cap To Date16 758 150 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 596 727 $
Pro Remaining Season Days144
Pro Expenses Per Days401 564 $
Pro Estimated Expenses57 825 216 $
Farm Remaining Season Days145
Farm Expenses Per Days14 081 $
Farm Estimated Expenses2 041 745 $
Estimated Season Expenses59 866 961 $
Season Salary Cap72 690 880 $
Estimate Under Maximum Salary Cap of 79 500 000 $6 809 120 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 13 890 880 $
Current Bank Account57 431 219 $
Projected Bank Account19 160 985 $

Pro Players Salaries

Ryan Callahan 7 500 000 $ (1)
-Salary Remaining : 5 806 452 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 4 645 161 $
Loui Eriksson 6 000 000 $ (4)
-Salary Remaining : 4 645 161 $
Brandon Dubinsky 5 850 000 $ (3)
-Salary Remaining : 4 529 032 $
Jonathan Quick 5 800 000 $ (5)
-Salary Remaining : 4 490 323 $
Andrej Sekera 5 500 000 $ (3)
-Salary Remaining : 4 258 065 $
Marc Methot 4 900 000 $ (1)
-Salary Remaining : 3 793 548 $
Karl Alzner 4 625 000 $ (4)
-Salary Remaining : 3 580 645 $
Jason Demers 4 500 000 $ (3)
-Salary Remaining : 3 483 871 $
Victor Rask 4 000 000 $ (4)
-Salary Remaining : 3 096 774 $
Colin Wilson 3 937 500 $ (1)
-Salary Remaining : 3 048 387 $
Dale Weise 2 350 000 $ (2)
-Salary Remaining : 1 819 355 $
Matt Hunwick 2 250 000 $ (2)
-Salary Remaining : 1 741 935 $
Juuse Saros 1 500 000 $ (3)
-Salary Remaining : 1 161 290 $
Luke Kunin 1 425 000 $ (2)
-Salary Remaining : 1 103 226 $
Filip Chytil 1 244 166 $ (3)
-Salary Remaining : 963 225 $
Danton Heinen 995 883 $ (1)
-Salary Remaining : 771 006 $
Artturi Lehkonen 925 000 $ (1)
-Salary Remaining : 716 129 $
Jordan Greenway 916 666 $ (2)
-Salary Remaining : 709 677 $
Michael Rasmussen 894 166 $ (3)
-Salary Remaining : 692 258 $
Travis Dermott 863 333 $ (2)
-Salary Remaining : 668 387 $
Filip Hronek 714 166 $ (3)
-Salary Remaining : 552 903 $
Total Pro Players22
Salary Commitment
Year 11 : 72 690 880 $
Year 12 : 54 432 497 $
Year 13 : 46 627 498 $
Year 14 : 26 425 000 $
Salary Average Commitment
Year 11 : 72 690 880 $
Year 12 : 54 432 497 $
Year 13 : 46 627 498 $
Year 14 : 26 425 000 $
Salary Cap with 1 Way Contract
Year 11 : 72 690 880 $
Year 12 : 54 432 497 $
Year 13 : 46 627 498 $
Year 14 : 26 425 000 $

Farm Players Salaries

Jan Rutta 225 000 $ (1)
Salary Remaining : 174 465 $
Lias Andersson 174 417 $ (3)
Salary Remaining : 135 243 $
Madison Bowey 100 000 $ (2)
Salary Remaining : 77 540 $
Gavin Bayreuther 92 500 $ (1)
Salary Remaining : 71 725 $
Ryan Kuffner 92 500 $ (2)
Salary Remaining : 71 725 $
Ryan Lindgren 92 500 $ (3)
Salary Remaining : 71 725 $
Jacob Larsson 89 417 $ (2)
Salary Remaining : 69 334 $
Eeli Tolvanen 89 417 $ (3)
Salary Remaining : 69 334 $
Dillon Dube 87 500 $ (3)
Salary Remaining : 67 848 $
Juuso Valimaki 87 500 $ (3)
Salary Remaining : 67 848 $
Jordan Kyrou 87 500 $ (3)
Salary Remaining : 67 848 $
Kailer Yamamoto 87 500 $ (3)
Salary Remaining : 67 848 $
C.J. Smith 87 413 $ (1)
Salary Remaining : 67 780 $
Hudson Fasching 87 413 $ (1)
Salary Remaining : 67 780 $
Nikita Scherbak 86 333 $ (1)
Salary Remaining : 66 943 $
Libor Hajek 83 333 $ (3)
Salary Remaining : 64 617 $
Vladislav Kamenev 83 333 $ (1)
Salary Remaining : 64 617 $
Caleb Jones 72 000 $ (2)
Salary Remaining : 55 829 $
Seth Helgeson 67 500 $ (2)
Salary Remaining : 52 340 $
Dustin Tokarski 65 000 $ (1)
Salary Remaining : 50 401 $
Andrew Hammond 65 000 $ (1)
Salary Remaining : 50 401 $
Oscar Fantenberg 65 000 $ (1)
Salary Remaining : 50 401 $
Cody Goloubef 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players23
Salary Commitment
Year 11 : 2 133 075 $
Year 12 : 1 211 084 $
Year 13 : 789 667 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 133 075 $
Year 12 : 1 211 084 $
Year 13 : 789 667 $
Year 14 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 843 - 97,39%
Level 2: 5000 - 60 $ - 4 746 - 94,92%
Level 3: 2000 - 35 $ - 1 946 - 97,28%
Level 4: 4000 - 20 $ - 3 965 - 99,13%
Luxury : 1000 - 200 $ - 951 - 95,11%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 451 - 96,95%
Average Income per Game615 419 $
Year to Date Revenue4 923 353 $

Expense

Pro Players Total Salaries72 565 096 $
Pro Players Total Average Salaries72 565 096 $
Farm Players Total Salaries281 167 $
Farm Players Total Average Salaries281 167 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 747 658 $
Farm Year To Date Expenses180 306 $
Pro Salary Cap To Date17 634 762 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 308 831 $
Pro Remaining Season Days144
Pro Expenses Per Days392 823 $
Pro Estimated Expenses56 566 512 $
Farm Remaining Season Days145
Farm Expenses Per Days4 177 $
Farm Estimated Expenses605 665 $
Estimated Season Expenses57 172 177 $
Season Salary Cap72 565 096 $
Estimate Under Maximum Salary Cap of 79 500 000 $6 934 904 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 13 765 096 $
Current Bank Account35 567 022 $
Projected Bank Account(1 296 324 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (5)
-Salary Remaining : 8 129 032 $
Brent Burns 8 000 000 $ (6)
-Salary Remaining : 6 193 548 $
Cam Fowler 6 500 000 $ (6)
-Salary Remaining : 5 032 258 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 4 645 161 $
Gabriel Landeskog 5 571 429 $ (3)
-Salary Remaining : 4 313 364 $
Nick Foligno 5 500 000 $ (3)
-Salary Remaining : 4 258 065 $
Elias Lindholm 4 850 000 $ (6)
-Salary Remaining : 3 754 839 $
Nikita Kucherov 4 767 000 $ (6)
-Salary Remaining : 3 690 581 $
Boone Jenner 3 750 000 $ (4)
-Salary Remaining : 2 903 226 $
Jay Beagle 3 000 000 $ (4)
-Salary Remaining : 2 322 581 $
Patrik Nemeth 2 500 000 $ (1)
-Salary Remaining : 1 935 484 $
Esa Lindell 2 200 000 $ (1)
-Salary Remaining : 1 703 226 $
Luke Glendening 1 800 000 $ (3)
-Salary Remaining : 1 393 548 $
Pat Maroon 1 750 000 $ (1)
-Salary Remaining : 1 354 839 $
Robin Lehner 1 500 000 $ (1)
-Salary Remaining : 1 161 290 $
Jonathon Merrill 1 375 000 $ (2)
-Salary Remaining : 1 064 516 $
Brandon Carlo 894 167 $ (1)
-Salary Remaining : 692 258 $
Daniel Carr 750 000 $ (1)
-Salary Remaining : 580 645 $
Tyler Ennis 650 000 $ (1)
-Salary Remaining : 503 226 $
Jordan Binnington 650 000 $ (1)
-Salary Remaining : 503 226 $
Joey Anderson 57 500 $ (1)
-Salary Remaining : 44 516 $
Total Pro Players21
Salary Commitment
Year 11 : 72 565 096 $
Year 12 : 61 613 429 $
Year 13 : 54 238 429 $
Year 14 : 41 367 000 $
Salary Average Commitment
Year 11 : 72 565 096 $
Year 12 : 61 613 429 $
Year 13 : 54 238 429 $
Year 14 : 41 367 000 $
Salary Cap with 1 Way Contract
Year 11 : 72 565 096 $
Year 12 : 61 613 429 $
Year 13 : 54 238 429 $
Year 14 : 41 367 000 $

Farm Players Salaries

Steven Santini 141 667 $ (3)
Salary Remaining : 109 848 $
Sean Walker 74 500 $ (2)
Salary Remaining : 57 767 $
Charles Hudon 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players3
Salary Commitment
Year 11 : 281 167 $
Year 12 : 216 167 $
Year 13 : 141 667 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 281 167 $
Year 12 : 216 167 $
Year 13 : 141 667 $
Year 14 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 848 - 97,47%
Level 2: 5000 - 60 $ - 4 971 - 99,42%
Level 3: 2000 - 35 $ - 1 944 - 97,19%
Level 4: 4000 - 20 $ - 3 954 - 98,85%
Luxury : 1000 - 200 $ - 979 - 97,92%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 696 - 98,31%
Average Income per Game625 269 $
Year to Date Revenue3 126 343 $

Expense

Pro Players Total Salaries66 994 166 $
Pro Players Total Average Salaries66 994 166 $
Farm Players Total Salaries249 250 $
Farm Players Total Average Salaries249 250 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 398 670 $
Farm Year To Date Expenses168 294 $
Pro Salary Cap To Date15 127 728 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 509 670 $
Pro Remaining Season Days144
Pro Expenses Per Days366 635 $
Pro Estimated Expenses52 795 440 $
Farm Remaining Season Days145
Farm Expenses Per Days4 007 $
Farm Estimated Expenses581 015 $
Estimated Season Expenses53 376 455 $
Season Salary Cap66 994 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $12 505 834 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 8 194 166 $
Current Bank Account17 861 309 $
Projected Bank Account(13 005 476 $)

Pro Players Salaries

Dylan Larkin 6 100 000 $ (5)
-Salary Remaining : 4 722 581 $
Jordan Eberle 6 000 000 $ (1)
-Salary Remaining : 4 645 161 $
Nikolaj Ehlers 6 000 000 $ (6)
-Salary Remaining : 4 645 161 $
Tomas Hertl 5 625 000 $ (4)
-Salary Remaining : 4 354 839 $
Justin Schultz 5 500 000 $ (2)
-Salary Remaining : 4 258 065 $
Kevin Hayes 5 175 000 $ (1)
-Salary Remaining : 4 006 452 $
Andrew MacDonald 5 000 000 $ (2)
-Salary Remaining : 3 870 968 $
Dmitry Kulikov 4 333 333 $ (2)
-Salary Remaining : 3 354 838 $
Marco Scandella 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Dan Girardi 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Cam Ward 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Thatcher Demko 2 941 666 $ (1)
-Salary Remaining : 2 277 419 $
Brian Boyle 2 550 000 $ (1)
-Salary Remaining : 1 974 194 $
Kyle Clifford 1 600 000 $ (2)
-Salary Remaining : 1 238 710 $
Brock Boeser 1 491 667 $ (1)
-Salary Remaining : 1 154 839 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 716 129 $
Jacob de La Rose 900 000 $ (2)
-Salary Remaining : 696 774 $
Martin Marincin 800 000 $ (1)
-Salary Remaining : 619 355 $
Warren Foegele 746 667 $ (2)
-Salary Remaining : 578 065 $
Carter Hart 730 833 $ (3)
-Salary Remaining : 565 806 $
Tomas Jurco 575 000 $ (1)
-Salary Remaining : 445 161 $
Total Pro Players21
Salary Commitment
Year 11 : 66 994 166 $
Year 12 : 40 535 833 $
Year 13 : 18 455 833 $
Year 14 : 17 725 000 $
Salary Average Commitment
Year 11 : 66 994 166 $
Year 12 : 40 535 833 $
Year 13 : 18 455 833 $
Year 14 : 17 725 000 $
Salary Cap with 1 Way Contract
Year 11 : 66 994 166 $
Year 12 : 40 535 833 $
Year 13 : 18 455 833 $
Year 14 : 17 725 000 $

Farm Players Salaries

Dylan Sikura 92 500 $ (1)
Salary Remaining : 71 725 $
Ville Husso 84 750 $ (1)
Salary Remaining : 65 715 $
Nicolas Roy 72 000 $ (2)
Salary Remaining : 55 829 $
Total Farm Players3
Salary Commitment
Year 11 : 249 250 $
Year 12 : 72 000 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 249 250 $
Year 12 : 72 000 $
Year 13 : 0 $
Year 14 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 942 - 99,03%
Level 2: 5000 - 60 $ - 4 919 - 98,38%
Level 3: 2000 - 35 $ - 1 995 - 99,74%
Level 4: 4000 - 20 $ - 3 897 - 97,42%
Luxury : 1000 - 200 $ - 984 - 98,39%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 736 - 98,53%
Average Income per Game629 256 $
Year to Date Revenue5 663 302 $

Expense

Pro Players Total Salaries78 959 998 $
Pro Players Total Average Salaries78 959 998 $
Farm Players Total Salaries545 500 $
Farm Players Total Average Salaries545 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 874 546 $
Farm Year To Date Expenses149 670 $
Pro Salary Cap To Date17 761 636 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 136 185 $
Pro Remaining Season Days144
Pro Expenses Per Days427 204 $
Pro Estimated Expenses61 517 376 $
Farm Remaining Season Days145
Farm Expenses Per Days3 452 $
Farm Estimated Expenses500 540 $
Estimated Season Expenses62 017 916 $
Season Salary Cap78 959 998 $
Estimate Under Maximum Salary Cap of 79 500 000 $540 002 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 20 159 998 $
Current Bank Account64 297 508 $
Projected Bank Account22 415 777 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 6 735 484 $
Vladimir Tarasenko 7 500 000 $ (5)
-Salary Remaining : 5 806 452 $
Joe Pavelski 6 000 000 $ (1)
-Salary Remaining : 4 645 161 $
Colton Parayko 5 500 000 $ (4)
-Salary Remaining : 4 258 065 $
Jeff Petry 5 500 000 $ (3)
-Salary Remaining : 4 258 065 $
Jaccob Slavin 5 300 000 $ (6)
-Salary Remaining : 4 103 226 $
Reilly Smith 5 000 000 $ (4)
-Salary Remaining : 3 870 968 $
Ben Bishop 4 916 666 $ (5)
-Salary Remaining : 3 806 451 $
Sean Couturier 4 333 333 $ (4)
-Salary Remaining : 3 354 838 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 2 903 226 $
Radko Gudas 3 350 000 $ (2)
-Salary Remaining : 2 593 548 $
Philipp Grubauer 3 333 333 $ (3)
-Salary Remaining : 2 580 645 $
Phillip Danault 3 083 333 $ (3)
-Salary Remaining : 2 387 097 $
Joonas Donskoi 1 900 000 $ (1)
-Salary Remaining : 1 470 968 $
Ivan Provorov 1 744 167 $ (1)
-Salary Remaining : 1 350 323 $
Tyler Bertuzzi 1 400 000 $ (2)
-Salary Remaining : 1 083 871 $
Kevin Fiala 1 363 333 $ (1)
-Salary Remaining : 1 055 484 $
Brad Richardson 1 250 000 $ (2)
-Salary Remaining : 967 742 $
Dan Hamhuis 1 250 000 $ (2)
-Salary Remaining : 967 742 $
Colton Sceviour 1 200 000 $ (3)
-Salary Remaining : 929 032 $
Chris Kunitz 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Anthony Cirelli 935 833 $ (2)
-Salary Remaining : 724 516 $
Barclay Goodrow 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 78 959 998 $
Year 12 : 62 552 498 $
Year 13 : 54 366 665 $
Year 14 : 41 249 999 $
Salary Average Commitment
Year 11 : 78 959 998 $
Year 12 : 62 552 498 $
Year 13 : 54 366 665 $
Year 14 : 41 249 999 $
Salary Cap with 1 Way Contract
Year 11 : 78 959 998 $
Year 12 : 62 552 498 $
Year 13 : 54 366 665 $
Year 14 : 41 249 999 $

Farm Players Salaries

Christian Wolanin 92 500 $ (1)
Salary Remaining : 71 725 $
Robert Thomas 89 417 $ (3)
Salary Remaining : 69 334 $
Riley Stillman 77 333 $ (3)
Salary Remaining : 59 964 $
Karson Kuhlman 75 000 $ (2)
Salary Remaining : 58 155 $
Lukas Radil 75 000 $ (1)
Salary Remaining : 58 155 $
J.T. Brown 68 750 $ (2)
Salary Remaining : 53 309 $
Tristan Jarry 67 500 $ (2)
Salary Remaining : 52 340 $
Total Farm Players7
Salary Commitment
Year 11 : 545 500 $
Year 12 : 378 000 $
Year 13 : 166 750 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 545 500 $
Year 12 : 378 000 $
Year 13 : 166 750 $
Year 14 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 875 - 97,92%
Level 2: 5000 - 60 $ - 4 905 - 98,10%
Level 3: 2000 - 35 $ - 1 928 - 96,38%
Level 4: 4000 - 20 $ - 3 883 - 97,08%
Luxury : 1000 - 200 $ - 976 - 97,61%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 567 - 97,59%
Average Income per Game623 299 $
Year to Date Revenue6 232 989 $

Expense

Pro Players Total Salaries77 073 111 $
Pro Players Total Average Salaries77 073 110 $
Farm Players Total Salaries325 633 $
Farm Players Total Average Salaries325 633 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 516 520 $
Farm Year To Date Expenses185 430 $
Pro Salary Cap To Date17 403 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 322 266 $
Pro Remaining Season Days144
Pro Expenses Per Days417 060 $
Pro Estimated Expenses60 056 640 $
Farm Remaining Season Days145
Farm Expenses Per Days4 415 $
Farm Estimated Expenses640 175 $
Estimated Season Expenses60 696 815 $
Season Salary Cap77 073 110 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 426 890 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 18 273 110 $
Current Bank Account41 977 830 $
Projected Bank Account603 281 $

Pro Players Salaries

William Nylander 10 277 780 $ (6)
-Salary Remaining : 7 956 989 $
Henrik Lundqvist 8 500 000 $ (3)
-Salary Remaining : 6 580 645 $
Erik Karlsson 6 500 000 $ (1)
-Salary Remaining : 5 032 258 $
Mika Zibanejad 5 350 000 $ (4)
-Salary Remaining : 4 141 935 $
Patric Hornqvist 5 300 000 $ (5)
-Salary Remaining : 4 103 226 $
Jonathan Ericsson 4 250 000 $ (2)
-Salary Remaining : 3 290 323 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 3 226 065 $
Jonas Brodin 4 166 667 $ (3)
-Salary Remaining : 3 225 807 $
Adam Larsson 4 166 666 $ (3)
-Salary Remaining : 3 225 806 $
Carl Hagelin 4 000 000 $ (1)
-Salary Remaining : 3 096 774 $
Elias Pettersson 3 775 000 $ (3)
-Salary Remaining : 2 922 581 $
Rasmus Dahlin 3 775 000 $ (3)
-Salary Remaining : 2 922 581 $
Andre Burakovsky 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Calle Jarnkrok 2 000 000 $ (4)
-Salary Remaining : 1 548 387 $
Jesper Fast 1 850 000 $ (2)
-Salary Remaining : 1 432 258 $
Alexander Nylander 1 713 333 $ (3)
-Salary Remaining : 1 326 451 $
Oskar Lindblom 1 137 500 $ (2)
-Salary Remaining : 880 645 $
Adrian Kempe 894 167 $ (1)
-Salary Remaining : 692 258 $
Jesper Bratt 825 000 $ (2)
-Salary Remaining : 638 710 $
Linus Ullmark 750 000 $ (1)
-Salary Remaining : 580 645 $
Lucas Wallmark 675 000 $ (2)
-Salary Remaining : 522 581 $
Total Pro Players21
Salary Commitment
Year 11 : 77 073 111 $
Year 12 : 61 928 944 $
Year 13 : 53 191 444 $
Year 14 : 27 094 778 $
Salary Average Commitment
Year 11 : 77 073 110 $
Year 12 : 61 928 943 $
Year 13 : 53 191 443 $
Year 14 : 27 094 777 $
Salary Cap with 1 Way Contract
Year 11 : 77 073 110 $
Year 12 : 61 928 943 $
Year 13 : 53 191 443 $
Year 14 : 27 094 777 $

Farm Players Salaries

Lawrence Pilut 92 500 $ (2)
Salary Remaining : 71 725 $
Rasmus Andersson 86 383 $ (2)
Salary Remaining : 66 982 $
Anton Forsberg 75 000 $ (1)
Salary Remaining : 58 155 $
Anton Lindholm 71 750 $ (1)
Salary Remaining : 55 635 $
Total Farm Players4
Salary Commitment
Year 11 : 325 633 $
Year 12 : 178 883 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 325 633 $
Year 12 : 178 883 $
Year 13 : 0 $
Year 14 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 843 - 97,39%
Level 2: 5000 - 60 $ - 4 997 - 99,94%
Level 3: 2000 - 35 $ - 1 966 - 98,32%
Level 4: 4000 - 20 $ - 3 974 - 99,36%
Luxury : 1000 - 200 $ - 969 - 96,86%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 750 - 98,61%
Average Income per Game625 355 $
Year to Date Revenue5 002 838 $

Expense

Pro Players Total Salaries63 261 666 $
Pro Players Total Average Salaries63 261 666 $
Farm Players Total Salaries1 102 501 $
Farm Players Total Average Salaries1 102 501 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 523 236 $
Farm Year To Date Expenses389 258 $
Pro Salary Cap To Date14 500 640 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 636 707 $
Pro Remaining Season Days144
Pro Expenses Per Days340 654 $
Pro Estimated Expenses49 054 176 $
Farm Remaining Season Days145
Farm Expenses Per Days9 104 $
Farm Estimated Expenses1 320 080 $
Estimated Season Expenses50 374 256 $
Season Salary Cap63 261 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $16 238 334 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 4 461 666 $
Current Bank Account71 100 968 $
Projected Bank Account41 363 419 $

Pro Players Salaries

Corey Crawford 6 000 000 $ (2)
-Salary Remaining : 4 645 161 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 4 645 161 $
James Neal 5 750 000 $ (5)
-Salary Remaining : 4 451 613 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 4 025 806 $
Antti Raanta 4 250 000 $ (3)
-Salary Remaining : 3 290 323 $
Vladislav Namestnikov 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Wayne Simmonds 3 975 000 $ (1)
-Salary Remaining : 3 077 419 $
Connor Murphy 3 850 000 $ (4)
-Salary Remaining : 2 980 645 $
Matt Murray 3 750 000 $ (2)
-Salary Remaining : 2 903 226 $
Brenden Dillon 3 270 000 $ (2)
-Salary Remaining : 2 531 613 $
Michael Del Zotto 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Troy Stecher 2 325 000 $ (2)
-Salary Remaining : 1 800 000 $
Nick Holden 2 200 000 $ (2)
-Salary Remaining : 1 703 226 $
Trevor Lewis 2 000 000 $ (2)
-Salary Remaining : 1 548 387 $
Colin White 1 491 666 $ (1)
-Salary Remaining : 1 154 838 $
Jared McCann 1 250 000 $ (2)
-Salary Remaining : 967 742 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Jayce Hawryluk 925 000 $ (1)
-Salary Remaining : 716 129 $
Victor Mete 870 000 $ (2)
-Salary Remaining : 673 548 $
Adam Erne 800 000 $ (1)
-Salary Remaining : 619 355 $
Andrew Mangiapane 705 000 $ (1)
-Salary Remaining : 545 806 $
Pontus Aberg 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players22
Salary Commitment
Year 11 : 63 261 666 $
Year 12 : 50 715 000 $
Year 13 : 25 050 000 $
Year 14 : 20 800 000 $
Salary Average Commitment
Year 11 : 63 261 666 $
Year 12 : 50 715 000 $
Year 13 : 25 050 000 $
Year 14 : 20 800 000 $
Salary Cap with 1 Way Contract
Year 11 : 63 261 666 $
Year 12 : 50 715 000 $
Year 13 : 25 050 000 $
Year 14 : 20 800 000 $

Farm Players Salaries

Logan O'Connor 92 500 $ (2)
Salary Remaining : 71 725 $
Trevor Moore 92 500 $ (1)
Salary Remaining : 71 725 $
Sheldon Dries 92 500 $ (1)
Salary Remaining : 71 725 $
Carl Dahlstrom 92 500 $ (1)
Salary Remaining : 71 725 $
Lukas Sedlak 82 500 $ (1)
Salary Remaining : 63 971 $
Victor Olofsson 76 750 $ (2)
Salary Remaining : 59 512 $
Kyle Capobianco 74 500 $ (2)
Salary Remaining : 57 767 $
Mason Appleton 74 167 $ (2)
Salary Remaining : 57 509 $
A.J. Greer 74 167 $ (1)
Salary Remaining : 57 509 $
Connor Clifton 72 500 $ (2)
Salary Remaining : 56 217 $
Michael Bunting 71 500 $ (1)
Salary Remaining : 55 441 $
MacKenzie Blackwood 69 750 $ (2)
Salary Remaining : 54 084 $
Andy Welinski 69 000 $ (1)
Salary Remaining : 53 503 $
Matt Luff 67 667 $ (2)
Salary Remaining : 52 469 $
Total Farm Players14
Salary Commitment
Year 11 : 1 102 501 $
Year 12 : 527 834 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 102 501 $
Year 12 : 527 834 $
Year 13 : 0 $
Year 14 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 803 - 96,71%
Level 2: 5000 - 60 $ - 4 890 - 97,79%
Level 3: 2000 - 35 $ - 1 974 - 98,69%
Level 4: 4000 - 20 $ - 3 884 - 97,10%
Luxury : 1000 - 200 $ - 985 - 98,55%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 535 - 97,42%
Average Income per Game620 923 $
Year to Date Revenue6 830 155 $

Expense

Pro Players Total Salaries76 385 833 $
Pro Players Total Average Salaries76 385 833 $
Farm Players Total Salaries572 412 $
Farm Players Total Average Salaries572 412 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 332 482 $
Farm Year To Date Expenses311 106 $
Pro Salary Cap To Date17 219 586 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 627 695 $
Pro Remaining Season Days144
Pro Expenses Per Days413 365 $
Pro Estimated Expenses59 524 560 $
Farm Remaining Season Days145
Farm Expenses Per Days7 339 $
Farm Estimated Expenses1 064 155 $
Estimated Season Expenses60 588 715 $
Season Salary Cap76 385 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 114 167 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 17 585 833 $
Current Bank Account7 658 901 $
Projected Bank Account(34 302 119 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (6)
-Salary Remaining : 6 038 710 $
Derek Stepan 6 500 000 $ (3)
-Salary Remaining : 5 032 258 $
Brandon Saad 6 000 000 $ (3)
-Salary Remaining : 4 645 161 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 4 645 161 $
Travis Zajac 5 750 000 $ (3)
-Salary Remaining : 4 451 613 $
Jason Zucker 5 500 000 $ (5)
-Salary Remaining : 4 258 065 $
Brayden Schenn 5 125 000 $ (2)
-Salary Remaining : 3 967 742 $
Sami Vatanen 4 875 000 $ (2)
-Salary Remaining : 3 774 194 $
Kyle Palmieri 4 650 000 $ (3)
-Salary Remaining : 3 600 000 $
Ron Hainsey 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Joel Edmundson 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Adam Lowry 2 916 666 $ (3)
-Salary Remaining : 2 258 064 $
Carter Hutton 2 750 000 $ (3)
-Salary Remaining : 2 129 032 $
Derek Forbort 2 525 000 $ (2)
-Salary Remaining : 1 954 839 $
Blake Comeau 2 400 000 $ (3)
-Salary Remaining : 1 858 065 $
Ryan Miller 2 000 000 $ (1)
-Salary Remaining : 1 548 387 $
Tim Schaller 1 900 000 $ (2)
-Salary Remaining : 1 470 968 $
Luca Sbisa 1 500 000 $ (1)
-Salary Remaining : 1 161 290 $
Marcus Pettersson 894 167 $ (1)
-Salary Remaining : 692 258 $
Nic Dowd 650 000 $ (1)
-Salary Remaining : 503 226 $
Alex Chiasson 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players21
Salary Commitment
Year 11 : 76 385 833 $
Year 12 : 64 691 666 $
Year 13 : 50 266 666 $
Year 14 : 19 300 000 $
Salary Average Commitment
Year 11 : 76 385 833 $
Year 12 : 64 691 666 $
Year 13 : 50 266 666 $
Year 14 : 19 300 000 $
Salary Cap with 1 Way Contract
Year 11 : 76 385 833 $
Year 12 : 64 691 666 $
Year 13 : 50 266 666 $
Year 14 : 19 300 000 $

Farm Players Salaries

Rob O'Gara 87 413 $ (1)
Salary Remaining : 67 780 $
Brendan Gaunce 75 000 $ (1)
Salary Remaining : 58 155 $
Luke Witkowski 75 000 $ (1)
Salary Remaining : 58 155 $
Jeremy Smith 75 000 $ (1)
Salary Remaining : 58 155 $
Justin Dowling 65 000 $ (1)
Salary Remaining : 50 401 $
Zane McIntyre 65 000 $ (1)
Salary Remaining : 50 401 $
Liam O'Brien 65 000 $ (1)
Salary Remaining : 50 401 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players8
Salary Commitment
Year 11 : 572 412 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 572 412 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 895 - 98,25%
Level 2: 5000 - 60 $ - 4 928 - 98,56%
Level 3: 2000 - 35 $ - 1 970 - 98,52%
Level 4: 4000 - 20 $ - 3 925 - 98,11%
Luxury : 1000 - 200 $ - 990 - 98,99%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 708 - 98,38%
Average Income per Game627 616 $
Year to Date Revenue5 648 542 $

Expense

Pro Players Total Salaries59 446 232 $
Pro Players Total Average Salaries59 446 232 $
Farm Players Total Salaries1 110 084 $
Farm Players Total Average Salaries1 110 084 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 505 089 $
Farm Year To Date Expenses276 557 $
Pro Salary Cap To Date14 279 285 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 083 705 $
Pro Remaining Season Days144
Pro Expenses Per Days324 980 $
Pro Estimated Expenses46 797 120 $
Farm Remaining Season Days145
Farm Expenses Per Days8 610 $
Farm Estimated Expenses1 248 450 $
Estimated Season Expenses48 045 570 $
Season Salary Cap59 446 232 $
Estimate Under Maximum Salary Cap of 79 500 000 $20 053 768 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 646 232 $
Current Bank Account51 686 653 $
Projected Bank Account23 724 788 $

Pro Players Salaries

Ryan Kesler 6 875 000 $ (4)
-Salary Remaining : 5 322 581 $
Martin Jones 5 750 000 $ (6)
-Salary Remaining : 4 451 613 $
Jason Pominville 5 600 000 $ (1)
-Salary Remaining : 4 335 484 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 4 258 065 $
T.J. Brodie 4 650 400 $ (2)
-Salary Remaining : 3 600 310 $
Craig Smith 4 250 000 $ (2)
-Salary Remaining : 3 290 323 $
Patrik Laine 3 575 000 $ (1)
-Salary Remaining : 2 767 742 $
Miro Heiskanen 3 394 166 $ (3)
-Salary Remaining : 2 627 741 $
Jean-Gabriel Pageau 3 100 000 $ (2)
-Salary Remaining : 2 400 000 $
Carl Gunnarsson 2 900 000 $ (1)
-Salary Remaining : 2 245 161 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 1 935 484 $
Tyson Jost 1 673 333 $ (2)
-Salary Remaining : 1 295 484 $
Robby Fabbri 1 106 667 $ (1)
-Salary Remaining : 856 774 $
Jack Roslovic 1 106 666 $ (2)
-Salary Remaining : 856 774 $
Scott Wilson 1 050 000 $ (2)
-Salary Remaining : 812 903 $
Antti Niemi 950 000 $ (1)
-Salary Remaining : 735 484 $
Tyler Motte 925 000 $ (1)
-Salary Remaining : 716 129 $
Dylan DeMelo 900 000 $ (2)
-Salary Remaining : 696 774 $
Mirco Mueller 850 000 $ (1)
-Salary Remaining : 658 065 $
Dalton Prout 800 000 $ (1)
-Salary Remaining : 619 355 $
Denis Malgin 690 000 $ (1)
-Salary Remaining : 534 194 $
Jimmy Hayes 650 000 $ (1)
-Salary Remaining : 503 226 $
Jordan Nolan 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 59 446 232 $
Year 12 : 38 249 565 $
Year 13 : 21 519 166 $
Year 14 : 18 125 000 $
Salary Average Commitment
Year 11 : 59 446 232 $
Year 12 : 38 249 565 $
Year 13 : 21 519 166 $
Year 14 : 18 125 000 $
Salary Cap with 1 Way Contract
Year 11 : 59 446 232 $
Year 12 : 38 249 565 $
Year 13 : 21 519 166 $
Year 14 : 18 125 000 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (1)
Salary Remaining : 265 575 $
Bogdan Kiselevich 92 500 $ (1)
Salary Remaining : 71 725 $
Erik Brannstrom 89 417 $ (3)
Salary Remaining : 69 334 $
Martin Necas 89 417 $ (3)
Salary Remaining : 69 334 $
Kristian Vesalainen 87 500 $ (3)
Salary Remaining : 67 848 $
Dennis Cholowski 87 500 $ (3)
Salary Remaining : 67 848 $
Logan Brown 87 500 $ (3)
Salary Remaining : 67 848 $
Jake Bean 87 500 $ (3)
Salary Remaining : 67 848 $
Sean Malone 78 750 $ (1)
Salary Remaining : 61 063 $
Brian Strait 67 500 $ (2)
Salary Remaining : 52 340 $
Total Farm Players10
Salary Commitment
Year 11 : 1 110 084 $
Year 12 : 596 334 $
Year 13 : 528 834 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 110 084 $
Year 12 : 596 334 $
Year 13 : 528 834 $
Year 14 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 846 - 97,44%
Level 2: 5000 - 60 $ - 4 898 - 97,95%
Level 3: 2000 - 35 $ - 1 983 - 99,16%
Level 4: 4000 - 20 $ - 3 850 - 96,24%
Luxury : 1000 - 200 $ - 989 - 98,89%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 566 - 97,59%
Average Income per Game623 562 $
Year to Date Revenue4 988 499 $

Expense

Pro Players Total Salaries78 688 333 $
Pro Players Total Average Salaries78 688 333 $
Farm Players Total Salaries925 333 $
Farm Players Total Average Salaries925 333 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 757 249 $
Farm Year To Date Expenses275 558 $
Pro Salary Cap To Date17 531 450 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 577 558 $
Pro Remaining Season Days144
Pro Expenses Per Days428 432 $
Pro Estimated Expenses61 694 208 $
Farm Remaining Season Days145
Farm Expenses Per Days7 622 $
Farm Estimated Expenses1 105 190 $
Estimated Season Expenses62 799 398 $
Season Salary Cap78 688 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $811 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 888 333 $
Current Bank Account69 747 797 $
Projected Bank Account27 525 957 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (6)
-Salary Remaining : 7 741 935 $
Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 7 354 839 $
Jakub Voracek 8 250 000 $ (6)
-Salary Remaining : 6 387 097 $
Matt Niskanen 5 750 000 $ (3)
-Salary Remaining : 4 451 613 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 4 258 065 $
Tyson Barrie 5 500 000 $ (2)
-Salary Remaining : 4 258 065 $
Alex Goligoski 5 475 000 $ (3)
-Salary Remaining : 4 238 710 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 4 103 226 $
Zdeno Chara 5 000 000 $ (1)
-Salary Remaining : 3 870 968 $
Brandon Sutter 4 375 000 $ (3)
-Salary Remaining : 3 387 097 $
Thomas Vanek 3 000 000 $ (1)
-Salary Remaining : 2 322 581 $
Ondrej Kase 2 600 000 $ (3)
-Salary Remaining : 2 012 903 $
Anton Khudobin 2 500 000 $ (2)
-Salary Remaining : 1 935 484 $
Jakub Vrana 1 363 333 $ (1)
-Salary Remaining : 1 055 484 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 716 129 $
Alex Biega 825 000 $ (2)
-Salary Remaining : 638 710 $
David Rittich 800 000 $ (1)
-Salary Remaining : 619 355 $
Kevin Rooney 700 000 $ (2)
-Salary Remaining : 541 935 $
Josh Archibald 675 000 $ (1)
-Salary Remaining : 522 581 $
Derek Grant 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players20
Salary Commitment
Year 11 : 78 688 333 $
Year 12 : 66 275 000 $
Year 13 : 56 750 000 $
Year 14 : 33 250 000 $
Salary Average Commitment
Year 11 : 78 688 333 $
Year 12 : 66 275 000 $
Year 13 : 56 750 000 $
Year 14 : 33 250 000 $
Salary Cap with 1 Way Contract
Year 11 : 78 688 333 $
Year 12 : 66 275 000 $
Year 13 : 56 750 000 $
Year 14 : 33 250 000 $

Farm Players Salaries

Matthew Peca 130 000 $ (2)
Salary Remaining : 100 802 $
Derrick Pouliot 110 000 $ (1)
Salary Remaining : 85 294 $
Tom Pyatt 110 000 $ (1)
Salary Remaining : 85 294 $
Antti Suomela 92 500 $ (1)
Salary Remaining : 71 725 $
Miikka Salomaki 75 000 $ (2)
Salary Remaining : 58 155 $
Mathieu Joseph 72 833 $ (2)
Salary Remaining : 56 475 $
Nick Seeler 72 500 $ (3)
Salary Remaining : 56 217 $
Christopher Gibson 67 500 $ (2)
Salary Remaining : 52 340 $
Chris Mueller 65 000 $ (1)
Salary Remaining : 50 401 $
Rocco Grimaldi 65 000 $ (1)
Salary Remaining : 50 401 $
Ryan Murphy 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players11
Salary Commitment
Year 11 : 925 333 $
Year 12 : 417 833 $
Year 13 : 72 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 925 333 $
Year 12 : 417 833 $
Year 13 : 72 500 $
Year 14 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 778 - 96,29%
Level 2: 5000 - 60 $ - 4 861 - 97,21%
Level 3: 2000 - 35 $ - 1 973 - 98,64%
Level 4: 4000 - 20 $ - 3 850 - 96,26%
Luxury : 1000 - 200 $ - 968 - 96,81%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 429 - 96,83%
Average Income per Game616 622 $
Year to Date Revenue6 166 218 $

Expense

Pro Players Total Salaries62 353 333 $
Pro Players Total Average Salaries62 353 333 $
Farm Players Total Salaries859 246 $
Farm Players Total Average Salaries859 246 $
Coaches Total Salaries1 195 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 664 222 $
Farm Year To Date Expenses308 931 $
Pro Salary Cap To Date14 438 428 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 115 276 $
Pro Remaining Season Days144
Pro Expenses Per Days340 609 $
Pro Estimated Expenses49 047 696 $
Farm Remaining Season Days145
Farm Expenses Per Days5 638 $
Farm Estimated Expenses817 510 $
Estimated Season Expenses49 865 206 $
Season Salary Cap62 353 333 $
Estimate Under Maximum Salary Cap of 79 500 000 $17 146 667 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 3 553 333 $
Current Bank Account6 745 853 $
Projected Bank Account(24 004 077 $)

Pro Players Salaries

Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 4 916 129 $
Patrick Marleau 6 250 000 $ (2)
-Salary Remaining : 4 838 710 $
Cory Schneider 6 000 000 $ (4)
-Salary Remaining : 4 645 161 $
Jacob Trouba 5 500 000 $ (1)
-Salary Remaining : 4 258 065 $
Niklas Kronwall 4 750 000 $ (1)
-Salary Remaining : 3 677 419 $
Mathieu Perreault 4 125 000 $ (3)
-Salary Remaining : 3 193 548 $
Ryan Spooner 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Dylan Strome 3 338 333 $ (2)
-Salary Remaining : 2 584 516 $
Jack Johnson 3 250 000 $ (5)
-Salary Remaining : 2 516 129 $
Anders Nilsson 2 500 000 $ (1)
-Salary Remaining : 1 935 484 $
Nathan Beaulieu 2 400 000 $ (1)
-Salary Remaining : 1 858 065 $
Nikita Zadorov 2 150 000 $ (1)
-Salary Remaining : 1 664 516 $
Josh Anderson 1 850 000 $ (2)
-Salary Remaining : 1 432 258 $
Lawson Crouse 1 602 500 $ (1)
-Salary Remaining : 1 240 645 $
Matt Grzelcyk 1 400 000 $ (2)
-Salary Remaining : 1 083 871 $
Chris Wagner 1 250 000 $ (2)
-Salary Remaining : 967 742 $
Taro Hirose 925 000 $ (2)
-Salary Remaining : 716 129 $
Alex Tuch 925 000 $ (1)
-Salary Remaining : 716 129 $
David Kampf 925 000 $ (1)
-Salary Remaining : 716 129 $
Andreas Johnsson 787 500 $ (1)
-Salary Remaining : 609 677 $
Mark Letestu 750 000 $ (1)
-Salary Remaining : 580 645 $
Jack Campbell 675 000 $ (2)
-Salary Remaining : 522 581 $
Justin Falk 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 62 353 333 $
Year 12 : 39 413 333 $
Year 13 : 19 725 000 $
Year 14 : 15 600 000 $
Salary Average Commitment
Year 11 : 62 353 333 $
Year 12 : 39 413 333 $
Year 13 : 19 725 000 $
Year 14 : 15 600 000 $
Salary Cap with 1 Way Contract
Year 11 : 62 353 333 $
Year 12 : 39 413 333 $
Year 13 : 19 725 000 $
Year 14 : 15 600 000 $

Farm Players Salaries

Josh Mahura 87 500 $ (3)
Salary Remaining : 67 848 $
Michael McCarron 87 413 $ (1)
Salary Remaining : 67 780 $
Andreas Englund 77 583 $ (1)
Salary Remaining : 60 158 $
Ben Street 75 000 $ (1)
Salary Remaining : 58 155 $
Juho Lammikko 71 750 $ (1)
Salary Remaining : 55 635 $
Markus Hannikainen 67 500 $ (1)
Salary Remaining : 52 340 $
Matt Irwin 67 500 $ (2)
Salary Remaining : 52 340 $
Eric Comrie 65 000 $ (1)
Salary Remaining : 50 401 $
Malcolm Subban 65 000 $ (1)
Salary Remaining : 50 401 $
Sam Carrick 65 000 $ (1)
Salary Remaining : 50 401 $
Robbie Russo 65 000 $ (1)
Salary Remaining : 50 401 $
Seth Griffith 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players12
Salary Commitment
Year 11 : 859 245 $
Year 12 : 155 000 $
Year 13 : 87 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 859 245 $
Year 12 : 155 000 $
Year 13 : 87 500 $
Year 14 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 895 - 98,24%
Level 2: 5000 - 60 $ - 4 891 - 97,82%
Level 3: 2000 - 35 $ - 1 989 - 99,43%
Level 4: 4000 - 20 $ - 3 935 - 98,37%
Luxury : 1000 - 200 $ - 996 - 99,57%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 705 - 98,36%
Average Income per Game627 481 $
Year to Date Revenue6 274 814 $

Expense

Pro Players Total Salaries78 480 962 $
Pro Players Total Average Salaries78 480 962 $
Farm Players Total Salaries73 500 $
Farm Players Total Average Salaries73 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 834 418 $
Farm Year To Date Expenses128 814 $
Pro Salary Cap To Date17 721 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 451 923 $
Pro Remaining Season Days144
Pro Expenses Per Days424 629 $
Pro Estimated Expenses61 146 576 $
Farm Remaining Season Days145
Farm Expenses Per Days3 067 $
Farm Estimated Expenses444 715 $
Estimated Season Expenses61 591 291 $
Season Salary Cap78 480 962 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 019 038 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 19 680 962 $
Current Bank Account73 385 259 $
Projected Bank Account31 245 891 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (3)
-Salary Remaining : 5 883 871 $
James van Riemsdyk 7 000 000 $ (5)
-Salary Remaining : 5 419 355 $
Tuukka Rask 7 000 000 $ (3)
-Salary Remaining : 5 419 355 $
Mark Scheifele 6 125 000 $ (6)
-Salary Remaining : 4 741 935 $
Cam Atkinson 5 875 000 $ (6)
-Salary Remaining : 4 548 387 $
Duncan Keith 5 538 462 $ (5)
-Salary Remaining : 4 287 842 $
Jared Spurgeon 5 187 500 $ (2)
-Salary Remaining : 4 016 129 $
Mike Hoffman 5 187 500 $ (2)
-Salary Remaining : 4 016 129 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 3 793 548 $
Ian Cole 4 250 000 $ (3)
-Salary Remaining : 3 290 323 $
Tanner Pearson 3 750 000 $ (3)
-Salary Remaining : 2 903 226 $
Antoine Roussel 3 000 000 $ (4)
-Salary Remaining : 2 322 581 $
John Moore 2 750 000 $ (5)
-Salary Remaining : 2 129 032 $
Brian Elliott 2 750 000 $ (1)
-Salary Remaining : 2 129 032 $
Tobias Rieder 2 000 000 $ (1)
-Salary Remaining : 1 548 387 $
Brett Connolly 1 500 000 $ (1)
-Salary Remaining : 1 161 290 $
Eric Fehr 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Scott Laughton 962 500 $ (1)
-Salary Remaining : 745 161 $
Christian Jaros 755 000 $ (2)
-Salary Remaining : 584 516 $
Eric Gryba 700 000 $ (1)
-Salary Remaining : 541 935 $
Chandler Stephenson 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players21
Salary Commitment
Year 11 : 78 480 962 $
Year 12 : 68 918 462 $
Year 13 : 57 788 462 $
Year 14 : 35 188 462 $
Salary Average Commitment
Year 11 : 78 480 962 $
Year 12 : 68 918 462 $
Year 13 : 57 788 462 $
Year 14 : 35 188 462 $
Salary Cap with 1 Way Contract
Year 11 : 78 480 962 $
Year 12 : 68 918 462 $
Year 13 : 57 788 462 $
Year 14 : 35 188 462 $

Farm Players Salaries

Chris Driedger 73 500 $ (1)
Salary Remaining : 56 992 $
Total Farm Players1
Salary Commitment
Year 11 : 73 500 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 73 500 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,31%
Level 2: 5000 - 60 $ - 4 943 - 98,85%
Level 3: 2000 - 35 $ - 1 915 - 95,77%
Level 4: 4000 - 20 $ - 3 894 - 97,36%
Luxury : 1000 - 200 $ - 982 - 98,20%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 633 - 97,96%
Average Income per Game626 142 $
Year to Date Revenue5 635 281 $

Expense

Pro Players Total Salaries76 216 666 $
Pro Players Total Average Salaries76 216 666 $
Farm Players Total Salaries810 833 $
Farm Players Total Average Salaries810 833 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 189 234 $
Farm Year To Date Expenses294 420 $
Pro Salary Cap To Date16 963 442 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 036 555 $
Pro Remaining Season Days144
Pro Expenses Per Days415 143 $
Pro Estimated Expenses59 780 592 $
Farm Remaining Season Days145
Farm Expenses Per Days7 010 $
Farm Estimated Expenses1 016 450 $
Estimated Season Expenses60 797 042 $
Season Salary Cap76 216 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 283 334 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 17 416 666 $
Current Bank Account42 844 368 $
Projected Bank Account2 083 881 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (4)
-Salary Remaining : 6 406 452 $
Johnny Gaudreau 6 750 000 $ (4)
-Salary Remaining : 5 225 806 $
Alex Pietrangelo 6 500 000 $ (2)
-Salary Remaining : 5 032 258 $
Connor Hellebuyck 6 166 666 $ (6)
-Salary Remaining : 4 774 193 $
Tyler Seguin 5 750 000 $ (6)
-Salary Remaining : 4 451 613 $
T.J. Oshie 5 750 000 $ (6)
-Salary Remaining : 4 451 613 $
Alexander Edler 5 000 000 $ (1)
-Salary Remaining : 3 870 968 $
Carl Soderberg 4 750 000 $ (2)
-Salary Remaining : 3 677 419 $
Mats Zuccarello 4 500 000 $ (1)
-Salary Remaining : 3 483 871 $
Roman Josi 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Mattias Ekholm 3 750 000 $ (4)
-Salary Remaining : 2 903 226 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 322 581 $
Erik Haula 2 750 000 $ (2)
-Salary Remaining : 2 129 032 $
Ryan Pulock 2 000 000 $ (2)
-Salary Remaining : 1 548 387 $
Matthew Nieto 1 975 000 $ (2)
-Salary Remaining : 1 529 032 $
Ryan Dzingel 1 800 000 $ (1)
-Salary Remaining : 1 393 548 $
J.T. Compher 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Troy Brouwer 850 000 $ (1)
-Salary Remaining : 658 065 $
Curtis McElhinney 850 000 $ (1)
-Salary Remaining : 658 065 $
Luke Schenn 800 000 $ (1)
-Salary Remaining : 619 355 $
Total Pro Players20
Salary Commitment
Year 11 : 76 216 666 $
Year 12 : 61 416 666 $
Year 13 : 36 441 666 $
Year 14 : 36 441 666 $
Salary Average Commitment
Year 11 : 76 216 666 $
Year 12 : 61 416 666 $
Year 13 : 36 441 666 $
Year 14 : 36 441 666 $
Salary Cap with 1 Way Contract
Year 11 : 76 216 666 $
Year 12 : 61 416 666 $
Year 13 : 36 441 666 $
Year 14 : 36 441 666 $

Farm Players Salaries

Sonny Milano 126 333 $ (1)
Salary Remaining : 97 959 $
Max Veronneau 92 500 $ (2)
Salary Remaining : 71 725 $
Troy Terry 92 500 $ (2)
Salary Remaining : 71 725 $
Juuso Riikola 92 500 $ (1)
Salary Remaining : 71 725 $
Sebastian AhoD 77 000 $ (2)
Salary Remaining : 59 706 $
Cal O'Reilly 70 000 $ (1)
Salary Remaining : 54 278 $
Riley Barber 65 000 $ (1)
Salary Remaining : 50 401 $
Christian Djoos 65 000 $ (1)
Salary Remaining : 50 401 $
Tim Heed 65 000 $ (1)
Salary Remaining : 50 401 $
Zack Mitchell 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players10
Salary Commitment
Year 11 : 810 833 $
Year 12 : 262 000 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 810 833 $
Year 12 : 262 000 $
Year 13 : 0 $
Year 14 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 867 - 97,79%
Level 2: 5000 - 60 $ - 4 904 - 98,08%
Level 3: 2000 - 35 $ - 1 968 - 98,42%
Level 4: 4000 - 20 $ - 3 995 - 99,88%
Luxury : 1000 - 200 $ - 951 - 95,12%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 686 - 98,25%
Average Income per Game622 193 $
Year to Date Revenue3 110 964 $

Expense

Pro Players Total Salaries71 410 833 $
Pro Players Total Average Salaries71 410 833 $
Farm Players Total Salaries815 500 $
Farm Players Total Average Salaries815 500 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 129 845 $
Farm Year To Date Expenses295 470 $
Pro Salary Cap To Date15 847 581 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 398 941 $
Pro Remaining Season Days144
Pro Expenses Per Days390 650 $
Pro Estimated Expenses56 253 600 $
Farm Remaining Season Days145
Farm Expenses Per Days7 035 $
Farm Estimated Expenses1 020 075 $
Estimated Season Expenses57 273 675 $
Season Salary Cap71 410 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $8 089 167 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 12 610 833 $
Current Bank Account50 268 151 $
Projected Bank Account15 393 417 $

Pro Players Salaries

Kris Letang 7 250 000 $ (4)
-Salary Remaining : 5 612 903 $
Marc-Edouard Vlasic 7 000 000 $ (6)
-Salary Remaining : 5 419 355 $
Nicklas Backstrom 6 700 000 $ (2)
-Salary Remaining : 5 187 097 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 4 567 742 $
Andy Greene 5 000 000 $ (2)
-Salary Remaining : 3 870 968 $
Mike Matheson 4 875 000 $ (6)
-Salary Remaining : 3 774 194 $
David Perron 4 000 000 $ (4)
-Salary Remaining : 3 096 774 $
Erik Gudbranson 4 000 000 $ (3)
-Salary Remaining : 3 096 774 $
Jesperi Kotkaniemi 3 425 000 $ (3)
-Salary Remaining : 2 651 613 $
Pierre-Luc Dubois 3 394 166 $ (2)
-Salary Remaining : 2 627 741 $
Miles Wood 2 750 000 $ (4)
-Salary Remaining : 2 129 032 $
Jaroslav Halak 2 750 000 $ (2)
-Salary Remaining : 2 129 032 $
Brandon Manning 2 250 000 $ (2)
-Salary Remaining : 1 741 935 $
Radek Faksa 2 200 000 $ (2)
-Salary Remaining : 1 703 226 $
Timo Meier 1 644 167 $ (1)
-Salary Remaining : 1 272 903 $
Mikko Rantanen 1 627 500 $ (1)
-Salary Remaining : 1 260 000 $
Nick Schmaltz 1 541 667 $ (1)
-Salary Remaining : 1 193 549 $
Tyler Pitlick 1 000 000 $ (2)
-Salary Remaining : 774 194 $
Samuel Girard 935 833 $ (2)
-Salary Remaining : 724 516 $
Zach Aston-Reese 925 000 $ (1)
-Salary Remaining : 716 129 $
Travis Boyd 800 000 $ (2)
-Salary Remaining : 619 355 $
Alexandar Georgiev 792 500 $ (2)
-Salary Remaining : 613 548 $
Colton Sissons 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 71 410 833 $
Year 12 : 65 022 499 $
Year 13 : 39 200 000 $
Year 14 : 31 775 000 $
Salary Average Commitment
Year 11 : 71 410 833 $
Year 12 : 65 022 499 $
Year 13 : 39 200 000 $
Year 14 : 31 775 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 410 833 $
Year 12 : 65 022 499 $
Year 13 : 39 200 000 $
Year 14 : 31 775 000 $

Farm Players Salaries

Hunter Miska 92 500 $ (1)
Salary Remaining : 71 725 $
Justin Kloos 79 250 $ (1)
Salary Remaining : 61 451 $
Anthony Louis 77 500 $ (1)
Salary Remaining : 60 094 $
Ross Colton 76 750 $ (2)
Salary Remaining : 59 512 $
Peter Cehlarik 74 250 $ (1)
Salary Remaining : 57 574 $
Blake Speers 72 833 $ (2)
Salary Remaining : 56 475 $
Brandon Gignac 71 417 $ (3)
Salary Remaining : 55 377 $
Jack Dougherty 69 500 $ (1)
Salary Remaining : 53 890 $
Pavel Francouz 69 000 $ (1)
Salary Remaining : 53 503 $
Joey LaLeggia 67 500 $ (2)
Salary Remaining : 52 340 $
Kalle Kossila 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players11
Salary Commitment
Year 11 : 815 500 $
Year 12 : 288 500 $
Year 13 : 71 417 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 815 500 $
Year 12 : 288 500 $
Year 13 : 71 417 $
Year 14 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 961 - 99,35%
Level 2: 5000 - 60 $ - 4 939 - 98,77%
Level 3: 2000 - 35 $ - 1 951 - 97,54%
Level 4: 4000 - 20 $ - 3 959 - 98,98%
Luxury : 1000 - 200 $ - 983 - 98,34%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 793 - 98,85%
Average Income per Game630 657 $
Year to Date Revenue7 567 886 $

Expense

Pro Players Total Salaries77 226 190 $
Pro Players Total Average Salaries77 226 190 $
Farm Players Total Salaries712 167 $
Farm Players Total Average Salaries712 167 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 282 540 $
Farm Year To Date Expenses384 552 $
Pro Salary Cap To Date17 169 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 289 058 $
Pro Remaining Season Days144
Pro Expenses Per Days417 883 $
Pro Estimated Expenses60 175 152 $
Farm Remaining Season Days145
Farm Expenses Per Days9 156 $
Farm Estimated Expenses1 327 620 $
Estimated Season Expenses61 502 772 $
Season Salary Cap77 226 190 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 273 810 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 18 426 190 $
Current Bank Account52 964 291 $
Projected Bank Account9 750 577 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (6)
-Salary Remaining : 7 741 935 $
Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 7 354 839 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 5 322 581 $
Blake Wheeler 5 600 000 $ (6)
-Salary Remaining : 4 335 484 $
Tom Wilson 5 166 666 $ (6)
-Salary Remaining : 3 999 999 $
Zach Bogosian 5 142 857 $ (2)
-Salary Remaining : 3 981 567 $
Craig Anderson 4 750 000 $ (2)
-Salary Remaining : 3 677 419 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 3 174 194 $
Jacob Markstrom 3 666 667 $ (2)
-Salary Remaining : 2 838 710 $
Darnell Nurse 3 200 000 $ (2)
-Salary Remaining : 2 477 419 $
Josh Morrissey 3 150 000 $ (2)
-Salary Remaining : 2 438 710 $
Richard Panik 2 800 000 $ (1)
-Salary Remaining : 2 167 742 $
Ben Lovejoy 2 666 667 $ (1)
-Salary Remaining : 2 064 516 $
Joel Armia 1 850 000 $ (1)
-Salary Remaining : 1 432 258 $
Matthew Tkachuk 1 775 000 $ (1)
-Salary Remaining : 1 374 194 $
Zemgus Girgensons 1 600 000 $ (1)
-Salary Remaining : 1 238 710 $
Charlie McAvoy 1 258 333 $ (1)
-Salary Remaining : 974 193 $
Austin Watson 1 100 000 $ (2)
-Salary Remaining : 851 613 $
Andrew Copp 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Tom Kuhnhackl 700 000 $ (1)
-Salary Remaining : 541 935 $
Scott Harrington 675 000 $ (1)
-Salary Remaining : 522 581 $
Matt Cullen 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players22
Salary Commitment
Year 11 : 77 226 190 $
Year 12 : 62 251 190 $
Year 13 : 41 241 666 $
Year 14 : 37 141 666 $
Salary Average Commitment
Year 11 : 77 226 190 $
Year 12 : 62 251 190 $
Year 13 : 41 241 666 $
Year 14 : 37 141 666 $
Salary Cap with 1 Way Contract
Year 11 : 77 226 190 $
Year 12 : 62 251 190 $
Year 13 : 41 241 666 $
Year 14 : 37 141 666 $

Farm Players Salaries

Tage Thompson 113 750 $ (2)
Salary Remaining : 88 202 $
Henrik Borgstrom 92 500 $ (2)
Salary Remaining : 71 725 $
Brett Howden 87 500 $ (3)
Salary Remaining : 67 848 $
Paul Ladue 82 500 $ (2)
Salary Remaining : 63 971 $
Dryden Hunt 80 917 $ (1)
Salary Remaining : 62 743 $
Colby Cave 67 500 $ (2)
Salary Remaining : 52 340 $
Nick Paul 65 000 $ (1)
Salary Remaining : 50 401 $
Pheonix Copley 65 000 $ (1)
Salary Remaining : 50 401 $
Ryan White 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players9
Salary Commitment
Year 11 : 712 167 $
Year 12 : 443 750 $
Year 13 : 87 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 712 167 $
Year 12 : 443 750 $
Year 13 : 87 500 $
Year 14 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 822 - 97,03%
Level 2: 5000 - 60 $ - 4 875 - 97,50%
Level 3: 2000 - 35 $ - 1 960 - 97,98%
Level 4: 4000 - 20 $ - 3 921 - 98,03%
Luxury : 1000 - 200 $ - 957 - 95,68%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 534 - 97,41%
Average Income per Game618 653 $
Year to Date Revenue4 949 224 $

Expense

Pro Players Total Salaries75 822 961 $
Pro Players Total Average Salaries75 822 961 $
Farm Players Total Salaries807 250 $
Farm Players Total Average Salaries807 250 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 546 722 $
Farm Year To Date Expenses321 654 $
Pro Salary Cap To Date17 433 826 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 415 549 $
Pro Remaining Season Days144
Pro Expenses Per Days410 338 $
Pro Estimated Expenses59 088 672 $
Farm Remaining Season Days145
Farm Expenses Per Days6 991 $
Farm Estimated Expenses1 013 695 $
Estimated Season Expenses60 102 367 $
Season Salary Cap75 822 961 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 677 039 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 17 022 961 $
Current Bank Account54 642 453 $
Projected Bank Account14 955 635 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (6)
-Salary Remaining : 6 580 645 $
John Carlson 8 000 000 $ (6)
-Salary Remaining : 6 193 548 $
Zach Parise 7 538 461 $ (6)
-Salary Remaining : 5 836 228 $
Paul Stastny 6 500 000 $ (3)
-Salary Remaining : 5 032 258 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 4 935 484 $
Ryan Nugent-Hopkins 6 000 000 $ (3)
-Salary Remaining : 4 645 161 $
Rasmus Ristolainen 5 400 000 $ (4)
-Salary Remaining : 4 180 645 $
Josh Bailey 5 000 000 $ (6)
-Salary Remaining : 3 870 968 $
Ryan McDonagh 4 700 000 $ (6)
-Salary Remaining : 3 638 710 $
David Savard 4 250 000 $ (3)
-Salary Remaining : 3 290 323 $
Valtteri Filppula 2 750 000 $ (1)
-Salary Remaining : 2 129 032 $
Riley Nash 2 750 000 $ (3)
-Salary Remaining : 2 129 032 $
Kyle Connor 1 775 000 $ (1)
-Salary Remaining : 1 374 194 $
Petr Mrazek 1 500 000 $ (1)
-Salary Remaining : 1 161 290 $
Paul Byron 1 167 000 $ (5)
-Salary Remaining : 903 484 $
Garnet Hathaway 850 000 $ (1)
-Salary Remaining : 658 065 $
Collin Delia 767 500 $ (1)
-Salary Remaining : 594 194 $
Oskar Sundqvist 700 000 $ (1)
-Salary Remaining : 541 935 $
Brandon Davidson 650 000 $ (1)
-Salary Remaining : 503 226 $
Jordan Oesterle 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players20
Salary Commitment
Year 11 : 75 822 961 $
Year 12 : 66 180 461 $
Year 13 : 66 180 461 $
Year 14 : 46 680 461 $
Salary Average Commitment
Year 11 : 75 822 961 $
Year 12 : 66 180 461 $
Year 13 : 66 180 461 $
Year 14 : 46 680 461 $
Salary Cap with 1 Way Contract
Year 11 : 75 822 961 $
Year 12 : 66 180 461 $
Year 13 : 66 180 461 $
Year 14 : 46 680 461 $

Farm Players Salaries

Sven Andrighetto 140 000 $ (1)
Salary Remaining : 108 556 $
Vinni Lettieri 92 500 $ (1)
Salary Remaining : 71 725 $
Sheldon Rempal 92 500 $ (1)
Salary Remaining : 71 725 $
Jacob MacDonald 75 000 $ (2)
Salary Remaining : 58 155 $
Kyle Rau 70 000 $ (2)
Salary Remaining : 54 278 $
Mitch Callahan 70 000 $ (1)
Salary Remaining : 54 278 $
Guillaume Brisebois 69 750 $ (2)
Salary Remaining : 54 084 $
David Warsofsky 67 500 $ (1)
Salary Remaining : 52 340 $
Wade Megan 65 000 $ (1)
Salary Remaining : 50 401 $
Andreas Martinsen 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players10
Salary Commitment
Year 11 : 807 250 $
Year 12 : 214 750 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 807 250 $
Year 12 : 214 750 $
Year 13 : 0 $
Year 14 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 826 - 97,09%
Level 2: 5000 - 60 $ - 4 944 - 98,88%
Level 3: 2000 - 35 $ - 1 947 - 97,37%
Level 4: 4000 - 25 $ - 2 659 - 66,48%
Luxury : 1000 - 200 $ - 969 - 96,94%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 346 - 90,81%
Average Income per Game615 943 $
Year to Date Revenue5 543 486 $

Expense

Pro Players Total Salaries73 579 166 $
Pro Players Total Average Salaries73 579 166 $
Farm Players Total Salaries1 179 162 $
Farm Players Total Average Salaries1 179 162 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 693 074 $
Farm Year To Date Expenses288 423 $
Pro Salary Cap To Date16 580 178 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 710 172 $
Pro Remaining Season Days144
Pro Expenses Per Days398 275 $
Pro Estimated Expenses57 351 600 $
Farm Remaining Season Days145
Farm Expenses Per Days6 840 $
Farm Estimated Expenses991 800 $
Estimated Season Expenses58 343 400 $
Season Salary Cap73 579 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $5 920 834 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 14 779 166 $
Current Bank Account73 642 699 $
Projected Bank Account35 009 471 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (4)
-Salary Remaining : 6 967 742 $
Corey Perry 8 625 000 $ (3)
-Salary Remaining : 6 677 419 $
Evander Kane 7 000 000 $ (6)
-Salary Remaining : 5 419 355 $
Martin Hanzal 4 750 000 $ (2)
-Salary Remaining : 3 677 419 $
Jori Lehtera 4 700 000 $ (1)
-Salary Remaining : 3 638 710 $
Brendan Smith 4 350 000 $ (3)
-Salary Remaining : 3 367 742 $
Scott Darling 4 150 000 $ (3)
-Salary Remaining : 3 212 903 $
Dominik Kahun 3 775 000 $ (2)
-Salary Remaining : 2 922 581 $
Andrei Svechnikov 3 575 000 $ (3)
-Salary Remaining : 2 767 742 $
Sam Gagner 3 150 000 $ (2)
-Salary Remaining : 2 438 710 $
Valeri Nichushkin 2 950 000 $ (2)
-Salary Remaining : 2 283 871 $
Ryan Reaves 2 775 000 $ (2)
-Salary Remaining : 2 148 387 $
Matt Martin 2 500 000 $ (2)
-Salary Remaining : 1 935 484 $
Mike Condon 2 400 000 $ (2)
-Salary Remaining : 1 858 065 $
Jamie Oleksiak 2 137 500 $ (3)
-Salary Remaining : 1 654 839 $
Zack Kassian 1 950 000 $ (2)
-Salary Remaining : 1 509 677 $
Alexander Petrovic 1 950 000 $ (1)
-Salary Remaining : 1 509 677 $
Mathew Barzal 1 263 333 $ (2)
-Salary Remaining : 978 064 $
Mark Borowiecki 1 200 000 $ (2)
-Salary Remaining : 929 032 $
Devon Toews 700 000 $ (2)
-Salary Remaining : 541 935 $
Philippe Myers 678 333 $ (2)
-Salary Remaining : 525 161 $
Total Pro Players21
Salary Commitment
Year 11 : 73 579 166 $
Year 12 : 66 929 166 $
Year 13 : 38 837 500 $
Year 14 : 16 000 000 $
Salary Average Commitment
Year 11 : 73 579 166 $
Year 12 : 66 929 166 $
Year 13 : 38 837 500 $
Year 14 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 73 579 166 $
Year 12 : 66 929 166 $
Year 13 : 38 837 500 $
Year 14 : 16 000 000 $

Farm Players Salaries

Matt Moulson 500 000 $ (1)
Salary Remaining : 387 701 $
Adam Johnson 92 500 $ (1)
Salary Remaining : 71 725 $
Nic Petan 87 413 $ (1)
Salary Remaining : 67 780 $
Tanner Kero 75 000 $ (1)
Salary Remaining : 58 155 $
Cody McLeod 75 000 $ (1)
Salary Remaining : 58 155 $
Kerby Rychel 72 500 $ (1)
Salary Remaining : 56 217 $
Gemel Smith 72 000 $ (1)
Salary Remaining : 55 829 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 54 278 $
Landon Bow 69 750 $ (1)
Salary Remaining : 54 084 $
Hunter Shinkaruk 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players10
Salary Commitment
Year 11 : 1 179 162 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 179 162 $
Year 12 : 0 $
Year 13 : 0 $
Year 14 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 786 - 96,43%
Level 2: 5000 - 60 $ - 4 835 - 96,70%
Level 3: 2000 - 35 $ - 1 930 - 96,52%
Level 4: 4000 - 20 $ - 3 946 - 98,66%
Luxury : 1000 - 200 $ - 952 - 95,19%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 449 - 96,94%
Average Income per Game614 821 $
Year to Date Revenue5 533 393 $

Expense

Pro Players Total Salaries61 717 497 $
Pro Players Total Average Salaries61 717 497 $
Farm Players Total Salaries651 083 $
Farm Players Total Average Salaries651 083 $
Coaches Total Salaries1 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 088 648 $
Farm Year To Date Expenses258 552 $
Pro Salary Cap To Date13 936 188 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 674 286 $
Pro Remaining Season Days144
Pro Expenses Per Days335 444 $
Pro Estimated Expenses48 303 936 $
Farm Remaining Season Days145
Farm Expenses Per Days6 156 $
Farm Estimated Expenses892 620 $
Estimated Season Expenses49 196 556 $
Season Salary Cap61 717 497 $
Estimate Under Maximum Salary Cap of 79 500 000 $17 782 503 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 2 917 497 $
Current Bank Account7 047 269 $
Projected Bank Account(22 475 001 $)

Pro Players Salaries

Jason Spezza 7 500 000 $ (1)
-Salary Remaining : 5 806 452 $
Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 5 148 387 $
Kyle Turris 6 000 000 $ (6)
-Salary Remaining : 4 645 161 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 2 980 645 $
James Reimer 3 400 000 $ (3)
-Salary Remaining : 2 632 258 $
Sven Baertschi 3 366 666 $ (3)
-Salary Remaining : 2 606 451 $
Jamie McGinn 3 333 333 $ (1)
-Salary Remaining : 2 580 645 $
Andrew Cogliano 3 250 000 $ (3)
-Salary Remaining : 2 516 129 $
Patrick Eaves 3 150 000 $ (2)
-Salary Remaining : 2 438 710 $
Marcus Kruger 3 083 333 $ (1)
-Salary Remaining : 2 387 097 $
Adam McQuaid 2 750 000 $ (1)
-Salary Remaining : 2 129 032 $
Michal Kempny 2 500 000 $ (4)
-Salary Remaining : 1 935 484 $
Michal Neuvirth 2 500 000 $ (1)
-Salary Remaining : 1 935 484 $
Brendan Perlini 1 363 333 $ (1)
-Salary Remaining : 1 055 484 $
Connor Carrick 1 300 000 $ (1)
-Salary Remaining : 1 006 452 $
Henri Jokiharju 1 279 166 $ (3)
-Salary Remaining : 990 322 $
Jake Virtanen 1 250 000 $ (2)
-Salary Remaining : 967 742 $
Joel Eriksson Ek 1 106 666 $ (1)
-Salary Remaining : 856 774 $
Joakim Nordstrom 1 000 000 $ (2)
-Salary Remaining : 774 194 $
Curtis Lazar 950 000 $ (1)
-Salary Remaining : 735 484 $
Drew Stafford 810 000 $ (1)
-Salary Remaining : 627 097 $
Garret Sparks 675 000 $ (1)
-Salary Remaining : 522 581 $
Nate Prosser 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 61 717 497 $
Year 12 : 35 695 832 $
Year 13 : 30 295 832 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 61 717 497 $
Year 12 : 35 695 832 $
Year 13 : 30 295 832 $
Year 14 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 61 717 497 $
Year 12 : 35 695 832 $
Year 13 : 30 295 832 $
Year 14 : 19 000 000 $

Farm Players Salaries

Martin Frk 105 000 $ (1)
Salary Remaining : 81 417 $
Ilya Lyubushkin 92 500 $ (1)
Salary Remaining : 71 725 $
Mike Vecchione 90 000 $ (1)
Salary Remaining : 69 786 $
Filip Chlapik 89 417 $ (2)
Salary Remaining : 69 334 $
Oliver Kylington 86 333 $ (2)
Salary Remaining : 66 943 $
Brett Lernout 65 333 $ (1)
Salary Remaining : 50 660 $
Anthony Bitetto 65 000 $ (1)
Salary Remaining : 50 401 $
Emerson Etem 57 500 $ (1)
Salary Remaining : 44 586 $
Total Farm Players8
Salary Commitment
Year 11 : 651 083 $
Year 12 : 175 750 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 651 083 $
Year 12 : 175 750 $
Year 13 : 0 $
Year 14 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 913 - 98,55%
Level 2: 5000 - 60 $ - 4 904 - 98,09%
Level 3: 2000 - 35 $ - 1 989 - 99,47%
Level 4: 4000 - 20 $ - 3 973 - 99,32%
Luxury : 1000 - 200 $ - 980 - 98,00%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 760 - 98,67%
Average Income per Game627 644 $
Year to Date Revenue6 904 087 $

Expense

Pro Players Total Salaries67 059 643 $
Pro Players Total Average Salaries67 059 643 $
Farm Players Total Salaries685 584 $
Farm Players Total Average Salaries685 584 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 980 035 $
Farm Year To Date Expenses183 514 $
Pro Salary Cap To Date14 867 139 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 829 328 $
Pro Remaining Season Days144
Pro Expenses Per Days363 224 $
Pro Estimated Expenses52 304 256 $
Farm Remaining Season Days145
Farm Expenses Per Days4 201 $
Farm Estimated Expenses609 145 $
Estimated Season Expenses52 913 401 $
Season Salary Cap67 059 643 $
Estimate Under Maximum Salary Cap of 79 500 000 $12 440 357 $
Estimate Over Minimum Salary Cap of 58 800 000 $ 8 259 643 $
Current Bank Account74 924 818 $
Projected Bank Account40 840 745 $

Pro Players Salaries

John Tavares 11 000 000 $ (6)
-Salary Remaining : 8 516 129 $
Artemi Panarin 6 000 000 $ (1)
-Salary Remaining : 4 645 161 $
Mikael Backlund 5 350 000 $ (6)
-Salary Remaining : 4 141 935 $
Tyler Johnson 5 000 000 $ (6)
-Salary Remaining : 3 870 968 $
Alex Galchenyuk 4 900 000 $ (2)
-Salary Remaining : 3 793 548 $
John Klingberg 4 250 000 $ (4)
-Salary Remaining : 3 290 323 $
Viktor Arvidsson 4 250 000 $ (6)
-Salary Remaining : 3 290 323 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 3 096 774 $
Travis Hamonic 3 857 143 $ (2)
-Salary Remaining : 2 986 175 $
Jonathan Bernier 3 000 000 $ (3)
-Salary Remaining : 2 322 581 $
Ryan Murray 2 825 000 $ (1)
-Salary Remaining : 2 187 097 $
Mikko Koskinen 2 500 000 $ (1)
-Salary Remaining : 1 935 484 $
Vinnie Hinostroza 1 500 000 $ (2)
-Salary Remaining : 1 161 290 $
Scott Mayfield 1 450 000 $ (5)
-Salary Remaining : 1 122 581 $
Brooks Orpik 1 000 000 $ (1)
-Salary Remaining : 774 194 $
Erik Cernak 890 000 $ (2)
-Salary Remaining : 689 032 $
Vince Dunn 888 333 $ (2)
-Salary Remaining : 687 742 $
Nick Jensen 812 500 $ (1)
-Salary Remaining : 629 032 $
Roope Hintz 811 667 $ (2)
-Salary Remaining : 628 387 $
Dominik Simon 750 000 $ (2)
-Salary Remaining : 580 645 $
William Carrier 725 000 $ (2)
-Salary Remaining : 561 290 $
Teddy Blueger 650 000 $ (1)
-Salary Remaining : 503 226 $
Jaycob Megna 650 000 $ (1)
-Salary Remaining : 503 226 $
Total Pro Players23
Salary Commitment
Year 11 : 67 059 643 $
Year 12 : 52 622 143 $
Year 13 : 34 300 000 $
Year 14 : 31 300 000 $
Salary Average Commitment
Year 11 : 67 059 643 $
Year 12 : 52 622 143 $
Year 13 : 34 300 000 $
Year 14 : 31 300 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 059 643 $
Year 12 : 52 622 143 $
Year 13 : 34 300 000 $
Year 14 : 31 300 000 $

Farm Players Salaries

Chad Johnson 175 000 $ (1)
Salary Remaining : 135 695 $
Adam Gaudette 91 667 $ (2)
Salary Remaining : 71 078 $
Tucker Poolman 77 500 $ (3)
Salary Remaining : 60 094 $
Nathan Bastian 71 417 $ (3)
Salary Remaining : 55 377 $
Alan Quine 70 000 $ (1)
Salary Remaining : 54 278 $
Dakota Mermis 70 000 $ (1)
Salary Remaining : 54 278 $
Mark McNeill 65 000 $ (1)
Salary Remaining : 50 401 $
Max McCormick 65 000 $ (1)
Salary Remaining : 50 401 $
Total Farm Players8
Salary Commitment
Year 11 : 685 584 $
Year 12 : 240 584 $
Year 13 : 148 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 685 584 $
Year 12 : 240 584 $
Year 13 : 148 917 $
Year 14 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 79 500 000 $
Available Cap Space

Over Minimum of
58 800 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 71 494 943 $ 74 617 499 $ 4 882 501 $ 15 817 499 $ 21930
Arizona Coyotes 18 990 715 $ 60 041 667 $ 19 458 333 $ 1 241 667 $ 22729
Boston Bruins 44 820 410 $ 72 061 110 $ 7 438 890 $ 13 261 110 $ 221436
Brooklyn Islanders 59 789 726 $ 65 251 332 $ 14 248 668 $ 6 451 332 $ 23831
Buffalo Sabres 39 221 592 $ 68 705 226 $ 10 794 774 $ 9 905 226 $ 23831
Calgary Flames 77 550 593 $ 72 278 333 $ 7 221 667 $ 13 478 333 $ 231033
Carolina Hurricanes 49 250 819 $ 77 688 333 $ 1 811 667 $ 18 888 333 $ 231336
Chicago Blackhawks 44 668 536 $ 79 014 056 $ 485 944 $ 20 214 056 $ 21526
Colorado Avalanches 73 408 725 $ 79 418 463 $ 81 537 $ 20 618 463 $ 212344
Columbus Blue Jackets 56 447 436 $ 66 980 831 $ 12 519 169 $ 8 180 831 $ 23831
Dallas Stars 62 313 121 $ 73 310 475 $ 6 189 525 $ 14 510 475 $ 231538
Detroit Red Wings 59 352 541 $ 79 052 500 $ 447 500 $ 20 252 500 $ 211536
Edmonton Oilers 66 474 214 $ 78 244 999 $ 1 255 001 $ 19 444 999 $ 20525
Florida Panthers 57 431 219 $ 72 690 880 $ 6 809 120 $ 13 890 880 $ 222345
Los Angeles Kings 35 567 022 $ 72 565 096 $ 6 934 904 $ 13 765 096 $ 21324
Minnesota Wild 17 861 309 $ 66 994 166 $ 12 505 834 $ 8 194 166 $ 21324
Montreal Canadiens 64 297 508 $ 78 959 998 $ 540 002 $ 20 159 998 $ 23730
Nashville Predators 41 977 830 $ 77 073 110 $ 2 426 890 $ 18 273 110 $ 21425
New Jersey Devils 71 100 968 $ 63 261 666 $ 16 238 334 $ 4 461 666 $ 221436
New York Rangers 7 658 901 $ 76 385 833 $ 3 114 167 $ 17 585 833 $ 21829
Ottawa Senators 51 686 653 $ 59 446 232 $ 20 053 768 $ 646 232 $ 231033
Philadelphia Flyers 69 747 797 $ 78 688 333 $ 811 667 $ 19 888 333 $ 201131
Pittsburgh Penguins 6 745 853 $ 62 353 333 $ 17 146 667 $ 3 553 333 $ 231235
SanJose Sharks 73 385 259 $ 78 480 962 $ 1 019 038 $ 19 680 962 $ 21122
St-Louis Blues 42 844 368 $ 76 216 666 $ 3 283 334 $ 17 416 666 $ 201030
Tampa Bay Lightning 50 268 151 $ 71 410 833 $ 8 089 167 $ 12 610 833 $ 231134
Toronto Maple Leafs 52 964 291 $ 77 226 190 $ 2 273 810 $ 18 426 190 $ 22931
Vancouver Canucks 54 642 453 $ 75 822 961 $ 3 677 039 $ 17 022 961 $ 201030
Vegas Golden Knights 73 642 699 $ 73 579 166 $ 5 920 834 $ 14 779 166 $ 211031
Washington Capitals 7 047 269 $ 61 717 497 $ 17 782 503 $ 2 917 497 $ 23831
Winnipeg Jets 74 924 818 $ 67 059 643 $ 12 440 357 $ 8 259 643 $ 23831