Team Finance for Xtreme Hockey Pool

Update - 16 novembre 2018 at 13:28

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 886 - 98,09%
Level 2: 5000 - 60 $ - 4 891 - 97,81%
Level 3: 2000 - 35 $ - 1 958 - 97,88%
Level 4: 4000 - 20 $ - 3 918 - 97,95%
Luxury : 1000 - 200 $ - 972 - 97,24%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 624 - 97,91%
Average Income per Game623 909 $
Year to Date Revenue7 486 907 $

Expense

Pro Players Total Salaries73 133 000 $
Pro Players Total Average Salaries73 133 000 $
Farm Players Total Salaries689 617 $
Farm Players Total Average Salaries689 617 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 287 940 $
Farm Year To Date Expenses268 444 $
Pro Salary Cap To Date18 077 840 $
Farm Salary Cap To Date155 584 $

Estimate

Pro Estimated Season Revenue18 093 359 $
Pro Remaining Season Days134
Pro Expenses Per Days415 635 $
Pro Estimated Expenses55 695 090 $
Farm Remaining Season Days151
Farm Expenses Per Days6 101 $
Farm Estimated Expenses921 251 $
Estimated Season Expenses56 616 341 $
Season Salary Cap73 133 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 867 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 733 000 $
Current Bank Account37 398 374 $
Projected Bank Account(1 124 608 $)

Pro Players Salaries

Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 4 441 573 $
T.J. Oshie 5 750 000 $ (5)
-Salary Remaining : 4 328 652 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 4 140 449 $
Nino Niederreiter 5 250 000 $ (5)
-Salary Remaining : 3 952 247 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 3 764 045 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 3 538 202 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 3 462 921 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 3 086 517 $
Nick Bonino 4 100 000 $ (4)
-Salary Remaining : 3 086 517 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 3 011 236 $
Cody Eakin 3 850 000 $ (3)
-Salary Remaining : 2 898 315 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 2 841 854 $
Braydon Coburn 3 700 000 $ (2)
-Salary Remaining : 2 785 393 $
Matt Read 3 625 000 $ (1)
-Salary Remaining : 2 728 933 $
Thomas Greiss 3 333 000 $ (3)
-Salary Remaining : 2 509 112 $
Matt Calvert 2 200 000 $ (1)
-Salary Remaining : 1 656 180 $
Scott Hartnell 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Lance Bouma 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 696 348 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 621 067 $
Total Pro Players20
Salary Commitment
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $
Salary Average Commitment
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 133 000 $
Year 11 : 50 483 000 $
Year 12 : 26 383 000 $
Year 13 : 19 200 000 $

Farm Players Salaries

Jordan Weal 175 000 $ (2)
Salary Remaining : 135 513 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 71 628 $
Jake Dotchin 81 200 $ (2)
Salary Remaining : 62 878 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 57 044 $
Valentin Zykov 70 500 $ (1)
Salary Remaining : 54 592 $
Blake Pietila 66 750 $ (2)
Salary Remaining : 51 688 $
Joseph LaBate 65 000 $ (1)
Salary Remaining : 50 333 $
Brian Lashoff 65 000 $ (2)
Salary Remaining : 50 333 $
Total Farm Players8
Salary Commitment
Year 10 : 689 617 $
Year 11 : 387 950 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 689 617 $
Year 11 : 387 950 $
Year 12 : 0 $
Year 13 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 818 - 96,96%
Level 2: 5000 - 60 $ - 4 842 - 96,83%
Level 3: 2000 - 35 $ - 1 984 - 99,18%
Level 4: 4000 - 20 $ - 3 962 - 99,04%
Luxury : 1000 - 200 $ - 991 - 99,10%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 596 - 97,75%
Average Income per Game621 760 $
Year to Date Revenue4 974 081 $

Expense

Pro Players Total Salaries56 725 832 $
Pro Players Total Average Salaries56 725 832 $
Farm Players Total Salaries1 131 500 $
Farm Players Total Average Salaries1 131 500 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 145 692 $
Farm Year To Date Expenses277 860 $
Pro Salary Cap To Date14 022 096 $
Farm Salary Cap To Date255 332 $

Estimate

Pro Estimated Season Revenue20 518 084 $
Pro Remaining Season Days134
Pro Expenses Per Days321 493 $
Pro Estimated Expenses43 080 062 $
Farm Remaining Season Days151
Farm Expenses Per Days6 315 $
Farm Estimated Expenses953 565 $
Estimated Season Expenses44 033 627 $
Season Salary Cap56 725 832 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 274 168 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 325 832 $
Current Bank Account52 351 211 $
Projected Bank Account28 835 668 $

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 5 589 607 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 3 952 247 $
Brendan Smith 4 350 000 $ (4)
-Salary Remaining : 3 274 719 $
Damon Severson 4 166 666 $ (5)
-Salary Remaining : 3 136 704 $
Steve Mason 4 100 000 $ (2)
-Salary Remaining : 3 086 517 $
Matt Beleskey 3 800 000 $ (3)
-Salary Remaining : 2 860 674 $
Radim Vrbata 3 750 000 $ (1)
-Salary Remaining : 2 823 034 $
Vladimir Sobotka 3 500 000 $ (3)
-Salary Remaining : 2 634 831 $
Zack Smith 3 250 000 $ (4)
-Salary Remaining : 2 446 629 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 1 769 101 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 1 675 000 $
Shawn Matthias 2 125 000 $ (1)
-Salary Remaining : 1 599 719 $
Jaromir Jagr 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Xavier Ouellet 1 250 000 $ (2)
-Salary Remaining : 941 011 $
Ales Hemsky 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 696 348 $
Alexander Burmistrov 900 000 $ (1)
-Salary Remaining : 677 528 $
Frederik Gauthier 863 333 $ (1)
-Salary Remaining : 649 925 $
Josh Jooris 775 000 $ (1)
-Salary Remaining : 583 427 $
Mark Streit 700 000 $ (1)
-Salary Remaining : 526 966 $
Daniel Sprong 692 500 $ (1)
-Salary Remaining : 521 320 $
Dillon Simpson 675 000 $ (1)
-Salary Remaining : 508 146 $
Ben Harpur 653 333 $ (1)
-Salary Remaining : 491 835 $
Total Pro Players23
Salary Commitment
Year 10 : 56 725 832 $
Year 11 : 41 666 666 $
Year 12 : 26 666 666 $
Year 13 : 17 016 666 $
Salary Average Commitment
Year 10 : 56 725 832 $
Year 11 : 41 666 666 $
Year 12 : 26 666 666 $
Year 13 : 17 016 666 $
Salary Cap with 1 Way Contract
Year 10 : 56 725 832 $
Year 11 : 41 666 666 $
Year 12 : 26 666 666 $
Year 13 : 17 016 666 $

Farm Players Salaries

Derek Ryan 142 500 $ (1)
Salary Remaining : 110 346 $
Julius Honka 136 300 $ (2)
Salary Remaining : 105 545 $
Drake Caggiula 135 000 $ (1)
Salary Remaining : 104 538 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 71 628 $
Boo Nieves 75 500 $ (1)
Salary Remaining : 58 464 $
Linus Ullmark 75 000 $ (2)
Salary Remaining : 58 077 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 56 141 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 56 141 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 54 205 $
Alexandre Carrier 67 200 $ (2)
Salary Remaining : 52 037 $
Yannick Weber 65 000 $ (1)
Salary Remaining : 50 333 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 50 333 $
Corey Tropp 62 500 $ (1)
Salary Remaining : 48 397 $
Total Farm Players13
Salary Commitment
Year 10 : 1 131 500 $
Year 11 : 423 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 131 500 $
Year 11 : 423 500 $
Year 12 : 0 $
Year 13 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 827 - 97,12%
Level 2: 5000 - 60 $ - 4 962 - 99,24%
Level 3: 2000 - 35 $ - 1 946 - 97,29%
Level 4: 4000 - 20 $ - 3 874 - 96,86%
Luxury : 1000 - 200 $ - 975 - 97,51%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 584 - 97,69%
Average Income per Game622 718 $
Year to Date Revenue5 604 460 $

Expense

Pro Players Total Salaries62 192 500 $
Pro Players Total Average Salaries62 192 500 $
Farm Players Total Salaries1 047 180 $
Farm Players Total Average Salaries1 047 180 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 595 888 $
Farm Year To Date Expenses349 096 $
Pro Salary Cap To Date15 373 424 $
Farm Salary Cap To Date236 280 $

Estimate

Pro Estimated Season Revenue19 926 969 $
Pro Remaining Season Days134
Pro Expenses Per Days354 452 $
Pro Estimated Expenses47 496 568 $
Farm Remaining Season Days151
Farm Expenses Per Days7 934 $
Farm Estimated Expenses1 198 034 $
Estimated Season Expenses48 694 602 $
Season Salary Cap62 192 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 807 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 792 500 $
Current Bank Account1 311 622 $
Projected Bank Account(27 456 011 $)

Pro Players Salaries

Carey Price 6 500 000 $ (1)
-Salary Remaining : 4 893 258 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 4 516 854 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 4 441 573 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 4 065 169 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 2 992 416 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 2 860 674 $
Nolan Patrick 3 575 000 $ (3)
-Salary Remaining : 2 691 292 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 1 882 022 $
Zach Hyman 2 250 000 $ (4)
-Salary Remaining : 1 693 820 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 1 336 236 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 336 236 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 279 775 $
Keith Kinkaid 1 250 000 $ (2)
-Salary Remaining : 941 011 $
Brock McGinn 887 000 $ (2)
-Salary Remaining : 667 742 $
Nick Lappin 842 500 $ (1)
-Salary Remaining : 634 242 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 564 607 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 526 966 $
Carter Rowney 613 000 $ (1)
-Salary Remaining : 461 472 $
Total Pro Players20
Salary Commitment
Year 10 : 62 192 500 $
Year 11 : 51 087 000 $
Year 12 : 41 425 000 $
Year 13 : 29 350 000 $
Salary Average Commitment
Year 10 : 62 192 500 $
Year 11 : 51 087 000 $
Year 12 : 41 425 000 $
Year 13 : 29 350 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 192 500 $
Year 11 : 51 087 000 $
Year 12 : 41 425 000 $
Year 13 : 29 350 000 $

Farm Players Salaries

Christian Fischer 107 600 $ (3)
Salary Remaining : 83 321 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 71 628 $
John Hayden 92 500 $ (1)
Salary Remaining : 71 628 $
Adam Erne 87 417 $ (1)
Salary Remaining : 67 692 $
Alex Lyon 87 413 $ (1)
Salary Remaining : 67 689 $
Nicholas Merkley 86 333 $ (3)
Salary Remaining : 66 853 $
Marcus Pettersson 78 417 $ (2)
Salary Remaining : 60 723 $
Sami Niku 77 500 $ (3)
Salary Remaining : 60 013 $
Denis Gurianov 70 000 $ (2)
Salary Remaining : 54 205 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 54 205 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 54 205 $
Richard Bachman 65 000 $ (1)
Salary Remaining : 50 333 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 48 397 $
Total Farm Players13
Salary Commitment
Year 10 : 1 047 180 $
Year 11 : 582 350 $
Year 12 : 271 433 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 047 180 $
Year 11 : 582 350 $
Year 12 : 271 433 $
Year 13 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 879 - 97,99%
Level 2: 5000 - 60 $ - 4 845 - 96,90%
Level 3: 2000 - 35 $ - 1 950 - 97,49%
Level 4: 4000 - 20 $ - 3 880 - 97,01%
Luxury : 1000 - 200 $ - 977 - 97,68%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 531 - 97,39%
Average Income per Game622 105 $
Year to Date Revenue4 976 839 $

Expense

Pro Players Total Salaries62 784 500 $
Pro Players Total Average Salaries62 784 500 $
Farm Players Total Salaries801 250 $
Farm Players Total Average Salaries801 250 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 570 561 $
Farm Year To Date Expenses308 522 $
Pro Salary Cap To Date15 360 419 $
Farm Salary Cap To Date195 706 $

Estimate

Pro Estimated Season Revenue20 529 461 $
Pro Remaining Season Days134
Pro Expenses Per Days357 497 $
Pro Estimated Expenses47 904 598 $
Farm Remaining Season Days151
Farm Expenses Per Days6 673 $
Farm Estimated Expenses1 007 623 $
Estimated Season Expenses48 912 221 $
Season Salary Cap62 784 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 215 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 384 500 $
Current Bank Account17 128 326 $
Projected Bank Account(11 254 434 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 6 398 876 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 3 688 764 $
Tyler Toffoli 4 600 000 $ (3)
-Salary Remaining : 3 462 921 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 3 199 438 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 3 086 517 $
Evgeni Dadonov 4 000 000 $ (3)
-Salary Remaining : 3 011 236 $
Andrew Shaw 3 900 000 $ (5)
-Salary Remaining : 2 935 955 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 2 903 584 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 2 841 854 $
Ben Hutton 2 800 000 $ (2)
-Salary Remaining : 2 107 865 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 1 731 461 $
Mikko Rantanen 1 627 000 $ (2)
-Salary Remaining : 1 224 820 $
Ryan Pulock 1 363 000 $ (1)
-Salary Remaining : 1 026 079 $
Sonny Milano 1 263 000 $ (2)
-Salary Remaining : 950 798 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 696 348 $
Michal Kempny 900 000 $ (1)
-Salary Remaining : 677 528 $
Nick Jensen 812 000 $ (2)
-Salary Remaining : 611 281 $
Daniel Carr 725 000 $ (1)
-Salary Remaining : 545 787 $
Jimmy Hayes 700 000 $ (1)
-Salary Remaining : 526 966 $
Dominik Simon 692 500 $ (1)
-Salary Remaining : 521 320 $
Alex Chiasson 660 000 $ (1)
-Salary Remaining : 496 854 $
Ken Appleby 635 000 $ (1)
-Salary Remaining : 478 034 $
Total Pro Players23
Salary Commitment
Year 10 : 62 784 500 $
Year 11 : 57 109 000 $
Year 12 : 47 382 000 $
Year 13 : 31 150 000 $
Salary Average Commitment
Year 10 : 62 784 500 $
Year 11 : 57 109 000 $
Year 12 : 47 382 000 $
Year 13 : 31 150 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 784 500 $
Year 11 : 57 109 000 $
Year 12 : 47 382 000 $
Year 13 : 31 150 000 $

Farm Players Salaries

Tucker Poolman 177 500 $ (1)
Salary Remaining : 137 449 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 71 628 $
Henrik Haapala 92 500 $ (2)
Salary Remaining : 71 628 $
Mike Vecchione 90 000 $ (2)
Salary Remaining : 69 692 $
Travis Dermott 86 333 $ (3)
Salary Remaining : 66 853 $
Brendan Guhle 69 750 $ (3)
Salary Remaining : 54 012 $
Max McCormick 65 000 $ (2)
Salary Remaining : 50 333 $
Matt Tennyson 65 000 $ (2)
Salary Remaining : 50 333 $
Dakota Mermis 62 667 $ (1)
Salary Remaining : 48 527 $
Total Farm Players9
Salary Commitment
Year 10 : 801 250 $
Year 11 : 561 083 $
Year 12 : 156 083 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 801 250 $
Year 11 : 561 083 $
Year 12 : 156 083 $
Year 13 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 847 - 97,44%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 945 - 97,23%
Level 4: 4000 - 20 $ - 3 935 - 98,37%
Luxury : 1000 - 200 $ - 989 - 98,94%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 715 - 98,42%
Average Income per Game626 945 $
Year to Date Revenue5 642 502 $

Expense

Pro Players Total Salaries65 580 999 $
Pro Players Total Average Salaries65 580 999 $
Farm Players Total Salaries386 300 $
Farm Players Total Average Salaries386 300 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 408 788 $
Farm Year To Date Expenses267 696 $
Pro Salary Cap To Date16 211 052 $
Farm Salary Cap To Date87 164 $

Estimate

Pro Estimated Season Revenue20 062 229 $
Pro Remaining Season Days134
Pro Expenses Per Days372 927 $
Pro Estimated Expenses49 972 218 $
Farm Remaining Season Days151
Farm Expenses Per Days6 084 $
Farm Estimated Expenses918 684 $
Estimated Season Expenses50 890 902 $
Season Salary Cap65 580 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 419 001 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 180 999 $
Current Bank Account859 566 $
Projected Bank Account(29 969 107 $)

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 6 210 674 $
David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 5 018 726 $
Filip Forsberg 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 4 516 854 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 4 291 011 $
Ondrej Palat 5 299 000 $ (5)
-Salary Remaining : 3 989 135 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 3 969 562 $
Jake Allen 4 350 000 $ (4)
-Salary Remaining : 3 274 719 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 2 107 865 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 1 882 022 $
Andrej Sustr 1 950 000 $ (1)
-Salary Remaining : 1 467 978 $
Mitch Marner 1 744 000 $ (2)
-Salary Remaining : 1 312 899 $
Johan Larsson 1 475 000 $ (2)
-Salary Remaining : 1 110 393 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 903 371 $
Jordie Benn 1 100 000 $ (2)
-Salary Remaining : 828 090 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 696 348 $
Noah Juulsen 863 333 $ (3)
-Salary Remaining : 649 925 $
Jon Marchessault 750 000 $ (1)
-Salary Remaining : 564 607 $
Phillip Di Giuseppe 725 000 $ (1)
-Salary Remaining : 545 787 $
Jean-Francois Berube 700 000 $ (2)
-Salary Remaining : 526 966 $
Daniel Winnik 660 000 $ (1)
-Salary Remaining : 496 854 $
Chris Terry 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players22
Salary Commitment
Year 10 : 65 580 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $
Salary Average Commitment
Year 10 : 65 580 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $
Salary Cap with 1 Way Contract
Year 10 : 65 580 999 $
Year 11 : 55 920 999 $
Year 12 : 42 401 999 $
Year 13 : 41 538 666 $

Farm Players Salaries

Anthony DeAngelo 126 300 $ (2)
Salary Remaining : 97 802 $
Paul Thompson 65 000 $ (1)
Salary Remaining : 50 333 $
Stephen Gionta 65 000 $ (1)
Salary Remaining : 50 333 $
Dylan McIlrath 65 000 $ (2)
Salary Remaining : 50 333 $
Antoine Bibeau 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players5
Salary Commitment
Year 10 : 386 300 $
Year 11 : 191 300 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 386 300 $
Year 11 : 191 300 $
Year 12 : 0 $
Year 13 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 853 - 97,55%
Level 2: 5000 - 60 $ - 4 902 - 98,04%
Level 3: 2000 - 35 $ - 1 940 - 97,01%
Level 4: 4000 - 20 $ - 3 863 - 96,57%
Luxury : 1000 - 200 $ - 991 - 99,05%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 548 - 97,49%
Average Income per Game623 553 $
Year to Date Revenue4 988 427 $

Expense

Pro Players Total Salaries62 000 333 $
Pro Players Total Average Salaries62 000 333 $
Farm Players Total Salaries990 833 $
Farm Players Total Average Salaries990 833 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 449 500 $
Farm Year To Date Expenses336 380 $
Pro Salary Cap To Date15 325 904 $
Farm Salary Cap To Date223 564 $

Estimate

Pro Estimated Season Revenue20 577 261 $
Pro Remaining Season Days134
Pro Expenses Per Days351 125 $
Pro Estimated Expenses47 050 750 $
Farm Remaining Season Days151
Farm Expenses Per Days7 645 $
Farm Estimated Expenses1 154 395 $
Estimated Season Expenses48 205 145 $
Season Salary Cap62 000 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 999 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 600 333 $
Current Bank Account30 036 290 $
Projected Bank Account2 408 406 $

Pro Players Salaries

Rick Nash 7 800 000 $ (1)
-Salary Remaining : 5 871 910 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 5 457 865 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 5 081 461 $
David Backes 6 000 000 $ (4)
-Salary Remaining : 4 516 854 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 4 328 652 $
Justin Faulk 4 833 000 $ (3)
-Salary Remaining : 3 638 326 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 2 634 831 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 2 634 831 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 1 919 663 $
Sam Bennett 1 950 000 $ (1)
-Salary Remaining : 1 467 978 $
Kris Versteeg 1 750 000 $ (1)
-Salary Remaining : 1 317 416 $
Derek MacKenzie 1 375 000 $ (2)
-Salary Remaining : 1 035 112 $
Eddie Lack 1 375 000 $ (1)
-Salary Remaining : 1 035 112 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 865 730 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 696 348 $
Brayden Point 894 000 $ (2)
-Salary Remaining : 673 011 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 649 925 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 602 247 $
Jujhar Khaira 675 000 $ (2)
-Salary Remaining : 508 146 $
Blake Coleman 660 000 $ (1)
-Salary Remaining : 496 854 $
Logan Shaw 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players22
Salary Commitment
Year 10 : 62 000 333 $
Year 11 : 36 715 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $
Salary Average Commitment
Year 10 : 62 000 333 $
Year 11 : 36 715 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 000 333 $
Year 11 : 36 715 333 $
Year 12 : 30 833 000 $
Year 13 : 19 000 000 $

Farm Players Salaries

Erik Condra 125 000 $ (1)
Salary Remaining : 96 795 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 69 241 $
Chris Bigras 86 300 $ (1)
Salary Remaining : 66 827 $
Thomas DiPauli 74 250 $ (1)
Salary Remaining : 57 496 $
Filip Chlapik 72 833 $ (3)
Salary Remaining : 56 399 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 56 141 $
Alexandre Grenier 72 500 $ (1)
Salary Remaining : 56 141 $
Madison Bowey 70 333 $ (1)
Salary Remaining : 54 463 $
Andy Andreoff 67 700 $ (2)
Salary Remaining : 52 424 $
Erik Gustafsson 65 000 $ (1)
Salary Remaining : 50 333 $
Ben Thomson 65 000 $ (1)
Salary Remaining : 50 333 $
Luke Gazdic 65 000 $ (1)
Salary Remaining : 50 333 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players13
Salary Commitment
Year 10 : 990 833 $
Year 11 : 213 033 $
Year 12 : 72 833 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 990 833 $
Year 11 : 213 033 $
Year 12 : 72 833 $
Year 13 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 913 - 98,55%
Level 2: 5000 - 60 $ - 4 859 - 97,18%
Level 3: 2000 - 35 $ - 1 987 - 99,36%
Level 4: 4000 - 20 $ - 3 910 - 97,74%
Luxury : 1000 - 200 $ - 991 - 99,07%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 660 - 98,11%
Average Income per Game626 663 $
Year to Date Revenue5 639 968 $

Expense

Pro Players Total Salaries71 351 167 $
Pro Players Total Average Salaries71 351 167 $
Farm Players Total Salaries1 058 484 $
Farm Players Total Average Salaries1 058 484 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 835 136 $
Farm Year To Date Expenses351 648 $
Pro Salary Cap To Date17 637 356 $
Farm Salary Cap To Date238 832 $

Estimate

Pro Estimated Season Revenue20 053 220 $
Pro Remaining Season Days134
Pro Expenses Per Days405 344 $
Pro Estimated Expenses54 316 096 $
Farm Remaining Season Days151
Farm Expenses Per Days7 992 $
Farm Estimated Expenses1 206 792 $
Estimated Season Expenses55 522 888 $
Season Salary Cap71 351 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 648 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 951 167 $
Current Bank Account14 533 739 $
Projected Bank Account(20 935 929 $)

Pro Players Salaries

Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 4 422 753 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 4 328 652 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 4 309 831 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 3 764 045 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 3 387 640 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 3 387 640 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 3 387 640 $
Alex Killorn 4 450 000 $ (5)
-Salary Remaining : 3 350 000 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 3 161 798 $
Victor Rask 4 000 000 $ (5)
-Salary Remaining : 3 011 236 $
Casey Cizikas 3 350 000 $ (4)
-Salary Remaining : 2 521 910 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 2 484 270 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 1 656 180 $
Oscar Lindberg 1 700 000 $ (2)
-Salary Remaining : 1 279 775 $
Francois Beauchemin 1 500 000 $ (1)
-Salary Remaining : 1 129 213 $
Torrey Mitchell 1 200 000 $ (1)
-Salary Remaining : 903 371 $
Al Montoya 1 062 000 $ (2)
-Salary Remaining : 799 483 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 677 528 $
Brendan Lemieux 839 167 $ (2)
-Salary Remaining : 631 732 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 602 247 $
Total Pro Players21
Salary Commitment
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $
Salary Average Commitment
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 351 167 $
Year 11 : 57 251 167 $
Year 12 : 37 675 000 $
Year 13 : 37 675 000 $

Farm Players Salaries

Andreas Borgman 177 500 $ (2)
Salary Remaining : 137 449 $
Jake Virtanen 174 400 $ (1)
Salary Remaining : 135 048 $
Ian McCoshen 102 500 $ (2)
Salary Remaining : 79 372 $
Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 71 628 $
Spencer Martin 89 400 $ (1)
Salary Remaining : 69 228 $
Ivan Barbashev 86 300 $ (2)
Salary Remaining : 66 827 $
John Gilmour 74 250 $ (1)
Salary Remaining : 57 496 $
Dominic Turgeon 68 667 $ (2)
Salary Remaining : 53 173 $
Ross Johnston 66 667 $ (1)
Salary Remaining : 51 624 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 50 333 $
Matt Bartkowski 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players11
Salary Commitment
Year 10 : 1 058 484 $
Year 11 : 527 467 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 058 484 $
Year 11 : 527 467 $
Year 12 : 0 $
Year 13 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 757 - 95,95%
Level 2: 5000 - 60 $ - 4 958 - 99,16%
Level 3: 2000 - 35 $ - 1 963 - 98,17%
Level 4: 4000 - 20 $ - 3 876 - 96,89%
Luxury : 1000 - 200 $ - 975 - 97,45%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 529 - 97,38%
Average Income per Game619 304 $
Year to Date Revenue6 193 037 $

Expense

Pro Players Total Salaries74 420 500 $
Pro Players Total Average Salaries74 420 500 $
Farm Players Total Salaries140 000 $
Farm Players Total Average Salaries140 000 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 519 688 $
Farm Year To Date Expenses472 736 $
Pro Salary Cap To Date18 396 092 $
Farm Salary Cap To Date31 592 $

Estimate

Pro Estimated Season Revenue19 198 415 $
Pro Remaining Season Days134
Pro Expenses Per Days420 902 $
Pro Estimated Expenses56 400 868 $
Farm Remaining Season Days151
Farm Expenses Per Days10 744 $
Farm Estimated Expenses1 622 344 $
Estimated Season Expenses58 023 212 $
Season Salary Cap74 420 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $579 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 020 500 $
Current Bank Account14 531 637 $
Projected Bank Account(24 293 160 $)

Pro Players Salaries

Alex Ovechkin 9 538 000 $ (4)
-Salary Remaining : 7 180 292 $
Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 6 398 876 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 4 742 697 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 4 516 854 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 4 140 449 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 3 952 247 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 3 764 045 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 3 764 045 $
Artem Anisimov 4 550 000 $ (4)
-Salary Remaining : 3 425 281 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 3 011 236 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 2 258 427 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 2 153 034 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 1 562 079 $
Jan Rutta 1 350 000 $ (1)
-Salary Remaining : 1 016 292 $
Dennis Seidenberg 1 250 000 $ (1)
-Salary Remaining : 941 011 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 752 809 $
David Desharnais 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Gustav Forsling 872 500 $ (2)
-Salary Remaining : 656 826 $
Iiro Pakarinen 725 000 $ (1)
-Salary Remaining : 545 787 $
Devante Smith-Pelly 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players20
Salary Commitment
Year 10 : 74 420 500 $
Year 11 : 63 370 500 $
Year 12 : 48 138 000 $
Year 13 : 44 138 000 $
Salary Average Commitment
Year 10 : 74 420 500 $
Year 11 : 63 370 500 $
Year 12 : 48 138 000 $
Year 13 : 44 138 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 420 500 $
Year 11 : 63 370 500 $
Year 12 : 48 138 000 $
Year 13 : 44 138 000 $

Farm Players Salaries

Zach Sanford 75 000 $ (2)
Salary Remaining : 58 077 $
Chad Ruhwedel 65 000 $ (2)
Salary Remaining : 50 333 $
Total Farm Players2
Salary Commitment
Year 10 : 140 000 $
Year 11 : 140 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 140 000 $
Year 11 : 140 000 $
Year 12 : 0 $
Year 13 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 880 - 98,00%
Level 2: 5000 - 60 $ - 4 809 - 96,17%
Level 3: 2000 - 35 $ - 1 926 - 96,28%
Level 4: 4000 - 20 $ - 3 890 - 97,25%
Luxury : 1000 - 200 $ - 980 - 97,95%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 483 - 97,13%
Average Income per Game620 968 $
Year to Date Revenue4 967 746 $

Expense

Pro Players Total Salaries74 399 000 $
Pro Players Total Average Salaries74 399 000 $
Farm Players Total Salaries1 117 500 $
Farm Players Total Average Salaries1 117 500 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 662 688 $
Farm Year To Date Expenses364 980 $
Pro Salary Cap To Date18 390 768 $
Farm Salary Cap To Date252 164 $

Estimate

Pro Estimated Season Revenue20 491 952 $
Pro Remaining Season Days134
Pro Expenses Per Days424 152 $
Pro Estimated Expenses56 836 368 $
Farm Remaining Season Days151
Farm Expenses Per Days8 295 $
Farm Estimated Expenses1 252 545 $
Estimated Season Expenses58 088 913 $
Season Salary Cap74 399 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $601 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 999 000 $
Current Bank Account41 704 351 $
Projected Bank Account4 107 390 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 5 928 371 $
Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 5 674 674 $
Paul Stastny 7 000 000 $ (1)
-Salary Remaining : 5 269 663 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 5 119 101 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 3 839 326 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 3 575 843 $
Mike Smith 4 250 000 $ (2)
-Salary Remaining : 3 199 438 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 2 860 674 $
Sam Reinhart 3 544 000 $ (1)
-Salary Remaining : 2 667 955 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 2 408 989 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 1 580 899 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 1 336 236 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 1 254 933 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 1 204 494 $
Max Domi 1 363 000 $ (1)
-Salary Remaining : 1 026 079 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 809 270 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Cedric Paquette 812 000 $ (1)
-Salary Remaining : 611 281 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players22
Salary Commitment
Year 10 : 74 399 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $
Salary Average Commitment
Year 10 : 74 399 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 399 000 $
Year 11 : 52 513 000 $
Year 12 : 48 263 000 $
Year 13 : 39 163 000 $

Farm Players Salaries

Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 71 628 $
Taylor Leier 80 700 $ (1)
Salary Remaining : 62 491 $
Anton Blidh 78 417 $ (1)
Salary Remaining : 60 723 $
Gabriel Bourque 75 000 $ (1)
Salary Remaining : 58 077 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 58 077 $
Remi Elie 72 833 $ (1)
Salary Remaining : 56 399 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 54 205 $
Reid Boucher 68 750 $ (1)
Salary Remaining : 53 237 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 52 656 $
Chris Butler 65 000 $ (2)
Salary Remaining : 50 333 $
Jonny Brodzinski 65 000 $ (2)
Salary Remaining : 50 333 $
Tyler Wotherspoon 65 000 $ (1)
Salary Remaining : 50 333 $
Steve Oleksy 65 000 $ (2)
Salary Remaining : 50 333 $
Greg McKegg 65 000 $ (1)
Salary Remaining : 50 333 $
Aaron Ness 61 300 $ (1)
Salary Remaining : 47 468 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 38 718 $
Total Farm Players16
Salary Commitment
Year 10 : 1 117 500 $
Year 11 : 263 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 117 500 $
Year 11 : 263 000 $
Year 12 : 0 $
Year 13 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 862 - 97,71%
Level 2: 5000 - 60 $ - 4 816 - 96,33%
Level 3: 2000 - 35 $ - 1 934 - 96,71%
Level 4: 4000 - 20 $ - 3 863 - 96,58%
Luxury : 1000 - 200 $ - 966 - 96,63%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 442 - 96,90%
Average Income per Game618 853 $
Year to Date Revenue6 188 529 $

Expense

Pro Players Total Salaries57 349 500 $
Pro Players Total Average Salaries57 349 500 $
Farm Players Total Salaries949 233 $
Farm Players Total Average Salaries949 233 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 209 108 $
Farm Year To Date Expenses290 184 $
Pro Salary Cap To Date14 085 512 $
Farm Salary Cap To Date222 472 $

Estimate

Pro Estimated Season Revenue19 184 440 $
Pro Remaining Season Days134
Pro Expenses Per Days324 997 $
Pro Estimated Expenses43 549 598 $
Farm Remaining Season Days151
Farm Expenses Per Days6 406 $
Farm Estimated Expenses967 306 $
Estimated Season Expenses44 516 904 $
Season Salary Cap57 349 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $17 650 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 949 500 $
Current Bank Account11 898 189 $
Projected Bank Account(13 434 275 $)

Pro Players Salaries

Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 4 516 854 $
Alex Steen 5 750 000 $ (4)
-Salary Remaining : 4 328 652 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 4 065 169 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 3 669 944 $
Marcus Johansson 4 583 000 $ (2)
-Salary Remaining : 3 450 124 $
Troy Brouwer 4 500 000 $ (3)
-Salary Remaining : 3 387 640 $
Michael Frolik 4 300 000 $ (3)
-Salary Remaining : 3 237 079 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 011 236 $
Antoine Vermette 1 750 000 $ (1)
-Salary Remaining : 1 317 416 $
Mikhail Sergachev 1 744 000 $ (3)
-Salary Remaining : 1 312 899 $
Clayton Keller 1 673 000 $ (3)
-Salary Remaining : 1 259 449 $
Nick Schmaltz 1 542 000 $ (2)
-Salary Remaining : 1 160 831 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 1 091 573 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 1 044 522 $
Ryan Reaves 1 125 000 $ (1)
-Salary Remaining : 846 910 $
Joshua Ho-Sang 1 076 000 $ (2)
-Salary Remaining : 810 022 $
Johnny Oduya 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 696 348 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 696 348 $
Robert Hagg 894 000 $ (1)
-Salary Remaining : 673 011 $
Laurent Brossoit 750 000 $ (1)
-Salary Remaining : 564 607 $
Matt Hendricks 700 000 $ (1)
-Salary Remaining : 526 966 $
Total Pro Players23
Salary Commitment
Year 10 : 57 349 500 $
Year 11 : 46 893 000 $
Year 12 : 32 842 000 $
Year 13 : 20 625 000 $
Salary Average Commitment
Year 10 : 57 349 500 $
Year 11 : 46 893 000 $
Year 12 : 32 842 000 $
Year 13 : 20 625 000 $
Salary Cap with 1 Way Contract
Year 10 : 57 349 500 $
Year 11 : 46 893 000 $
Year 12 : 32 842 000 $
Year 13 : 20 625 000 $

Farm Players Salaries

Joel Eriksson Ek 110 700 $ (2)
Salary Remaining : 85 722 $
Anders Bjork 106 700 $ (3)
Salary Remaining : 82 624 $
Scott Laughton 96 300 $ (2)
Salary Remaining : 74 571 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 71 628 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 71 628 $
Nikolay Goldobin 86 333 $ (2)
Salary Remaining : 66 853 $
Trevor van Riemsdyk 82 500 $ (1)
Salary Remaining : 63 885 $
Nelson Nogier 77 200 $ (2)
Salary Remaining : 59 781 $
Laurent Dauphin 74 500 $ (1)
Salary Remaining : 57 690 $
Fredrik Claesson 65 000 $ (1)
Salary Remaining : 50 333 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players11
Salary Commitment
Year 10 : 949 233 $
Year 11 : 569 733 $
Year 12 : 106 700 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 949 233 $
Year 11 : 569 733 $
Year 12 : 106 700 $
Year 13 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 755 - 95,91%
Level 2: 5000 - 60 $ - 4 889 - 97,79%
Level 3: 2000 - 35 $ - 1 959 - 97,94%
Level 4: 4000 - 20 $ - 3 923 - 98,07%
Luxury : 1000 - 200 $ - 980 - 98,02%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 506 - 97,25%
Average Income per Game618 054 $
Year to Date Revenue6 798 590 $

Expense

Pro Players Total Salaries68 269 500 $
Pro Players Total Average Salaries68 269 500 $
Farm Players Total Salaries1 480 500 $
Farm Players Total Average Salaries1 480 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 493 564 $
Farm Year To Date Expenses446 493 $
Pro Salary Cap To Date16 875 628 $
Farm Salary Cap To Date333 677 $

Estimate

Pro Estimated Season Revenue18 541 609 $
Pro Remaining Season Days134
Pro Expenses Per Days397 581 $
Pro Estimated Expenses53 275 854 $
Farm Remaining Season Days151
Farm Expenses Per Days10 156 $
Farm Estimated Expenses1 533 556 $
Estimated Season Expenses54 809 410 $
Season Salary Cap68 269 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 730 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 869 500 $
Current Bank Account23 892 047 $
Projected Bank Account(12 375 754 $)

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
-Salary Remaining : 5 646 067 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 5 457 865 $
Patrick Marleau 6 250 000 $ (3)
-Salary Remaining : 4 705 056 $
Sean Couturier 4 333 000 $ (5)
-Salary Remaining : 3 261 921 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 3 199 438 $
Robin Lehner 4 000 000 $ (1)
-Salary Remaining : 3 011 236 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 3 011 236 $
Kris Russell 4 000 000 $ (4)
-Salary Remaining : 3 011 236 $
Darren Helm 3 850 000 $ (4)
-Salary Remaining : 2 898 315 $
Dan Hamhuis 3 750 000 $ (1)
-Salary Remaining : 2 823 034 $
Jamie McGinn 3 333 000 $ (2)
-Salary Remaining : 2 509 112 $
Trevor Daley 3 167 000 $ (3)
-Salary Remaining : 2 384 146 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 1 505 618 $
Zack Kassian 1 950 000 $ (3)
-Salary Remaining : 1 467 978 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 878 528 $
Benoit Pouliot 1 150 000 $ (1)
-Salary Remaining : 865 730 $
Michael Hutchinson 1 150 000 $ (1)
-Salary Remaining : 865 730 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 833 360 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 752 809 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 696 348 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 602 247 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 517 556 $
Evan Rodrigues 650 000 $ (2)
-Salary Remaining : 489 326 $
Total Pro Players23
Salary Commitment
Year 10 : 68 269 500 $
Year 11 : 52 732 000 $
Year 12 : 37 050 000 $
Year 13 : 23 683 000 $
Salary Average Commitment
Year 10 : 68 269 500 $
Year 11 : 52 732 000 $
Year 12 : 37 050 000 $
Year 13 : 23 683 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 269 500 $
Year 11 : 52 732 000 $
Year 12 : 37 050 000 $
Year 13 : 23 683 000 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Salary Remaining : 193 590 $
Peter Budaj 102 500 $ (2)
Salary Remaining : 79 372 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 71 628 $
Thomas Chabot 86 333 $ (3)
Salary Remaining : 66 853 $
Marko Dano 85 000 $ (1)
Salary Remaining : 65 821 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 56 141 $
Peter Holland 67 500 $ (2)
Salary Remaining : 52 269 $
Frederick Gaudreau 66 667 $ (3)
Salary Remaining : 51 624 $
Brandon Pirri 65 000 $ (1)
Salary Remaining : 50 333 $
Taylor Fedun 65 000 $ (2)
Salary Remaining : 50 333 $
Cory Conacher 65 000 $ (2)
Salary Remaining : 50 333 $
Jordan Schroeder 65 000 $ (2)
Salary Remaining : 50 333 $
Gabriel Dumont 65 000 $ (2)
Salary Remaining : 50 333 $
Joseph Morrow 65 000 $ (1)
Salary Remaining : 50 333 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 50 333 $
Petteri Lindbohm 65 000 $ (1)
Salary Remaining : 50 333 $
Jean-Sebastien Dea 65 000 $ (1)
Salary Remaining : 50 333 $
Julian Melchiori 62 500 $ (1)
Salary Remaining : 48 397 $
Eric Gelinas 5 000 $ (1)
Salary Remaining : 3 872 $
Spencer Abbott 5 000 $ (1)
Salary Remaining : 3 872 $
Total Farm Players20
Salary Commitment
Year 10 : 1 480 500 $
Year 11 : 655 500 $
Year 12 : 153 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 480 500 $
Year 11 : 655 500 $
Year 12 : 153 000 $
Year 13 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 845 - 97,42%
Level 2: 5000 - 60 $ - 4 895 - 97,91%
Level 3: 2000 - 35 $ - 1 959 - 97,97%
Level 4: 4000 - 20 $ - 3 979 - 99,48%
Luxury : 1000 - 200 $ - 980 - 97,98%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 659 - 98,10%
Average Income per Game623 401 $
Year to Date Revenue6 234 013 $

Expense

Pro Players Total Salaries66 346 000 $
Pro Players Total Average Salaries66 346 000 $
Farm Players Total Salaries1 575 216 $
Farm Players Total Average Salaries1 575 216 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 894 504 $
Farm Year To Date Expenses441 574 $
Pro Salary Cap To Date16 400 120 $
Farm Salary Cap To Date355 432 $

Estimate

Pro Estimated Season Revenue19 325 440 $
Pro Remaining Season Days134
Pro Expenses Per Days383 966 $
Pro Estimated Expenses51 451 444 $
Farm Remaining Season Days151
Farm Expenses Per Days10 129 $
Farm Estimated Expenses1 529 479 $
Estimated Season Expenses52 980 923 $
Season Salary Cap66 346 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 654 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 946 000 $
Current Bank Account26 461 178 $
Projected Bank Account(7 194 305 $)

Pro Players Salaries

Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 6 022 472 $
Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 5 646 067 $
Brad Marchand 6 125 000 $ (5)
-Salary Remaining : 4 610 955 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 4 027 528 $
Torey Krug 5 250 000 $ (3)
-Salary Remaining : 3 952 247 $
T.J. Brodie 4 650 000 $ (3)
-Salary Remaining : 3 500 562 $
Chris Tanev 4 450 000 $ (3)
-Salary Remaining : 3 350 000 $
Devan Dubnyk 4 333 000 $ (5)
-Salary Remaining : 3 261 921 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 3 011 236 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 2 634 831 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 2 220 787 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 1 656 180 $
Deryk Engelland 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Michael Grabner 1 650 000 $ (1)
-Salary Remaining : 1 242 135 $
Riley Nash 900 000 $ (1)
-Salary Remaining : 677 528 $
Anthony Mantha 863 000 $ (1)
-Salary Remaining : 649 674 $
Mattias Janmark 700 000 $ (1)
-Salary Remaining : 526 966 $
Ryan Carpenter 650 000 $ (2)
-Salary Remaining : 489 326 $
Brian Gibbons 650 000 $ (1)
-Salary Remaining : 489 326 $
Aaron Dell 625 000 $ (1)
-Salary Remaining : 470 506 $
Total Pro Players20
Salary Commitment
Year 10 : 66 346 000 $
Year 11 : 52 508 000 $
Year 12 : 49 658 000 $
Year 13 : 31 308 000 $
Salary Average Commitment
Year 10 : 66 346 000 $
Year 11 : 52 508 000 $
Year 12 : 49 658 000 $
Year 13 : 31 308 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 346 000 $
Year 11 : 52 508 000 $
Year 12 : 49 658 000 $
Year 13 : 31 308 000 $

Farm Players Salaries

Pavel Zacha 174 400 $ (2)
Salary Remaining : 135 048 $
Ryan Donato 135 000 $ (3)
Salary Remaining : 104 538 $
Michael Kapla 92 500 $ (2)
Salary Remaining : 71 628 $
Alex Nedeljkovic 89 400 $ (2)
Salary Remaining : 69 228 $
Kenny Agostino 87 500 $ (1)
Salary Remaining : 67 756 $
Evgeny Svechnikov 86 333 $ (3)
Salary Remaining : 66 853 $
John Quenneville 81 167 $ (2)
Salary Remaining : 62 852 $
Dillon Heatherington 77 083 $ (1)
Salary Remaining : 59 690 $
Roland McKeown 74 500 $ (2)
Salary Remaining : 57 690 $
Jon Gillies 72 500 $ (1)
Salary Remaining : 56 141 $
Nicholas Baptiste 71 833 $ (1)
Salary Remaining : 55 625 $
Tomas Hyka 71 000 $ (1)
Salary Remaining : 54 979 $
MacKenzie Weegar 67 500 $ (1)
Salary Remaining : 52 269 $
Austin Czarnik 67 500 $ (1)
Salary Remaining : 52 269 $
Justin Bailey 67 000 $ (1)
Salary Remaining : 51 882 $
Brad Hunt 65 000 $ (2)
Salary Remaining : 50 333 $
Brendan Leipsic 65 000 $ (2)
Salary Remaining : 50 333 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 50 333 $
Justin Holl 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players19
Salary Commitment
Year 10 : 1 575 216 $
Year 11 : 863 300 $
Year 12 : 221 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 575 216 $
Year 11 : 863 300 $
Year 12 : 221 333 $
Year 13 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 921 - 98,68%
Level 2: 5000 - 60 $ - 4 964 - 99,28%
Level 3: 2000 - 35 $ - 1 937 - 96,86%
Level 4: 4000 - 20 $ - 3 945 - 98,63%
Luxury : 1000 - 200 $ - 974 - 97,43%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 741 - 98,56%
Average Income per Game628 035 $
Year to Date Revenue5 024 279 $

Expense

Pro Players Total Salaries74 264 190 $
Pro Players Total Average Salaries74 264 190 $
Farm Players Total Salaries450 125 $
Farm Players Total Average Salaries450 125 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 481 056 $
Farm Year To Date Expenses214 368 $
Pro Salary Cap To Date18 357 460 $
Farm Salary Cap To Date101 552 $

Estimate

Pro Estimated Season Revenue20 725 151 $
Pro Remaining Season Days134
Pro Expenses Per Days420 024 $
Pro Estimated Expenses56 283 216 $
Farm Remaining Season Days151
Farm Expenses Per Days4 872 $
Farm Estimated Expenses735 672 $
Estimated Season Expenses57 018 888 $
Season Salary Cap74 264 190 $
Estimate Under Maximum Salary Cap of 75 000 000 $735 810 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 864 190 $
Current Bank Account33 033 178 $
Projected Bank Account(3 260 559 $)

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 5 269 663 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 5 269 663 $
Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 5 175 562 $
Zach Bogosian 5 142 857 $ (3)
-Salary Remaining : 3 871 589 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 3 575 843 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 3 481 742 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 3 387 640 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 2 898 315 $
Patrik Berglund 3 850 000 $ (5)
-Salary Remaining : 2 898 315 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 2 841 854 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 2 841 854 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 2 634 831 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 2 258 427 $
Mark Pysyk 2 733 000 $ (3)
-Salary Remaining : 2 057 427 $
Mike Condon 2 400 000 $ (3)
-Salary Remaining : 1 806 742 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 1 355 056 $
Roman Polak 1 100 000 $ (1)
-Salary Remaining : 828 090 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 696 348 $
Scottie Upshall 800 000 $ (1)
-Salary Remaining : 602 247 $
Alex DeBrincat 778 333 $ (3)
-Salary Remaining : 585 936 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Remaining : 583 427 $
Stefan Noesen 660 000 $ (1)
-Salary Remaining : 496 854 $
Beau Bennett 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players23
Salary Commitment
Year 10 : 74 264 190 $
Year 11 : 66 504 190 $
Year 12 : 34 754 190 $
Year 13 : 19 075 000 $
Salary Average Commitment
Year 10 : 74 264 190 $
Year 11 : 66 504 190 $
Year 12 : 34 754 190 $
Year 13 : 19 075 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 264 190 $
Year 11 : 66 504 190 $
Year 12 : 34 754 190 $
Year 13 : 19 075 000 $

Farm Players Salaries

Alex Iafallo 92 500 $ (2)
Salary Remaining : 71 628 $
Daniel O'Regan 85 875 $ (1)
Salary Remaining : 66 498 $
Christian Folin 85 000 $ (1)
Salary Remaining : 65 821 $
Michael Amadio 71 750 $ (2)
Salary Remaining : 55 560 $
Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 50 333 $
Marek Mazanec 50 000 $ (1)
Salary Remaining : 38 718 $
Total Farm Players6
Salary Commitment
Year 10 : 450 125 $
Year 11 : 164 250 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 450 125 $
Year 11 : 164 250 $
Year 12 : 0 $
Year 13 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 969 - 99,49%
Level 2: 5000 - 60 $ - 4 918 - 98,35%
Level 3: 2000 - 35 $ - 1 964 - 98,19%
Level 4: 4000 - 20 $ - 3 936 - 98,40%
Luxury : 1000 - 200 $ - 979 - 97,91%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17 766 - 98,70%
Average Income per Game629 982 $
Year to Date Revenue4 409 874 $

Expense

Pro Players Total Salaries63 973 500 $
Pro Players Total Average Salaries63 973 500 $
Farm Players Total Salaries899 666 $
Farm Players Total Average Salaries899 666 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 308 072 $
Farm Year To Date Expenses315 832 $
Pro Salary Cap To Date15 813 688 $
Farm Salary Cap To Date203 016 $

Estimate

Pro Estimated Season Revenue21 419 388 $
Pro Remaining Season Days134
Pro Expenses Per Days370 638 $
Pro Estimated Expenses49 665 492 $
Farm Remaining Season Days151
Farm Expenses Per Days7 178 $
Farm Estimated Expenses1 083 878 $
Estimated Season Expenses50 749 370 $
Season Salary Cap63 973 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 026 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 573 500 $
Current Bank Account20 641 188 $
Projected Bank Account(8 688 794 $)

Pro Players Salaries

Kevin Shattenkirk 6 650 000 $ (4)
-Salary Remaining : 5 006 180 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 4 592 135 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Marc Methot 4 900 000 $ (2)
-Salary Remaining : 3 688 764 $
Karl Alzner 4 625 000 $ (5)
-Salary Remaining : 3 481 742 $
Tyler Ennis 4 600 000 $ (2)
-Salary Remaining : 3 462 921 $
Jaroslav Halak 4 500 000 $ (1)
-Salary Remaining : 3 387 640 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 2 964 562 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 465 449 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 1 976 124 $
Alexandre Burrows 2 500 000 $ (2)
-Salary Remaining : 1 882 022 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 1 882 022 $
Matt Hunwick 2 250 000 $ (3)
-Salary Remaining : 1 693 820 $
David Schlemko 2 100 000 $ (3)
-Salary Remaining : 1 580 899 $
Andrew Hammond 1 350 000 $ (1)
-Salary Remaining : 1 016 292 $
Jonathon Merrill 1 137 000 $ (1)
-Salary Remaining : 855 944 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 696 348 $
Danton Heinen 872 500 $ (2)
-Salary Remaining : 656 826 $
Oliver Bjorkstrand 863 000 $ (1)
-Salary Remaining : 649 674 $
Nic Petan 863 000 $ (1)
-Salary Remaining : 649 674 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 564 607 $
Marek Hrivik 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players22
Salary Commitment
Year 10 : 63 973 500 $
Year 11 : 45 460 500 $
Year 12 : 27 725 000 $
Year 13 : 17 275 000 $
Salary Average Commitment
Year 10 : 63 973 500 $
Year 11 : 45 460 500 $
Year 12 : 27 725 000 $
Year 13 : 17 275 000 $
Salary Cap with 1 Way Contract
Year 10 : 63 973 500 $
Year 11 : 45 460 500 $
Year 12 : 27 725 000 $
Year 13 : 17 275 000 $

Farm Players Salaries

Victor Antipin 92 500 $ (1)
Salary Remaining : 71 628 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 71 628 $
Hudson Fasching 92 500 $ (1)
Salary Remaining : 71 628 $
Blake Speers 92 500 $ (2)
Salary Remaining : 71 628 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 71 628 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 71 628 $
Nikita Scherbak 86 333 $ (2)
Salary Remaining : 66 853 $
Vladislav Kamenev 83 333 $ (2)
Salary Remaining : 64 530 $
Seth Helgeson 65 000 $ (1)
Salary Remaining : 50 333 $
Dustin Tokarski 65 000 $ (1)
Salary Remaining : 50 333 $
Jacob Larsson 40 000 $ (1)
Salary Remaining : 30 974 $
Cody Goloubef 5 000 $ (1)
Salary Remaining : 3 872 $
Total Farm Players12
Salary Commitment
Year 10 : 899 666 $
Year 11 : 262 166 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 899 666 $
Year 11 : 262 166 $
Year 12 : 0 $
Year 13 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 931 - 98,86%
Level 2: 5000 - 60 $ - 4 917 - 98,35%
Level 3: 2000 - 35 $ - 1 956 - 97,82%
Level 4: 4000 - 20 $ - 3 937 - 98,42%
Luxury : 1000 - 200 $ - 990 - 99,00%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 732 - 98,51%
Average Income per Game629 030 $
Year to Date Revenue6 919 329 $

Expense

Pro Players Total Salaries74 161 000 $
Pro Players Total Average Salaries74 161 000 $
Farm Players Total Salaries95 000 $
Farm Players Total Average Salaries95 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 455 536 $
Farm Year To Date Expenses134 244 $
Pro Salary Cap To Date18 331 940 $
Farm Salary Cap To Date21 428 $

Estimate

Pro Estimated Season Revenue18 870 897 $
Pro Remaining Season Days134
Pro Expenses Per Days419 444 $
Pro Estimated Expenses56 205 496 $
Farm Remaining Season Days151
Farm Expenses Per Days3 051 $
Farm Estimated Expenses460 701 $
Estimated Season Expenses56 666 197 $
Season Salary Cap74 161 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $839 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 761 000 $
Current Bank Account4 776 096 $
Projected Bank Account(33 019 204 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 7 904 494 $
Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 7 904 494 $
Brent Burns 8 000 000 $ (5)
-Salary Remaining : 6 022 472 $
Shea Weber 7 857 000 $ (8)
-Salary Remaining : 5 914 820 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 4 516 854 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 4 193 899 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 3 764 045 $
Nikita Kucherov 4 767 000 $ (2)
-Salary Remaining : 3 588 640 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 2 032 584 $
Luke Glendening 1 800 000 $ (4)
-Salary Remaining : 1 355 056 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 317 416 $
Patrick Maroon 1 500 000 $ (1)
-Salary Remaining : 1 129 213 $
Christian Dvorak 1 052 000 $ (2)
-Salary Remaining : 791 955 $
Cody Franson 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Patrik Nemeth 945 000 $ (1)
-Salary Remaining : 711 404 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 696 348 $
Luke Kunin 925 000 $ (3)
-Salary Remaining : 696 348 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 696 348 $
Korbinian Holzer 900 000 $ (2)
-Salary Remaining : 677 528 $
Brandon Carlo 894 000 $ (2)
-Salary Remaining : 673 011 $
Charles Hudon 650 000 $ (2)
-Salary Remaining : 489 326 $
Total Pro Players21
Salary Commitment
Year 10 : 74 161 000 $
Year 11 : 65 341 000 $
Year 12 : 56 153 000 $
Year 13 : 49 228 000 $
Salary Average Commitment
Year 10 : 74 161 000 $
Year 11 : 65 341 000 $
Year 12 : 56 153 000 $
Year 13 : 49 228 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 161 000 $
Year 11 : 65 341 000 $
Year 12 : 56 153 000 $
Year 13 : 49 228 000 $

Farm Players Salaries

Jeff Zatkoff 90 000 $ (1)
Salary Remaining : 69 692 $
Casey Bailey 5 000 $ (1)
Salary Remaining : 3 872 $
Total Farm Players2
Salary Commitment
Year 10 : 95 000 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 95 000 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 850 - 97,50%
Level 2: 5000 - 60 $ - 4 823 - 96,47%
Level 3: 2000 - 35 $ - 1 923 - 96,13%
Level 4: 4000 - 20 $ - 3 862 - 96,54%
Luxury : 1000 - 200 $ - 991 - 99,07%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 448 - 96,94%
Average Income per Game620 705 $
Year to Date Revenue5 586 347 $

Expense

Pro Players Total Salaries56 147 333 $
Pro Players Total Average Salaries56 147 333 $
Farm Players Total Salaries140 583 $
Farm Players Total Average Salaries140 583 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 175 744 $
Farm Year To Date Expenses144 540 $
Pro Salary Cap To Date13 879 096 $
Farm Salary Cap To Date31 724 $

Estimate

Pro Estimated Season Revenue19 862 567 $
Pro Remaining Season Days134
Pro Expenses Per Days322 176 $
Pro Estimated Expenses43 171 584 $
Farm Remaining Season Days151
Farm Expenses Per Days3 285 $
Farm Estimated Expenses496 035 $
Estimated Season Expenses43 667 619 $
Season Salary Cap56 147 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 852 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 747 333 $
Current Bank Account56 263 378 $
Projected Bank Account32 458 326 $

Pro Players Salaries

Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 4 516 854 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 4 140 449 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 3 764 045 $
Dmitry Kulikov 4 333 000 $ (3)
-Salary Remaining : 3 261 921 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 3 011 236 $
Cam Ward 3 300 000 $ (1)
-Salary Remaining : 2 484 270 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 258 427 $
Dan Girardi 3 000 000 $ (2)
-Salary Remaining : 2 258 427 $
Brian Boyle 2 750 000 $ (2)
-Salary Remaining : 2 070 225 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 1 957 303 $
Joe Colborne 2 500 000 $ (1)
-Salary Remaining : 1 882 022 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 1 204 494 $
Nikolaj Ehlers 1 594 000 $ (1)
-Salary Remaining : 1 199 978 $
Brock Boeser 1 492 000 $ (2)
-Salary Remaining : 1 123 191 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 1 072 753 $
Martin Marincin 1 250 000 $ (1)
-Salary Remaining : 941 011 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 696 348 $
Thatcher Demko 925 000 $ (2)
-Salary Remaining : 696 348 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 602 247 $
Anthony Cirelli 728 333 $ (3)
-Salary Remaining : 548 296 $
Jacob de La Rose 725 000 $ (1)
-Salary Remaining : 545 787 $
Reto Berra 700 000 $ (1)
-Salary Remaining : 526 966 $
Total Pro Players23
Salary Commitment
Year 10 : 56 147 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 147 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 56 147 333 $
Year 11 : 36 253 333 $
Year 12 : 21 161 333 $
Year 13 : 0 $

Farm Players Salaries

Christoph Bertschy 77 583 $ (1)
Salary Remaining : 60 077 $
Brady Austin 63 000 $ (2)
Salary Remaining : 48 785 $
Total Farm Players2
Salary Commitment
Year 10 : 140 583 $
Year 11 : 63 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 140 583 $
Year 11 : 63 000 $
Year 12 : 0 $
Year 13 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 796 - 96,60%
Level 2: 5000 - 60 $ - 4 933 - 98,66%
Level 3: 2000 - 35 $ - 1 946 - 97,30%
Level 4: 4000 - 20 $ - 3 952 - 98,81%
Luxury : 1000 - 200 $ - 978 - 97,77%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 605 - 97,80%
Average Income per Game621 318 $
Year to Date Revenue6 213 179 $

Expense

Pro Players Total Salaries66 144 000 $
Pro Players Total Average Salaries66 144 000 $
Farm Players Total Salaries870 350 $
Farm Players Total Average Salaries870 350 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 072 508 $
Farm Year To Date Expenses221 140 $
Pro Salary Cap To Date16 948 922 $
Farm Salary Cap To Date198 568 $

Estimate

Pro Estimated Season Revenue19 260 855 $
Pro Remaining Season Days134
Pro Expenses Per Days374 404 $
Pro Estimated Expenses50 170 136 $
Farm Remaining Season Days151
Farm Expenses Per Days4 976 $
Farm Estimated Expenses751 376 $
Estimated Season Expenses50 921 512 $
Season Salary Cap66 144 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 856 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 744 000 $
Current Bank Account28 896 057 $
Projected Bank Account(2 764 600 $)

Pro Players Salaries

Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 4 799 157 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 4 328 652 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Jeff Petry 5 500 000 $ (4)
-Salary Remaining : 4 140 449 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 3 858 146 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 3 199 438 $
Carl Hagelin 4 000 000 $ (2)
-Salary Remaining : 3 011 236 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 2 841 854 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 2 823 034 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 823 034 $
Radko Gudas 3 350 000 $ (3)
-Salary Remaining : 2 521 910 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 1 505 618 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 430 337 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 317 416 $
Ivan Provorov 1 744 000 $ (2)
-Salary Remaining : 1 312 899 $
Philipp Grubauer 1 500 000 $ (1)
-Salary Remaining : 1 129 213 $
Kevin Fiala 1 363 000 $ (2)
-Salary Remaining : 1 026 079 $
Mike Fisher 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Antti Raanta 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 696 348 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 696 348 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 686 562 $
Total Pro Players22
Salary Commitment
Year 10 : 66 144 000 $
Year 11 : 57 032 000 $
Year 12 : 37 850 000 $
Year 13 : 17 375 000 $
Salary Average Commitment
Year 10 : 66 144 000 $
Year 11 : 57 032 000 $
Year 12 : 37 850 000 $
Year 13 : 17 375 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 144 000 $
Year 11 : 57 032 000 $
Year 12 : 37 850 000 $
Year 13 : 17 375 000 $

Farm Players Salaries

Colin White 128 500 $ (2)
Salary Remaining : 99 505 $
Christian Wolanin 92 500 $ (3)
Salary Remaining : 71 628 $
Andy Welinski 92 500 $ (1)
Salary Remaining : 71 628 $
Shea Theodore 86 300 $ (1)
Salary Remaining : 66 827 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 58 077 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 56 141 $
Jack Campbell 67 500 $ (3)
Salary Remaining : 52 269 $
Tyler Bertuzzi 66 167 $ (1)
Salary Remaining : 51 237 $
Barclay Goodrow 65 000 $ (2)
Salary Remaining : 50 333 $
Tristan Jarry 63 083 $ (1)
Salary Remaining : 48 849 $
Josh Leivo 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players11
Salary Commitment
Year 10 : 870 350 $
Year 11 : 428 500 $
Year 12 : 160 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 870 350 $
Year 11 : 428 500 $
Year 12 : 160 000 $
Year 13 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 887 - 98,12%
Level 2: 5000 - 60 $ - 4 812 - 96,24%
Level 3: 2000 - 35 $ - 1 952 - 97,61%
Level 4: 4000 - 20 $ - 3 949 - 98,72%
Luxury : 1000 - 200 $ - 985 - 98,46%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 585 - 97,69%
Average Income per Game623 052 $
Year to Date Revenue4 984 419 $

Expense

Pro Players Total Salaries74 589 500 $
Pro Players Total Average Salaries74 589 500 $
Farm Players Total Salaries472 133 $
Farm Players Total Average Salaries472 133 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 561 444 $
Farm Year To Date Expenses219 340 $
Pro Salary Cap To Date18 437 848 $
Farm Salary Cap To Date106 524 $

Estimate

Pro Estimated Season Revenue20 560 728 $
Pro Remaining Season Days134
Pro Expenses Per Days421 851 $
Pro Estimated Expenses56 528 034 $
Farm Remaining Season Days151
Farm Expenses Per Days4 985 $
Farm Estimated Expenses752 735 $
Estimated Season Expenses57 280 769 $
Season Salary Cap74 589 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $410 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 189 500 $
Current Bank Account3 323 024 $
Projected Bank Account(33 397 017 $)

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 6 398 876 $
Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 5 269 663 $
Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 5 269 663 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 4 893 258 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 4 579 337 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 4 027 528 $
Niklas Kronwall 4 750 000 $ (2)
-Salary Remaining : 3 575 843 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 3 199 438 $
Jonathan Ericsson 4 250 000 $ (3)
-Salary Remaining : 3 199 438 $
Oscar Klefbom 4 167 000 $ (5)
-Salary Remaining : 3 136 955 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 3 136 955 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 3 136 955 $
Jesper Fast 1 850 000 $ (3)
-Salary Remaining : 1 392 697 $
William Nylander 1 744 000 $ (1)
-Salary Remaining : 1 312 899 $
Oskar Lindblom 925 000 $ (3)
-Salary Remaining : 696 348 $
Adrian Kempe 894 000 $ (2)
-Salary Remaining : 673 011 $
Jesper Bratt 825 000 $ (3)
-Salary Remaining : 621 067 $
Anton Forsberg 750 000 $ (2)
-Salary Remaining : 564 607 $
Anton Lindholm 717 500 $ (2)
-Salary Remaining : 540 140 $
Jacob Josefson 700 000 $ (1)
-Salary Remaining : 526 966 $
Total Pro Players20
Salary Commitment
Year 10 : 74 589 500 $
Year 11 : 53 895 500 $
Year 12 : 40 284 000 $
Year 13 : 32 434 000 $
Salary Average Commitment
Year 10 : 74 589 500 $
Year 11 : 53 895 500 $
Year 12 : 40 284 000 $
Year 13 : 32 434 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 589 500 $
Year 11 : 53 895 500 $
Year 12 : 40 284 000 $
Year 13 : 32 434 000 $

Farm Players Salaries

Lias Andersson 177 500 $ (3)
Salary Remaining : 137 449 $
Alexander Nylander 89 417 $ (3)
Salary Remaining : 69 241 $
Rasmus Andersson 75 583 $ (3)
Salary Remaining : 58 529 $
Lucas Wallmark 68 333 $ (1)
Salary Remaining : 52 915 $
Petter Granberg 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players5
Salary Commitment
Year 10 : 472 133 $
Year 11 : 342 500 $
Year 12 : 342 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 472 133 $
Year 11 : 342 500 $
Year 12 : 342 500 $
Year 13 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 904 - 98,40%
Level 2: 5000 - 60 $ - 4 836 - 96,73%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 1000 - 200 $ - 967 - 96,65%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17 641 - 98,01%
Average Income per Game623 098 $
Year to Date Revenue4 984 780 $

Expense

Pro Players Total Salaries67 008 000 $
Pro Players Total Average Salaries67 008 000 $
Farm Players Total Salaries221 667 $
Farm Players Total Average Salaries221 667 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 119 850 $
Farm Year To Date Expenses185 416 $
Pro Salary Cap To Date17 095 131 $
Farm Salary Cap To Date50 028 $

Estimate

Pro Estimated Season Revenue20 562 218 $
Pro Remaining Season Days134
Pro Expenses Per Days377 011 $
Pro Estimated Expenses50 519 474 $
Farm Remaining Season Days151
Farm Expenses Per Days4 214 $
Farm Estimated Expenses636 314 $
Estimated Season Expenses51 155 788 $
Season Salary Cap67 008 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $7 992 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 608 000 $
Current Bank Account28 324 626 $
Projected Bank Account(2 268 944 $)

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 5 674 674 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 4 516 854 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 4 516 854 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 4 328 652 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 3 764 045 $
Ben Bishop 4 917 000 $ (5)
-Salary Remaining : 3 701 562 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 2 461 685 $
Michael Del Zotto 3 000 000 $ (2)
-Salary Remaining : 2 258 427 $
Chris Kunitz 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Vladislav Namestnikov 1 938 000 $ (1)
-Salary Remaining : 1 458 944 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 1 355 056 $
Nick Holden 1 650 000 $ (1)
-Salary Remaining : 1 242 135 $
Ondrej Pavelec 1 300 000 $ (1)
-Salary Remaining : 978 652 $
Austin Watson 1 100 000 $ (3)
-Salary Remaining : 828 090 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 752 809 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 715 169 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 696 348 $
Victor Mete 870 000 $ (3)
-Salary Remaining : 654 944 $
Matt Murray 500 000 $ (1)
-Salary Remaining : 376 404 $
Total Pro Players21
Salary Commitment
Year 10 : 67 008 000 $
Year 11 : 44 945 000 $
Year 12 : 34 945 000 $
Year 13 : 29 705 000 $
Salary Average Commitment
Year 10 : 67 008 000 $
Year 11 : 44 945 000 $
Year 12 : 34 945 000 $
Year 13 : 29 705 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 008 000 $
Year 11 : 44 945 000 $
Year 12 : 34 945 000 $
Year 13 : 29 705 000 $

Farm Players Salaries

Lukas Sedlak 82 500 $ (2)
Salary Remaining : 63 885 $
A.J. Greer 74 167 $ (2)
Salary Remaining : 57 432 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 50 333 $
Total Farm Players3
Salary Commitment
Year 10 : 221 667 $
Year 11 : 221 667 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 221 667 $
Year 11 : 221 667 $
Year 12 : 0 $
Year 13 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 951 - 99,18%
Level 2: 5000 - 60 $ - 4 876 - 97,51%
Level 3: 2000 - 35 $ - 1 927 - 96,37%
Level 4: 4000 - 20 $ - 3 868 - 96,70%
Luxury : 1000 - 200 $ - 989 - 98,91%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 611 - 97,84%
Average Income per Game627 443 $
Year to Date Revenue5 646 990 $

Expense

Pro Players Total Salaries73 790 000 $
Pro Players Total Average Salaries73 790 000 $
Farm Players Total Salaries698 300 $
Farm Players Total Average Salaries698 300 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 540 502 $
Farm Year To Date Expenses338 096 $
Pro Salary Cap To Date17 330 396 $
Farm Salary Cap To Date157 564 $

Estimate

Pro Estimated Season Revenue20 078 187 $
Pro Remaining Season Days134
Pro Expenses Per Days419 326 $
Pro Estimated Expenses56 189 684 $
Farm Remaining Season Days151
Farm Expenses Per Days7 684 $
Farm Estimated Expenses1 160 284 $
Estimated Season Expenses57 349 968 $
Season Salary Cap73 790 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 210 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 390 000 $
Current Bank Account49 766 558 $
Projected Bank Account12 494 777 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (5)
-Salary Remaining : 7 151 685 $
Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 5 871 910 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 4 893 258 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Johnny Boychuk 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 3 669 944 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 3 500 562 $
Zdeno Chara 4 000 000 $ (1)
-Salary Remaining : 3 011 236 $
Luca Sbisa 3 600 000 $ (1)
-Salary Remaining : 2 710 112 $
Cal Clutterbuck 3 500 000 $ (5)
-Salary Remaining : 2 634 831 $
Ron Hainsey 3 000 000 $ (2)
-Salary Remaining : 2 258 427 $
Blake Comeau 2 400 000 $ (1)
-Salary Remaining : 1 806 742 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 1 505 618 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Carter Hutton 1 125 000 $ (1)
-Salary Remaining : 846 910 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 846 910 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 715 169 $
Tim Schaller 775 000 $ (1)
-Salary Remaining : 583 427 $
Brian Flynn 700 000 $ (1)
-Salary Remaining : 526 966 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 489 326 $
Nic Dowd 640 000 $ (1)
-Salary Remaining : 481 798 $
Total Pro Players22
Salary Commitment
Year 10 : 73 790 000 $
Year 11 : 53 825 000 $
Year 12 : 48 825 000 $
Year 13 : 43 950 000 $
Salary Average Commitment
Year 10 : 73 790 000 $
Year 11 : 53 825 000 $
Year 12 : 48 825 000 $
Year 13 : 43 950 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 790 000 $
Year 11 : 53 825 000 $
Year 12 : 48 825 000 $
Year 13 : 43 950 000 $

Farm Players Salaries

Rob O'Gara 92 500 $ (1)
Salary Remaining : 71 628 $
Jeremy Smith 75 000 $ (1)
Salary Remaining : 58 077 $
Luke Witkowski 75 000 $ (2)
Salary Remaining : 58 077 $
Paul Postma 72 500 $ (1)
Salary Remaining : 56 141 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 50 333 $
Justin Dowling 65 000 $ (2)
Salary Remaining : 50 333 $
Liam O'Brien 65 000 $ (1)
Salary Remaining : 50 333 $
Zane McIntyre 65 000 $ (2)
Salary Remaining : 50 333 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 48 397 $
Sergey Tolchinsky 60 800 $ (1)
Salary Remaining : 47 081 $
Total Farm Players10
Salary Commitment
Year 10 : 698 300 $
Year 11 : 270 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 698 300 $
Year 11 : 270 000 $
Year 12 : 0 $
Year 13 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 897 - 98,28%
Level 2: 5000 - 60 $ - 4 856 - 97,11%
Level 3: 2000 - 35 $ - 1 924 - 96,21%
Level 4: 4000 - 20 $ - 3 901 - 97,53%
Luxury : 1000 - 200 $ - 965 - 96,49%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 542 - 97,46%
Average Income per Game621 868 $
Year to Date Revenue6 840 549 $

Expense

Pro Players Total Salaries56 623 166 $
Pro Players Total Average Salaries56 623 166 $
Farm Players Total Salaries268 167 $
Farm Players Total Average Salaries268 167 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 243 944 $
Farm Year To Date Expenses173 316 $
Pro Salary Cap To Date13 996 752 $
Farm Salary Cap To Date60 500 $

Estimate

Pro Estimated Season Revenue18 656 043 $
Pro Remaining Season Days134
Pro Expenses Per Days323 726 $
Pro Estimated Expenses43 379 284 $
Farm Remaining Season Days151
Farm Expenses Per Days3 939 $
Farm Estimated Expenses594 789 $
Estimated Season Expenses43 974 073 $
Season Salary Cap56 623 166 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 376 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 1 223 166 $
Current Bank Account5 618 313 $
Projected Bank Account(19 699 717 $)

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 4 441 573 $
Jason Pominville 5 600 000 $ (2)
-Salary Remaining : 4 215 730 $
Andrew Ladd 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 4 065 169 $
Carl Soderberg 4 750 000 $ (3)
-Salary Remaining : 3 575 843 $
Kevin Bieksa 4 000 000 $ (1)
-Salary Remaining : 3 011 236 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 2 691 292 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 2 258 427 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 2 183 146 $
Derek Dorsett 2 650 000 $ (2)
-Salary Remaining : 1 994 944 $
Lee Stempniak 2 500 000 $ (1)
-Salary Remaining : 1 882 022 $
Tyson Jost 1 704 000 $ (2)
-Salary Remaining : 1 282 787 $
Dalton Prout 1 575 000 $ (1)
-Salary Remaining : 1 185 674 $
Jordan Nolan 950 000 $ (1)
-Salary Remaining : 715 169 $
Jesse Puljujarvi 925 000 $ (2)
-Salary Remaining : 696 348 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 696 348 $
Jack Roslovic 894 166 $ (3)
-Salary Remaining : 673 136 $
Tommy Wingels 750 000 $ (1)
-Salary Remaining : 564 607 $
Antti Niemi 700 000 $ (1)
-Salary Remaining : 526 966 $
Jamie McBain 650 000 $ (1)
-Salary Remaining : 489 326 $
Brian Strait 650 000 $ (1)
-Salary Remaining : 489 326 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 470 506 $
Chris Kelly 500 000 $ (1)
-Salary Remaining : 376 404 $
Total Pro Players23
Salary Commitment
Year 10 : 56 623 166 $
Year 11 : 33 898 166 $
Year 12 : 16 544 166 $
Year 13 : 10 900 000 $
Salary Average Commitment
Year 10 : 56 623 166 $
Year 11 : 33 898 166 $
Year 12 : 16 544 166 $
Year 13 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 10 : 56 623 166 $
Year 11 : 33 898 166 $
Year 12 : 16 544 166 $
Year 13 : 10 900 000 $

Farm Players Salaries

Robby Fabbri 110 667 $ (1)
Salary Remaining : 85 696 $
Sean Malone 92 500 $ (1)
Salary Remaining : 71 628 $
Dylan DeMelo 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players3
Salary Commitment
Year 10 : 268 167 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 268 167 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 888 - 98,14%
Level 2: 5000 - 60 $ - 4 814 - 96,28%
Level 3: 2000 - 35 $ - 1 975 - 98,74%
Level 4: 4000 - 20 $ - 3 923 - 98,07%
Luxury : 1000 - 200 $ - 979 - 97,89%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 579 - 97,66%
Average Income per Game622 716 $
Year to Date Revenue6 227 163 $

Expense

Pro Players Total Salaries68 034 000 $
Pro Players Total Average Salaries68 034 000 $
Farm Players Total Salaries593 383 $
Farm Players Total Average Salaries593 383 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 064 564 $
Farm Year To Date Expenses246 708 $
Pro Salary Cap To Date16 817 372 $
Farm Salary Cap To Date133 892 $

Estimate

Pro Estimated Season Revenue19 304 205 $
Pro Remaining Season Days134
Pro Expenses Per Days387 831 $
Pro Estimated Expenses51 969 354 $
Farm Remaining Season Days151
Farm Expenses Per Days5 607 $
Farm Estimated Expenses846 657 $
Estimated Season Expenses52 816 011 $
Season Salary Cap68 034 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 966 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 634 000 $
Current Bank Account33 279 039 $
Projected Bank Account(232 767 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 7 528 090 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 6 210 674 $
Joe Thornton 8 000 000 $ (1)
-Salary Remaining : 6 022 472 $
Kris Letang 7 250 000 $ (6)
-Salary Remaining : 5 457 865 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Alex Goligoski 5 475 000 $ (4)
-Salary Remaining : 4 121 629 $
Tomas Tatar 5 300 000 $ (4)
-Salary Remaining : 3 989 888 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 3 293 539 $
Marcus Kruger 3 083 000 $ (2)
-Salary Remaining : 2 320 910 $
Jakub Vrana 1 363 000 $ (2)
-Salary Remaining : 1 026 079 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 903 371 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 828 090 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 790 449 $
Patrick Sharp 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Eric Gryba 900 000 $ (2)
-Salary Remaining : 677 528 $
Ryan Hartman 863 000 $ (1)
-Salary Remaining : 649 674 $
Ryan Murphy 700 000 $ (1)
-Salary Remaining : 526 966 $
Josh Archibald 675 000 $ (2)
-Salary Remaining : 508 146 $
Alex Stalock 650 000 $ (2)
-Salary Remaining : 489 326 $
Michael Bournival 650 000 $ (1)
-Salary Remaining : 489 326 $
Matthew Peca 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players21
Salary Commitment
Year 10 : 68 034 000 $
Year 11 : 53 921 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $
Salary Average Commitment
Year 10 : 68 034 000 $
Year 11 : 53 921 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 034 000 $
Year 11 : 53 921 000 $
Year 12 : 46 150 000 $
Year 13 : 46 150 000 $

Farm Players Salaries

Louis Domingue 105 000 $ (1)
Salary Remaining : 81 308 $
Carl Dahlstrom 75 083 $ (2)
Salary Remaining : 58 141 $
Rocco Grimaldi 75 000 $ (1)
Salary Remaining : 58 077 $
David Rittich 72 500 $ (1)
Salary Remaining : 56 141 $
Nick Seeler 71 750 $ (1)
Salary Remaining : 55 560 $
Tyrell Goulbourne 67 750 $ (1)
Salary Remaining : 52 463 $
Christopher Gibson 65 000 $ (1)
Salary Remaining : 50 333 $
Miikka Salomaki 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players8
Salary Commitment
Year 10 : 593 383 $
Year 11 : 75 083 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 593 383 $
Year 11 : 75 083 $
Year 12 : 0 $
Year 13 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 759 - 95,98%
Level 2: 5000 - 60 $ - 4 890 - 97,79%
Level 3: 2000 - 35 $ - 1 914 - 95,70%
Level 4: 4000 - 20 $ - 3 903 - 97,59%
Luxury : 1000 - 200 $ - 960 - 96,00%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 426 - 96,81%
Average Income per Game615 224 $
Year to Date Revenue5 537 014 $

Expense

Pro Players Total Salaries66 395 000 $
Pro Players Total Average Salaries66 395 000 $
Farm Players Total Salaries518 416 $
Farm Players Total Average Salaries518 416 $
Coaches Total Salaries1 195 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 659 456 $
Farm Year To Date Expenses154 984 $
Pro Salary Cap To Date16 412 264 $
Farm Salary Cap To Date110 984 $

Estimate

Pro Estimated Season Revenue19 687 161 $
Pro Remaining Season Days134
Pro Expenses Per Days378 624 $
Pro Estimated Expenses50 735 616 $
Farm Remaining Season Days151
Farm Expenses Per Days3 659 $
Farm Estimated Expenses552 509 $
Estimated Season Expenses51 288 125 $
Season Salary Cap66 395 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 605 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 995 000 $
Current Bank Account44 716 086 $
Projected Bank Account13 115 122 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 6 229 494 $
Keith Yandle 6 350 000 $ (5)
-Salary Remaining : 4 780 337 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 4 403 933 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 4 215 730 $
Andy Greene 5 000 000 $ (3)
-Salary Remaining : 3 764 045 $
Roberto Luongo 4 533 000 $ (6)
-Salary Remaining : 3 412 483 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 3 279 989 $
Mathieu Perreault 4 125 000 $ (4)
-Salary Remaining : 3 105 337 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 2 258 427 $
Ryan Spooner 2 825 000 $ (1)
-Salary Remaining : 2 126 685 $
Anders Nilsson 2 500 000 $ (2)
-Salary Remaining : 1 882 022 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 1 656 180 $
Nikita Zadorov 2 150 000 $ (2)
-Salary Remaining : 1 618 539 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 1 568 101 $
Lawson Crouse 1 603 000 $ (2)
-Salary Remaining : 1 206 753 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Tyler Pitlick 1 000 000 $ (3)
-Salary Remaining : 752 809 $
Ondrej Kase 707 000 $ (1)
-Salary Remaining : 532 236 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 489 326 $
Justin Falk 650 000 $ (1)
-Salary Remaining : 489 326 $
Matt Irwin 650 000 $ (1)
-Salary Remaining : 489 326 $
Seth Griffith 650 000 $ (1)
-Salary Remaining : 489 326 $
Chris Wagner 637 000 $ (1)
-Salary Remaining : 479 539 $
Total Pro Players23
Salary Commitment
Year 10 : 66 395 000 $
Year 11 : 49 836 000 $
Year 12 : 37 333 000 $
Year 13 : 29 133 000 $
Salary Average Commitment
Year 10 : 66 395 000 $
Year 11 : 49 836 000 $
Year 12 : 37 333 000 $
Year 13 : 29 133 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 395 000 $
Year 11 : 49 836 000 $
Year 12 : 37 333 000 $
Year 13 : 29 133 000 $

Farm Players Salaries

Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 71 628 $
Michael McCarron 86 333 $ (1)
Salary Remaining : 66 853 $
Andreas Englund 77 583 $ (2)
Salary Remaining : 60 077 $
Markus Hannikainen 67 500 $ (2)
Salary Remaining : 52 269 $
Ben Street 65 000 $ (1)
Salary Remaining : 50 333 $
Robbie Russo 65 000 $ (2)
Salary Remaining : 50 333 $
Eric Comrie 64 500 $ (1)
Salary Remaining : 49 946 $
Total Farm Players7
Salary Commitment
Year 10 : 518 416 $
Year 11 : 210 083 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 518 416 $
Year 11 : 210 083 $
Year 12 : 0 $
Year 13 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 861 - 97,68%
Level 2: 5000 - 60 $ - 4 878 - 97,55%
Level 3: 2000 - 35 $ - 1 959 - 97,94%
Level 4: 4000 - 20 $ - 3 938 - 98,46%
Luxury : 1000 - 200 $ - 983 - 98,29%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 618 - 97,88%
Average Income per Game623 527 $
Year to Date Revenue6 235 271 $

Expense

Pro Players Total Salaries74 538 500 $
Pro Players Total Average Salaries74 538 500 $
Farm Players Total Salaries73 500 $
Farm Players Total Average Salaries73 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 548 860 $
Farm Year To Date Expenses129 404 $
Pro Salary Cap To Date18 425 264 $
Farm Salary Cap To Date16 588 $

Estimate

Pro Estimated Season Revenue19 329 340 $
Pro Remaining Season Days134
Pro Expenses Per Days421 565 $
Pro Estimated Expenses56 489 710 $
Farm Remaining Season Days151
Farm Expenses Per Days2 941 $
Farm Estimated Expenses444 091 $
Estimated Season Expenses56 933 801 $
Season Salary Cap74 538 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $461 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 138 500 $
Current Bank Account42 684 385 $
Projected Bank Account5 079 924 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (4)
-Salary Remaining : 5 721 348 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 4 610 955 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 3 952 247 $
Jared Spurgeon 5 188 000 $ (3)
-Salary Remaining : 3 905 573 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 3 905 573 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 3 199 438 $
Nikolai Kulemin 4 187 500 $ (1)
-Salary Remaining : 3 152 388 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 3 086 517 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 2 935 955 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 2 823 034 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 2 634 831 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 2 634 831 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 2 559 551 $
Patrick Eaves 3 150 000 $ (3)
-Salary Remaining : 2 371 348 $
Brian Elliott 2 750 000 $ (2)
-Salary Remaining : 2 070 225 $
Tobias Rieder 2 225 000 $ (1)
-Salary Remaining : 1 675 000 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 580 899 $
Eric Fehr 2 000 000 $ (1)
-Salary Remaining : 1 505 618 $
Jussi Jokinen 1 100 000 $ (1)
-Salary Remaining : 828 090 $
Chandler Stephenson 650 000 $ (2)
-Salary Remaining : 489 326 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 470 506 $
Total Pro Players21
Salary Commitment
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $
Salary Average Commitment
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 538 500 $
Year 11 : 38 426 000 $
Year 12 : 34 401 000 $
Year 13 : 20 875 000 $

Farm Players Salaries

Chris Driedger 73 500 $ (1)
Salary Remaining : 56 915 $
Total Farm Players1
Salary Commitment
Year 10 : 73 500 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 73 500 $
Year 11 : 0 $
Year 12 : 0 $
Year 13 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 906 - 98,43%
Level 2: 5000 - 60 $ - 4 901 - 98,03%
Level 3: 2000 - 35 $ - 1 963 - 98,14%
Level 4: 4000 - 20 $ - 3 932 - 98,31%
Luxury : 1000 - 200 $ - 978 - 97,81%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 680 - 98,22%
Average Income per Game626 081 $
Year to Date Revenue6 886 892 $

Expense

Pro Players Total Salaries72 142 000 $
Pro Players Total Average Salaries72 142 000 $
Farm Players Total Salaries1 030 400 $
Farm Players Total Average Salaries1 030 400 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 080 040 $
Farm Year To Date Expenses345 312 $
Pro Salary Cap To Date17 832 848 $
Farm Salary Cap To Date232 496 $

Estimate

Pro Estimated Season Revenue18 782 433 $
Pro Remaining Season Days134
Pro Expenses Per Days410 910 $
Pro Estimated Expenses55 061 940 $
Farm Remaining Season Days151
Farm Expenses Per Days7 848 $
Farm Estimated Expenses1 185 048 $
Estimated Season Expenses56 246 988 $
Season Salary Cap72 142 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 858 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 742 000 $
Current Bank Account11 082 679 $
Projected Bank Account(26 381 876 $)

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 5 646 067 $
Ryan Kesler 6 875 000 $ (5)
-Salary Remaining : 5 175 562 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 081 461 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 4 893 258 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 4 328 652 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 3 764 045 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 3 387 640 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 3 387 640 $
Cam Talbot 4 167 000 $ (2)
-Salary Remaining : 3 136 955 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 3 011 236 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 2 823 034 $
Jean-Gabriel Pageau 3 100 000 $ (3)
-Salary Remaining : 2 333 708 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 2 070 225 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 1 355 056 $
Luke Schenn 1 250 000 $ (1)
-Salary Remaining : 941 011 $
Matthew Nieto 1 000 000 $ (1)
-Salary Remaining : 752 809 $
Curtis McElhinney 850 000 $ (2)
-Salary Remaining : 639 888 $
Chris Tierney 735 000 $ (1)
-Salary Remaining : 553 315 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 545 787 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 481 798 $
Total Pro Players20
Salary Commitment
Year 10 : 72 142 000 $
Year 11 : 67 792 000 $
Year 12 : 41 225 000 $
Year 13 : 24 875 000 $
Salary Average Commitment
Year 10 : 72 142 000 $
Year 11 : 67 792 000 $
Year 12 : 41 225 000 $
Year 13 : 24 875 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 142 000 $
Year 11 : 67 792 000 $
Year 12 : 41 225 000 $
Year 13 : 24 875 000 $

Farm Players Salaries

Jakob Chychrun 135 000 $ (2)
Salary Remaining : 104 538 $
Alex Tuch 135 000 $ (2)
Salary Remaining : 104 538 $
Travis Sanheim 129 400 $ (2)
Salary Remaining : 100 202 $
J.T. Compher 100 000 $ (2)
Salary Remaining : 77 436 $
Riley Barber 92 500 $ (1)
Salary Remaining : 71 628 $
Sebastian AhoD 92 500 $ (3)
Salary Remaining : 71 628 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 61 949 $
Cal O'Reilly 70 000 $ (2)
Salary Remaining : 54 205 $
Zack Mitchell 66 000 $ (1)
Salary Remaining : 51 108 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 50 333 $
Tim Heed 65 000 $ (2)
Salary Remaining : 50 333 $
Total Farm Players11
Salary Commitment
Year 10 : 1 030 400 $
Year 11 : 791 900 $
Year 12 : 92 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 030 400 $
Year 11 : 791 900 $
Year 12 : 92 500 $
Year 13 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 815 - 96,92%
Level 2: 5000 - 60 $ - 4 918 - 98,35%
Level 3: 2000 - 35 $ - 1 938 - 96,88%
Level 4: 4000 - 20 $ - 3 922 - 98,05%
Luxury : 1000 - 200 $ - 968 - 96,83%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 560 - 97,56%
Average Income per Game620 391 $
Year to Date Revenue6 203 907 $

Expense

Pro Players Total Salaries71 651 500 $
Pro Players Total Average Salaries71 651 500 $
Farm Players Total Salaries383 000 $
Farm Players Total Average Salaries383 000 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 020 596 $
Farm Year To Date Expenses201 236 $
Pro Salary Cap To Date17 711 628 $
Farm Salary Cap To Date88 414 $

Estimate

Pro Estimated Season Revenue19 232 112 $
Pro Remaining Season Days134
Pro Expenses Per Days409 559 $
Pro Estimated Expenses54 880 906 $
Farm Remaining Season Days151
Farm Expenses Per Days4 528 $
Farm Estimated Expenses683 728 $
Estimated Season Expenses55 564 634 $
Season Salary Cap71 651 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $3 348 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 16 251 500 $
Current Bank Account18 342 350 $
Projected Bank Account(17 990 172 $)

Pro Players Salaries

Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 4 516 854 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 4 441 573 $
Jonathan Quick 5 800 000 $ (7)
-Salary Remaining : 4 366 292 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 4 169 056 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 4 140 449 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 4 140 449 $
Martin Hanzal 4 750 000 $ (3)
-Salary Remaining : 3 575 843 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 3 199 438 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 3 199 438 $
David Perron 3 750 000 $ (1)
-Salary Remaining : 2 823 034 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 2 634 831 $
Pierre-Luc Dubois 3 425 000 $ (2)
-Salary Remaining : 2 578 371 $
Jason Chimera 2 250 000 $ (1)
-Salary Remaining : 1 693 820 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 1 505 618 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 1 204 494 $
Brandon Davidson 1 425 000 $ (1)
-Salary Remaining : 1 072 753 $
Jake Debrusk 1 288 000 $ (3)
-Salary Remaining : 969 618 $
Brett Pesce 925 000 $ (1)
-Salary Remaining : 696 348 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 696 348 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 696 348 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 696 348 $
Tomas Nosek 613 000 $ (1)
-Salary Remaining : 461 472 $
Jared Coreau 612 500 $ (1)
-Salary Remaining : 461 096 $
Total Pro Players23
Salary Commitment
Year 10 : 71 651 500 $
Year 11 : 48 826 000 $
Year 12 : 35 026 000 $
Year 13 : 23 488 000 $
Salary Average Commitment
Year 10 : 71 651 500 $
Year 11 : 48 826 000 $
Year 12 : 35 026 000 $
Year 13 : 23 488 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 651 500 $
Year 11 : 48 826 000 $
Year 12 : 35 026 000 $
Year 13 : 23 488 000 $

Farm Players Salaries

Frank Vatrano 92 500 $ (1)
Salary Remaining : 71 628 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 71 628 $
Peter Cehlarik 74 250 $ (2)
Salary Remaining : 57 496 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 48 397 $
Zach Redmond 61 250 $ (1)
Salary Remaining : 47 429 $
Total Farm Players5
Salary Commitment
Year 10 : 383 000 $
Year 11 : 74 250 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 383 000 $
Year 11 : 74 250 $
Year 12 : 0 $
Year 13 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 885 - 98,08%
Level 2: 5000 - 60 $ - 4 971 - 99,42%
Level 3: 2000 - 35 $ - 1 943 - 97,16%
Level 4: 4000 - 20 $ - 3 888 - 97,20%
Luxury : 1000 - 200 $ - 962 - 96,24%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 649 - 98,05%
Average Income per Game624 739 $
Year to Date Revenue6 247 390 $

Expense

Pro Players Total Salaries73 068 000 $
Pro Players Total Average Salaries73 068 000 $
Farm Players Total Salaries571 100 $
Farm Players Total Average Salaries571 100 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 185 332 $
Farm Year To Date Expenses354 508 $
Pro Salary Cap To Date18 061 736 $
Farm Salary Cap To Date128 876 $

Estimate

Pro Estimated Season Revenue19 366 909 $
Pro Remaining Season Days134
Pro Expenses Per Days413 303 $
Pro Estimated Expenses55 382 602 $
Farm Remaining Season Days151
Farm Expenses Per Days8 057 $
Farm Estimated Expenses1 216 607 $
Estimated Season Expenses56 599 209 $
Season Salary Cap73 068 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 932 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 668 000 $
Current Bank Account20 308 712 $
Projected Bank Account(16 923 588 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (5)
-Salary Remaining : 7 151 685 $
P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 6 775 281 $
Sidney Crosby 8 700 000 $ (8)
-Salary Remaining : 6 549 438 $
Patrice Bergeron 6 875 000 $ (5)
-Salary Remaining : 5 175 562 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 3 161 798 $
Niklas Hjalmarsson 4 100 000 $ (2)
-Salary Remaining : 3 086 517 $
Jacob Markstrom 3 667 000 $ (3)
-Salary Remaining : 2 760 551 $
Sam Gagner 3 150 000 $ (3)
-Salary Remaining : 2 371 348 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 2 107 865 $
Ben Lovejoy 2 667 000 $ (2)
-Salary Remaining : 2 007 742 $
Nathan Beaulieu 2 400 000 $ (2)
-Salary Remaining : 1 806 742 $
Josh Anderson 1 850 000 $ (3)
-Salary Remaining : 1 392 697 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 336 236 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 1 289 562 $
Matt Cullen 1 700 000 $ (1)
-Salary Remaining : 1 279 775 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 1 204 494 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 1 129 213 $
Josh Morrissey 1 363 000 $ (1)
-Salary Remaining : 1 026 079 $
Charlie McAvoy 1 258 000 $ (2)
-Salary Remaining : 947 034 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 752 809 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 696 348 $
Brian Gionta 700 000 $ (1)
-Salary Remaining : 526 966 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 470 506 $
Total Pro Players23
Salary Commitment
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $
Salary Average Commitment
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 068 000 $
Year 11 : 61 842 000 $
Year 12 : 42 742 000 $
Year 13 : 34 075 000 $

Farm Players Salaries

Tage Thompson 113 700 $ (3)
Salary Remaining : 88 045 $
Paul Ladue 87 400 $ (1)
Salary Remaining : 67 679 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 56 141 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 52 269 $
Michael Sgarbossa 65 000 $ (1)
Salary Remaining : 50 333 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 50 333 $
Ryan White 50 000 $ (1)
Salary Remaining : 38 718 $
Nick Paul 50 000 $ (1)
Salary Remaining : 38 718 $
Total Farm Players8
Salary Commitment
Year 10 : 571 100 $
Year 11 : 246 200 $
Year 12 : 113 700 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 571 100 $
Year 11 : 246 200 $
Year 12 : 113 700 $
Year 13 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 949 - 99,14%
Level 2: 5000 - 60 $ - 4 971 - 99,43%
Level 3: 2000 - 35 $ - 1 973 - 98,64%
Level 4: 4000 - 20 $ - 3 871 - 96,79%
Luxury : 1000 - 200 $ - 998 - 99,81%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17 762 - 98,68%
Average Income per Game632 015 $
Year to Date Revenue4 424 105 $

Expense

Pro Players Total Salaries74 234 000 $
Pro Players Total Average Salaries74 234 000 $
Farm Players Total Salaries432 500 $
Farm Players Total Average Salaries432 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 207 393 $
Farm Year To Date Expenses210 408 $
Pro Salary Cap To Date18 083 797 $
Farm Salary Cap To Date97 592 $

Estimate

Pro Estimated Season Revenue21 488 510 $
Pro Remaining Season Days134
Pro Expenses Per Days419 854 $
Pro Estimated Expenses56 260 436 $
Farm Remaining Season Days151
Farm Expenses Per Days4 782 $
Farm Estimated Expenses722 082 $
Estimated Season Expenses56 982 518 $
Season Salary Cap74 234 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $766 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 834 000 $
Current Bank Account17 047 464 $
Projected Bank Account(18 446 544 $)

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 5 646 067 $
Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 5 081 461 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 5 043 820 $
Alexander Radulov 6 250 000 $ (5)
-Salary Remaining : 4 705 056 $
Jimmy Howard 5 292 000 $ (2)
-Salary Remaining : 3 983 865 $
Valtteri Filppula 5 000 000 $ (1)
-Salary Remaining : 3 764 045 $
Justin Williams 4 500 000 $ (2)
-Salary Remaining : 3 387 640 $
Justin Abdelkader 4 250 000 $ (5)
-Salary Remaining : 3 199 438 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 3 048 876 $
John Carlson 3 967 000 $ (1)
-Salary Remaining : 2 986 393 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 2 484 270 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 2 352 528 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 1 882 022 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 1 693 820 $
Alexander Petrovic 1 850 000 $ (1)
-Salary Remaining : 1 392 697 $
Nate Thompson 1 650 000 $ (2)
-Salary Remaining : 1 242 135 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 1 053 933 $
Brandon Manning 975 000 $ (1)
-Salary Remaining : 733 989 $
Kyle Connor 925 000 $ (2)
-Salary Remaining : 696 348 $
David Warsofsky 675 000 $ (2)
-Salary Remaining : 508 146 $
Andreas Martinsen 675 000 $ (1)
-Salary Remaining : 508 146 $
Garnet Hathaway 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players22
Salary Commitment
Year 10 : 74 234 000 $
Year 11 : 49 942 000 $
Year 12 : 31 450 000 $
Year 13 : 24 750 000 $
Salary Average Commitment
Year 10 : 74 234 000 $
Year 11 : 49 942 000 $
Year 12 : 31 450 000 $
Year 13 : 24 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 234 000 $
Year 11 : 49 942 000 $
Year 12 : 31 450 000 $
Year 13 : 24 750 000 $

Farm Players Salaries

Vinni Lettieri 92 500 $ (2)
Salary Remaining : 71 628 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 54 205 $
Yohann Auvitu 70 000 $ (1)
Salary Remaining : 54 205 $
Mitch Callahan 70 000 $ (2)
Salary Remaining : 54 205 $
Nicolas Kerdiles 65 000 $ (1)
Salary Remaining : 50 333 $
Wade Megan 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players6
Salary Commitment
Year 10 : 432 500 $
Year 11 : 162 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 432 500 $
Year 11 : 162 500 $
Year 12 : 0 $
Year 13 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 662 - 94,36%
Level 2: 5000 - 60 $ - 4 772 - 95,44%
Level 3: 2000 - 35 $ - 1 942 - 97,12%
Level 4: 4000 - 25 $ - 2 636 - 65,91%
Luxury : 1000 - 200 $ - 981 - 98,09%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15 993 - 88,85%
Average Income per Game603 103 $
Year to Date Revenue5 427 924 $

Expense

Pro Players Total Salaries65 440 000 $
Pro Players Total Average Salaries65 440 000 $
Farm Players Total Salaries1 593 900 $
Farm Players Total Average Salaries1 593 900 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 299 756 $
Farm Year To Date Expenses382 228 $
Pro Salary Cap To Date16 176 160 $
Farm Salary Cap To Date359 656 $

Estimate

Pro Estimated Season Revenue19 299 285 $
Pro Remaining Season Days134
Pro Expenses Per Days370 449 $
Pro Estimated Expenses49 640 166 $
Farm Remaining Season Days151
Farm Expenses Per Days8 687 $
Farm Estimated Expenses1 311 737 $
Estimated Season Expenses50 951 903 $
Season Salary Cap65 440 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $9 560 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 10 040 000 $
Current Bank Account34 063 908 $
Projected Bank Account2 411 290 $

Pro Players Salaries

Corey Perry 8 625 000 $ (5)
-Salary Remaining : 6 492 978 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 4 516 854 $
Toby Enstrom 5 750 000 $ (1)
-Salary Remaining : 4 328 652 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 3 764 045 $
Matt Moulson 5 000 000 $ (2)
-Salary Remaining : 3 764 045 $
Jori Lehtera 4 700 000 $ (2)
-Salary Remaining : 3 538 202 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 3 124 157 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 3 011 236 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 2 258 427 $
Marcus Foligno 2 875 000 $ (4)
-Salary Remaining : 2 164 326 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 1 882 022 $
Brett Ritchie 1 750 000 $ (2)
-Salary Remaining : 1 317 416 $
Haydn Fleury 1 713 000 $ (2)
-Salary Remaining : 1 289 562 $
Ben Chiarot 1 400 000 $ (2)
-Salary Remaining : 1 053 933 $
Cody McLeod 1 333 000 $ (1)
-Salary Remaining : 1 003 494 $
Mathew Barzal 1 294 000 $ (2)
-Salary Remaining : 974 135 $
Chris Stewart 1 150 000 $ (1)
-Salary Remaining : 865 730 $
Travis Konecny 1 107 000 $ (2)
-Salary Remaining : 833 360 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 828 090 $
Mirco Mueller 850 000 $ (2)
-Salary Remaining : 639 888 $
Derrick Pouliot 800 000 $ (1)
-Salary Remaining : 602 247 $
Denis Malgin 693 000 $ (2)
-Salary Remaining : 521 697 $
Travis Boyd 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players23
Salary Commitment
Year 10 : 65 440 000 $
Year 11 : 50 657 000 $
Year 12 : 32 150 000 $
Year 13 : 26 650 000 $
Salary Average Commitment
Year 10 : 65 440 000 $
Year 11 : 50 657 000 $
Year 12 : 32 150 000 $
Year 13 : 26 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 440 000 $
Year 11 : 50 657 000 $
Year 12 : 32 150 000 $
Year 13 : 26 650 000 $

Farm Players Salaries

Clarke MacArthur 465 000 $ (1)
Salary Remaining : 360 077 $
Mark Fayne 362 500 $ (1)
Salary Remaining : 280 705 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 105 545 $
Hunter Shinkaruk 107 600 $ (1)
Salary Remaining : 83 321 $
Kerby Rychel 86 333 $ (1)
Salary Remaining : 66 853 $
Shane Prince 85 000 $ (1)
Salary Remaining : 65 821 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 58 077 $
Kyle Capobianco 74 500 $ (3)
Salary Remaining : 57 690 $
Dylan Ferguson 71 667 $ (3)
Salary Remaining : 55 496 $
Gemel Smith 65 000 $ (1)
Salary Remaining : 50 333 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 50 333 $
Total Farm Players11
Salary Commitment
Year 10 : 1 593 900 $
Year 11 : 221 167 $
Year 12 : 146 167 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 593 900 $
Year 11 : 221 167 $
Year 12 : 146 167 $
Year 13 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 984 - 99,73%
Level 2: 5000 - 60 $ - 4 976 - 99,52%
Level 3: 2000 - 35 $ - 1 962 - 98,12%
Level 4: 4000 - 20 $ - 3 888 - 97,20%
Luxury : 1000 - 200 $ - 979 - 97,86%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 789 - 98,83%
Average Income per Game631 945 $
Year to Date Revenue6 319 453 $

Expense

Pro Players Total Salaries59 842 000 $
Pro Players Total Average Salaries59 842 000 $
Farm Players Total Salaries856 700 $
Farm Players Total Average Salaries856 700 $
Coaches Total Salaries1 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 959 252 $
Farm Year To Date Expenses306 108 $
Pro Salary Cap To Date14 792 404 $
Farm Salary Cap To Date193 292 $

Estimate

Pro Estimated Season Revenue19 590 304 $
Pro Remaining Season Days134
Pro Expenses Per Days339 983 $
Pro Estimated Expenses45 557 722 $
Farm Remaining Season Days151
Farm Expenses Per Days6 957 $
Farm Estimated Expenses1 050 507 $
Estimated Season Expenses46 608 229 $
Season Salary Cap59 842 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $15 158 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 4 442 000 $
Current Bank Account41 243 619 $
Projected Bank Account14 225 694 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (4)
-Salary Remaining : 5 269 663 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 4 328 652 $
Jonathan Drouin 5 500 000 $ (5)
-Salary Remaining : 4 140 449 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 3 688 764 $
Ryan McDonagh 4 700 000 $ (2)
-Salary Remaining : 3 538 202 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 3 387 640 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 2 823 034 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 691 292 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 634 831 $
Adam McQuaid 2 750 000 $ (2)
-Salary Remaining : 2 070 225 $
Chad Johnson 2 500 000 $ (1)
-Salary Remaining : 1 882 022 $
Ryan Murray 2 285 000 $ (1)
-Salary Remaining : 1 720 169 $
Nick Ritchie 1 627 000 $ (1)
-Salary Remaining : 1 224 820 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 1 026 079 $
J.T. Brown 1 250 000 $ (1)
-Salary Remaining : 941 011 $
Mike Cammalleri 1 200 000 $ (1)
-Salary Remaining : 903 371 $
Vince Dunn 894 000 $ (2)
-Salary Remaining : 673 011 $
William Carrier 848 000 $ (1)
-Salary Remaining : 638 382 $
Jaycob Megna 650 000 $ (2)
-Salary Remaining : 489 326 $
Ben Smith 650 000 $ (1)
-Salary Remaining : 489 326 $
Nate Prosser 650 000 $ (2)
-Salary Remaining : 489 326 $
Total Pro Players21
Salary Commitment
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $
Salary Average Commitment
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 59 842 000 $
Year 11 : 42 407 000 $
Year 12 : 31 400 000 $
Year 13 : 26 500 000 $

Farm Players Salaries

Dylan Strome 333 800 $ (3)
Salary Remaining : 258 481 $
Timo Meier 164 400 $ (2)
Salary Remaining : 127 305 $
Jared McCann 110 700 $ (1)
Salary Remaining : 85 722 $
Jamie Oleksiak 96 500 $ (1)
Salary Remaining : 74 726 $
Joonas Korpisalo 90 000 $ (2)
Salary Remaining : 69 692 $
Anthony Bitetto 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players6
Salary Commitment
Year 10 : 856 700 $
Year 11 : 588 200 $
Year 12 : 333 800 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 856 700 $
Year 11 : 588 200 $
Year 12 : 333 800 $
Year 13 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 886 - 98,09%
Level 2: 5000 - 60 $ - 4 855 - 97,10%
Level 3: 2000 - 35 $ - 1 920 - 96,02%
Level 4: 4000 - 20 $ - 3 916 - 97,90%
Luxury : 1000 - 200 $ - 979 - 97,88%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 555 - 97,53%
Average Income per Game622 774 $
Year to Date Revenue7 473 282 $

Expense

Pro Players Total Salaries56 353 833 $
Pro Players Total Average Salaries56 353 833 $
Farm Players Total Salaries406 300 $
Farm Players Total Average Salaries406 300 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 053 776 $
Farm Year To Date Expenses114 224 $
Pro Salary Cap To Date13 930 180 $
Farm Salary Cap To Date91 696 $

Estimate

Pro Estimated Season Revenue18 060 432 $
Pro Remaining Season Days134
Pro Expenses Per Days319 404 $
Pro Estimated Expenses42 800 136 $
Farm Remaining Season Days151
Farm Expenses Per Days2 596 $
Farm Estimated Expenses391 996 $
Estimated Season Expenses43 192 132 $
Season Salary Cap56 353 833 $
Estimate Under Maximum Salary Cap of 75 000 000 $18 646 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 953 833 $
Current Bank Account28 679 556 $
Projected Bank Account3 547 856 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 5 269 663 $
Mike Green 6 000 000 $ (1)
-Salary Remaining : 4 516 854 $
Ryan Callahan 5 800 000 $ (3)
-Salary Remaining : 4 366 292 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 4 140 449 $
Paul Martin 4 850 000 $ (2)
-Salary Remaining : 3 651 124 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 3 073 719 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 2 183 146 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 2 070 225 $
Michal Neuvirth 2 500 000 $ (2)
-Salary Remaining : 1 882 022 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 1 769 101 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 392 697 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 959 831 $
Filip Chytil 1 275 000 $ (3)
-Salary Remaining : 959 831 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 941 011 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 715 169 $
Nail Yakupov 875 000 $ (1)
-Salary Remaining : 658 708 $
Emerson Etem 850 000 $ (1)
-Salary Remaining : 639 888 $
Drew Stafford 800 000 $ (1)
-Salary Remaining : 602 247 $
Slater Koekkoek 800 000 $ (1)
-Salary Remaining : 602 247 $
Vinnie Hinostroza 717 500 $ (1)
-Salary Remaining : 540 140 $
Oskar Sundqvist 675 000 $ (1)
-Salary Remaining : 508 146 $
Brett Lernout 653 333 $ (2)
-Salary Remaining : 491 835 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 489 326 $
Total Pro Players23
Salary Commitment
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $
Salary Average Commitment
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $
Salary Cap with 1 Way Contract
Year 10 : 56 353 833 $
Year 11 : 34 961 333 $
Year 12 : 18 158 000 $
Year 13 : 11 083 000 $

Farm Players Salaries

Connor Brickley 75 000 $ (1)
Salary Remaining : 58 077 $
Kurtis Gabriel 71 500 $ (1)
Salary Remaining : 55 367 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 52 269 $
Mark McNeill 66 000 $ (1)
Salary Remaining : 51 108 $
Scott Wedgewood 65 000 $ (1)
Salary Remaining : 50 333 $
Alan Quine 61 300 $ (1)
Salary Remaining : 47 468 $
Total Farm Players6
Salary Commitment
Year 10 : 406 300 $
Year 11 : 67 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 406 300 $
Year 11 : 67 500 $
Year 12 : 0 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
75 000 000 $

Over Minimum of
55 400 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 37 398 374 $ 73 133 000 $ 1 867 000 $ 17 733 000 $ 20828
Arizona Coyotes 52 351 211 $ 56 725 832 $ 18 274 168 $ 1 325 832 $ 231336
Boston Bruins 1 311 622 $ 62 192 500 $ 12 807 500 $ 6 792 500 $ 201333
Brooklyn Islanders 17 128 326 $ 62 784 500 $ 12 215 500 $ 7 384 500 $ 23932
Buffalo Sabres 859 566 $ 65 580 999 $ 9 419 001 $ 10 180 999 $ 22527
Calgary Flames 30 036 290 $ 62 000 333 $ 12 999 667 $ 6 600 333 $ 221335
Carolina Hurricanes 14 533 739 $ 71 351 167 $ 3 648 833 $ 15 951 167 $ 211132
Chicago Blackhawks 14 531 637 $ 74 420 500 $ 579 500 $ 19 020 500 $ 20222
Colorado Avalanches 41 704 351 $ 74 399 000 $ 601 000 $ 18 999 000 $ 221638
Columbus Blue Jackets 11 898 189 $ 57 349 500 $ 17 650 500 $ 1 949 500 $ 231134
Dallas Stars 23 892 047 $ 68 269 500 $ 6 730 500 $ 12 869 500 $ 232043
Detroit Red Wings 26 461 178 $ 66 346 000 $ 8 654 000 $ 10 946 000 $ 201939
Edmonton Oilers 33 033 178 $ 74 264 190 $ 735 810 $ 18 864 190 $ 23629
Florida Panthers 20 641 188 $ 63 973 500 $ 11 026 500 $ 8 573 500 $ 221234
Los Angeles Kings 4 776 096 $ 74 161 000 $ 839 000 $ 18 761 000 $ 21223
Minnesota Wild 56 263 378 $ 56 147 333 $ 18 852 667 $ 747 333 $ 23225
Montreal Canadiens 28 896 057 $ 66 144 000 $ 8 856 000 $ 10 744 000 $ 221133
Nashville Predators 3 323 024 $ 74 589 500 $ 410 500 $ 19 189 500 $ 20525
New Jersey Devils 28 324 626 $ 67 008 000 $ 7 992 000 $ 11 608 000 $ 21324
New York Rangers 49 766 558 $ 73 790 000 $ 1 210 000 $ 18 390 000 $ 221032
Ottawa Senators 5 618 313 $ 56 623 166 $ 18 376 834 $ 1 223 166 $ 23326
Philadelphia Flyers 33 279 039 $ 68 034 000 $ 6 966 000 $ 12 634 000 $ 21829
Pittsburgh Penguins 44 716 086 $ 66 395 000 $ 8 605 000 $ 10 995 000 $ 23730
SanJose Sharks 42 684 385 $ 74 538 500 $ 461 500 $ 19 138 500 $ 21122
St-Louis Blues 11 082 679 $ 72 142 000 $ 2 858 000 $ 16 742 000 $ 201131
Tampa Bay Lightning 18 342 350 $ 71 651 500 $ 3 348 500 $ 16 251 500 $ 23528
Toronto Maple Leafs 20 308 712 $ 73 068 000 $ 1 932 000 $ 17 668 000 $ 23831
Vancouver Canucks 17 047 464 $ 74 234 000 $ 766 000 $ 18 834 000 $ 22628
Vegas Golden Knights 34 063 908 $ 65 440 000 $ 9 560 000 $ 10 040 000 $ 231134
Washington Capitals 41 243 619 $ 59 842 000 $ 15 158 000 $ 4 442 000 $ 21627
Winnipeg Jets 28 679 556 $ 56 353 833 $ 18 646 167 $ 953 833 $ 23629