Team Finance for Xtreme Hockey Pool

Update - 15 décembre 2017 at 13:59

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 828 - 97,13%
Level 2: 5000 - 60 $ - 4 907 - 98,15%
Level 3: 2000 - 35 $ - 1 968 - 98,41%
Level 4: 4000 - 20 $ - 3 840 - 96,00%
Luxury : 1000 - 200 $ - 982 - 98,15%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 525 - 97,36%
Average Income per Game621 799 $
Year to Date Revenue11 192 383 $

Expense

Pro Players Total Salaries60 672 000 $
Pro Players Total Average Salaries60 672 000 $
Farm Players Total Salaries525 400 $
Farm Players Total Average Salaries525 400 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 611 121 $
Farm Year To Date Expenses228 194 $
Pro Salary Cap To Date23 284 947 $
Farm Salary Cap To Date116 937 $

Estimate

Pro Estimated Season Revenue14 301 378 $
Pro Remaining Season Days114
Pro Expenses Per Days332 551 $
Pro Estimated Expenses37 910 814 $
Farm Remaining Season Days248
Farm Expenses Per Days3 214 $
Farm Estimated Expenses797 072 $
Estimated Season Expenses38 707 886 $
Season Salary Cap60 672 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 328 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 672 000 $
Current Bank Account73 756 845 $
Projected Bank Account49 350 337 $

Pro Players Salaries

Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 3 081 081 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 3 004 054 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 2 927 027 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 2 834 595 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 2 618 919 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 2 372 432 $
Jimmy Vesey 3 775 000 $ (2)
-Salary Remaining : 2 326 216 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 2 310 811 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 2 280 000 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 2 233 784 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 1 971 892 $
Jimmy Hayes 2 300 000 $ (2)
-Salary Remaining : 1 417 297 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 1 355 676 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 1 355 676 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 1 170 811 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 924 324 $
Andrew Hammond 1 350 000 $ (2)
-Salary Remaining : 831 892 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 570 000 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 492 973 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 454 151 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 452 919 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 400 541 $
Total Pro Players22
Salary Commitment
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $
Salary Average Commitment
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 672 000 $
Year 10 : 37 762 000 $
Year 11 : 13 575 000 $
Year 12 : 4 875 000 $

Farm Players Salaries

Anton Slepyshev 152 500 $ (2)
Salary Remaining : 118 558 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 70 902 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 62 194 $
Blake Pietila 75 000 $ (1)
Salary Remaining : 58 307 $
Brian Lashoff 65 000 $ (1)
Salary Remaining : 50 533 $
Jake Dotchin 61 700 $ (1)
Salary Remaining : 47 967 $
Total Farm Players6
Salary Commitment
Year 9 : 525 400 $
Year 10 : 152 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 525 400 $
Year 10 : 152 500 $
Year 11 : 0 $
Year 12 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 895 - 98,25%
Level 2: 5000 - 60 $ - 4 880 - 97,60%
Level 3: 2000 - 35 $ - 1 932 - 96,60%
Level 4: 4000 - 20 $ - 3 902 - 97,54%
Luxury : 1000 - 200 $ - 986 - 98,62%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 595 - 97,75%
Average Income per Game624 841 $
Year to Date Revenue8 122 927 $

Expense

Pro Players Total Salaries59 024 000 $
Pro Players Total Average Salaries59 024 000 $
Farm Players Total Salaries1 440 200 $
Farm Players Total Average Salaries1 440 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 526 030 $
Farm Year To Date Expenses343 257 $
Pro Salary Cap To Date22 334 119 $
Farm Salary Cap To Date321 033 $

Estimate

Pro Estimated Season Revenue17 495 535 $
Pro Remaining Season Days114
Pro Expenses Per Days321 751 $
Pro Estimated Expenses36 679 614 $
Farm Remaining Season Days248
Farm Expenses Per Days4 828 $
Farm Estimated Expenses1 197 344 $
Estimated Season Expenses37 876 958 $
Season Salary Cap59 024 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $13 976 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 5 024 000 $
Current Bank Account3 165 822 $
Projected Bank Account(17 215 601 $)

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 4 575 405 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 3 543 243 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 3 389 189 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 3 235 135 $
Bryan Bickell 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Ondrej Pavelec 3 900 000 $ (1)
-Salary Remaining : 2 403 243 $
Nicklas Grossmann 3 500 000 $ (2)
-Salary Remaining : 2 156 757 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 1 797 503 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 1 478 919 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 1 448 108 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 1 309 459 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 1 294 054 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 1 232 432 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 1 162 800 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 924 324 $
Mark Jankowski 1 494 000 $ (2)
-Salary Remaining : 920 627 $
Dillon Simpson 925 000 $ (1)
-Salary Remaining : 570 000 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 554 595 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 547 200 $
Frederik Gauthier 863 000 $ (2)
-Salary Remaining : 531 795 $
Jhonas Enroth 750 000 $ (1)
-Salary Remaining : 462 162 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 369 730 $
Alexander Burmistrov 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 9 : 59 024 000 $
Year 10 : 25 657 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Average Commitment
Year 9 : 59 024 000 $
Year 10 : 25 657 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 024 000 $
Year 10 : 25 657 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $

Farm Players Salaries

Viktor Stalberg 150 000 $ (1)
Salary Remaining : 116 614 $
Tanner Glass 145 000 $ (1)
Salary Remaining : 112 727 $
Julius Honka 136 300 $ (3)
Salary Remaining : 105 964 $
Drake Caggiula 135 000 $ (2)
Salary Remaining : 104 953 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 71 912 $
Blake Speers 92 500 $ (3)
Salary Remaining : 71 912 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 71 912 $
Linus Ullmark 92 500 $ (1)
Salary Remaining : 71 912 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 69 969 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 62 194 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 61 572 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 52 476 $
Alexandre Carrier 67 200 $ (3)
Salary Remaining : 52 243 $
Corey Tropp 62 500 $ (2)
Salary Remaining : 48 589 $
Yannick Weber 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players15
Salary Commitment
Year 9 : 1 440 200 $
Year 10 : 586 000 $
Year 11 : 296 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 440 200 $
Year 10 : 586 000 $
Year 11 : 296 000 $
Year 12 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,30%
Level 2: 5000 - 60 $ - 4 922 - 98,44%
Level 3: 2000 - 35 $ - 1 945 - 97,23%
Level 4: 4000 - 20 $ - 3 878 - 96,94%
Luxury : 1000 - 200 $ - 965 - 96,53%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 607 - 97,82%
Average Income per Game624 130 $
Year to Date Revenue9 986 084 $

Expense

Pro Players Total Salaries65 444 833 $
Pro Players Total Average Salaries65 444 833 $
Farm Players Total Salaries1 331 700 $
Farm Players Total Average Salaries1 331 700 $
Coaches Total Salaries875 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 989 888 $
Farm Year To Date Expenses407 682 $
Pro Salary Cap To Date24 845 971 $
Farm Salary Cap To Date296 425 $

Estimate

Pro Estimated Season Revenue15 603 256 $
Pro Remaining Season Days114
Pro Expenses Per Days355 783 $
Pro Estimated Expenses40 559 262 $
Farm Remaining Season Days248
Farm Expenses Per Days5 742 $
Farm Estimated Expenses1 424 016 $
Estimated Season Expenses41 983 278 $
Season Salary Cap65 444 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 555 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 11 444 833 $
Current Bank Account36 014 918 $
Projected Bank Account9 634 896 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 4 005 405 $
Jordan Staal 6 000 000 $ (6)
-Salary Remaining : 3 697 297 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 3 697 297 $
Erik Johnson 6 000 000 $ (7)
-Salary Remaining : 3 697 297 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 3 635 676 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 3 327 568 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 2 464 865 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 2 341 622 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 2 310 811 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 2 054 054 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 1 848 649 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 1 093 784 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 1 093 784 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 1 074 681 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 1 047 568 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 608 822 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 562 297 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 462 162 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 446 757 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 446 757 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 411 016 $
Total Pro Players21
Salary Commitment
Year 9 : 65 444 833 $
Year 10 : 59 314 833 $
Year 11 : 43 733 333 $
Year 12 : 33 100 000 $
Salary Average Commitment
Year 9 : 65 444 833 $
Year 10 : 59 314 833 $
Year 11 : 43 733 333 $
Year 12 : 33 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 444 833 $
Year 10 : 59 314 833 $
Year 11 : 43 733 333 $
Year 12 : 33 100 000 $

Farm Players Salaries

Kyle Connor 177 500 $ (3)
Salary Remaining : 137 994 $
Tyson Jost 170 400 $ (3)
Salary Remaining : 132 474 $
Denis Gurianov 167 500 $ (3)
Salary Remaining : 130 219 $
Nick Lappin 92 500 $ (2)
Salary Remaining : 71 912 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 71 912 $
Adam Erne 89 400 $ (2)
Salary Remaining : 69 502 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 69 502 $
Lucas Wallmark 75 000 $ (2)
Salary Remaining : 58 307 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 58 307 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 48 589 $
Ryan Sproul 62 500 $ (2)
Salary Remaining : 48 589 $
Stefan Noesen 60 000 $ (1)
Salary Remaining : 46 646 $
Nicklas Jensen 60 000 $ (1)
Salary Remaining : 46 646 $
Richard Bachman 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players14
Salary Commitment
Year 9 : 1 331 700 $
Year 10 : 897 300 $
Year 11 : 515 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 331 700 $
Year 10 : 897 300 $
Year 11 : 515 400 $
Year 12 : 0 $

Brooklyn Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 936 - 98,93%
Level 2: 5000 - 60 $ - 4 852 - 97,04%
Level 3: 2000 - 35 $ - 1 952 - 97,59%
Level 4: 4000 - 20 $ - 3 939 - 98,49%
Luxury : 1000 - 200 $ - 965 - 96,46%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 644 - 98,02%
Average Income per Game624 613 $
Year to Date Revenue8 119 970 $

Expense

Pro Players Total Salaries58 509 000 $
Pro Players Total Average Salaries58 509 000 $
Farm Players Total Salaries559 400 $
Farm Players Total Average Salaries559 400 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 222 396 $
Farm Year To Date Expenses235 791 $
Pro Salary Cap To Date22 454 815 $
Farm Salary Cap To Date124 534 $

Estimate

Pro Estimated Season Revenue17 489 166 $
Pro Remaining Season Days114
Pro Expenses Per Days327 076 $
Pro Estimated Expenses37 286 664 $
Farm Remaining Season Days248
Farm Expenses Per Days3 321 $
Farm Estimated Expenses823 608 $
Estimated Season Expenses38 110 272 $
Season Salary Cap58 509 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 491 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 509 000 $
Current Bank Account49 077 085 $
Projected Bank Account28 455 979 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 5 237 838 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 3 389 189 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 3 235 135 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 2 865 405 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 2 772 973 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 2 618 919 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 2 526 486 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 2 403 243 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 2 376 746 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 1 417 297 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 1 021 686 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 985 946 $
Tom Gilbert 1 400 000 $ (1)
-Salary Remaining : 862 703 $
Sonny Milano 1 294 000 $ (2)
-Salary Remaining : 797 384 $
Michal Kempny 1 137 000 $ (1)
-Salary Remaining : 700 638 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 570 000 $
Mike Vecchione 925 000 $ (1)
-Salary Remaining : 570 000 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 492 973 $
Daniel Carr 725 000 $ (2)
-Salary Remaining : 446 757 $
Anton Forsberg 650 000 $ (1)
-Salary Remaining : 400 541 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 362 335 $
Total Pro Players21
Salary Commitment
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $
Salary Average Commitment
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 509 000 $
Year 10 : 42 259 000 $
Year 11 : 38 582 000 $
Year 12 : 35 357 000 $

Farm Players Salaries

Steven Santini 92 500 $ (2)
Salary Remaining : 71 912 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 71 912 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 71 912 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 69 502 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 52 476 $
Max McCormick 65 000 $ (1)
Salary Remaining : 50 533 $
Frank Corrado 60 000 $ (1)
Salary Remaining : 46 646 $
Total Farm Players7
Salary Commitment
Year 9 : 559 400 $
Year 10 : 181 900 $
Year 11 : 89 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 559 400 $
Year 10 : 181 900 $
Year 11 : 89 400 $
Year 12 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 898 - 98,30%
Level 2: 5000 - 60 $ - 4 901 - 98,02%
Level 3: 2000 - 35 $ - 1 976 - 98,81%
Level 4: 4000 - 20 $ - 3 930 - 98,24%
Luxury : 1000 - 200 $ - 993 - 99,27%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 698 - 98,32%
Average Income per Game627 384 $
Year to Date Revenue8 783 379 $

Expense

Pro Players Total Salaries55 411 833 $
Pro Players Total Average Salaries55 411 833 $
Farm Players Total Salaries310 000 $
Farm Players Total Average Salaries310 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 573 208 $
Farm Year To Date Expenses247 080 $
Pro Salary Cap To Date21 266 133 $
Farm Salary Cap To Date69 012 $

Estimate

Pro Estimated Season Revenue16 939 374 $
Pro Remaining Season Days114
Pro Expenses Per Days303 848 $
Pro Estimated Expenses34 638 672 $
Farm Remaining Season Days248
Farm Expenses Per Days3 480 $
Farm Estimated Expenses863 040 $
Estimated Season Expenses35 501 712 $
Season Salary Cap55 411 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 588 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 411 833 $
Current Bank Account28 499 883 $
Projected Bank Account9 937 545 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 5 083 784 $
Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 3 697 297 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 3 697 297 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 3 512 432 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 3 249 308 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 2 054 054 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 1 725 405 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 1 540 541 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 1 448 108 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 1 386 486 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 1 093 168 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 893 514 $
Anthony DeAngelo 1 262 500 $ (3)
-Salary Remaining : 777 973 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 677 838 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 585 405 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 570 000 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 550 897 $
Jonathan Marchessault 750 000 $ (2)
-Salary Remaining : 462 162 $
Jean-Francois Berube 675 000 $ (1)
-Salary Remaining : 415 946 $
Chris Terry 600 000 $ (1)
-Salary Remaining : 369 730 $
Stephen Gionta 575 000 $ (1)
-Salary Remaining : 354 324 $
Phillip Di Guiseppe 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $
Salary Average Commitment
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $
Salary Cap with 1 Way Contract
Year 9 : 55 411 833 $
Year 10 : 41 409 500 $
Year 11 : 37 859 500 $
Year 12 : 25 223 000 $

Farm Players Salaries

Sean Kuraly 92 500 $ (2)
Salary Remaining : 71 912 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 62 194 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 62 194 $
Paul Thompson 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players4
Salary Commitment
Year 9 : 310 000 $
Year 10 : 92 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 310 000 $
Year 10 : 92 500 $
Year 11 : 0 $
Year 12 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 923 - 98,71%
Level 2: 5000 - 60 $ - 4 921 - 98,43%
Level 3: 2000 - 35 $ - 1 963 - 98,13%
Level 4: 4000 - 20 $ - 3 824 - 95,60%
Luxury : 1000 - 200 $ - 962 - 96,21%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 593 - 97,74%
Average Income per Game624 831 $
Year to Date Revenue10 622 128 $

Expense

Pro Players Total Salaries72 725 000 $
Pro Players Total Average Salaries72 725 000 $
Farm Players Total Salaries647 800 $
Farm Players Total Average Salaries647 800 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 564 287 $
Farm Year To Date Expenses263 018 $
Pro Salary Cap To Date26 372 374 $
Farm Salary Cap To Date151 761 $

Estimate

Pro Estimated Season Revenue14 995 945 $
Pro Remaining Season Days114
Pro Expenses Per Days395 811 $
Pro Estimated Expenses45 122 454 $
Farm Remaining Season Days248
Farm Expenses Per Days3 598 $
Farm Estimated Expenses892 304 $
Estimated Season Expenses46 014 758 $
Season Salary Cap72 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 725 000 $
Current Bank Account72 061 121 $
Projected Bank Account41 042 308 $

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 4 806 486 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 4 467 568 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 4 159 459 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 3 697 297 $
David Backes 6 000 000 $ (5)
-Salary Remaining : 3 697 297 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 3 543 243 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 3 389 189 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 2 978 173 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 1 968 195 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 1 571 351 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 1 386 486 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 908 919 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 801 081 $
Erik Condra 1 250 000 $ (2)
-Salary Remaining : 770 270 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 647 027 $
Kevin Connauton 1 000 000 $ (2)
-Salary Remaining : 616 216 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 585 405 $
Kasperi Kapanen 894 000 $ (1)
-Salary Remaining : 550 897 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 550 897 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 492 973 $
Logan Shaw 660 000 $ (1)
-Salary Remaining : 406 703 $
Adam Pardy 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players23
Salary Commitment
Year 9 : 72 725 000 $
Year 10 : 47 271 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $
Salary Average Commitment
Year 9 : 72 725 000 $
Year 10 : 47 271 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 725 000 $
Year 10 : 47 271 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $

Farm Players Salaries

Blake Coleman 92 500 $ (1)
Salary Remaining : 71 912 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 69 502 $
Jujhar Khaira 89 400 $ (1)
Salary Remaining : 69 502 $
Luke Gazdic 70 000 $ (1)
Salary Remaining : 54 420 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 50 533 $
Ben Thomson 62 700 $ (1)
Salary Remaining : 48 745 $
Zac Dalpe 60 000 $ (1)
Salary Remaining : 46 646 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 46 646 $
Andy Andreoff 58 800 $ (1)
Salary Remaining : 45 713 $
Total Farm Players9
Salary Commitment
Year 9 : 647 800 $
Year 10 : 89 400 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 647 800 $
Year 10 : 89 400 $
Year 11 : 0 $
Year 12 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 864 - 97,73%
Level 2: 5000 - 60 $ - 4 847 - 96,93%
Level 3: 2000 - 35 $ - 1 899 - 94,93%
Level 4: 4000 - 20 $ - 3 970 - 99,25%
Luxury : 1000 - 200 $ - 988 - 98,83%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 567 - 97,60%
Average Income per Game622 549 $
Year to Date Revenue8 093 139 $

Expense

Pro Players Total Salaries67 525 500 $
Pro Players Total Average Salaries67 525 500 $
Farm Players Total Salaries577 550 $
Farm Players Total Average Salaries577 550 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 222 217 $
Farm Year To Date Expenses239 838 $
Pro Salary Cap To Date25 915 213 $
Farm Salary Cap To Date128 581 $

Estimate

Pro Estimated Season Revenue17 431 376 $
Pro Remaining Season Days114
Pro Expenses Per Days369 327 $
Pro Estimated Expenses42 103 278 $
Farm Remaining Season Days248
Farm Expenses Per Days3 378 $
Farm Estimated Expenses837 744 $
Estimated Season Expenses42 941 022 $
Season Salary Cap67 525 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 474 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 13 525 500 $
Current Bank Account52 625 649 $
Projected Bank Account27 116 003 $

Pro Players Salaries

Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 4 313 514 $
Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 4 313 514 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 3 620 270 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 3 543 243 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 3 527 838 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 2 772 973 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 2 772 973 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 2 742 162 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 2 588 108 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 2 110 541 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 2 064 324 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 1 355 676 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 1 212 097 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 875 643 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 739 459 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 585 405 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 554 595 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 531 486 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 492 973 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 492 973 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 400 541 $
Total Pro Players21
Salary Commitment
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $
Salary Average Commitment
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 525 500 $
Year 10 : 56 612 500 $
Year 11 : 30 512 500 $
Year 12 : 13 675 000 $

Farm Players Salaries

Jake Virtanen 174 400 $ (2)
Salary Remaining : 135 584 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 79 687 $
Ryan Pulock 92 500 $ (2)
Salary Remaining : 71 912 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 69 502 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 47 618 $
Joel Vermin 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players6
Salary Commitment
Year 9 : 577 550 $
Year 10 : 417 550 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 577 550 $
Year 10 : 417 550 $
Year 11 : 0 $
Year 12 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 884 - 98,06%
Level 2: 5000 - 60 $ - 4 842 - 96,84%
Level 3: 2000 - 35 $ - 1 966 - 98,32%
Level 4: 4000 - 20 $ - 3 930 - 98,25%
Luxury : 1000 - 200 $ - 982 - 98,22%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 604 - 97,80%
Average Income per Game623 600 $
Year to Date Revenue9 977 604 $

Expense

Pro Players Total Salaries72 082 462 $
Pro Players Total Average Salaries72 082 463 $
Farm Players Total Salaries335 000 $
Farm Players Total Average Salaries335 000 $
Coaches Total Salaries2 455 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 893 833 $
Farm Year To Date Expenses507 504 $
Pro Salary Cap To Date27 701 920 $
Farm Salary Cap To Date72 345 $

Estimate

Pro Estimated Season Revenue15 590 006 $
Pro Remaining Season Days114
Pro Expenses Per Days392 338 $
Pro Estimated Expenses44 726 532 $
Farm Remaining Season Days248
Farm Expenses Per Days7 179 $
Farm Estimated Expenses1 780 392 $
Estimated Season Expenses46 506 924 $
Season Salary Cap72 082 463 $
Estimate Under Maximum Salary Cap of 73 000 000 $917 537 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 082 463 $
Current Bank Account55 598 310 $
Projected Bank Account24 681 392 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (11)
-Salary Remaining : 5 877 755 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 3 882 162 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 3 697 297 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 3 389 189 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 3 235 135 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 3 081 081 $
Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 3 081 081 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 2 988 649 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 2 803 784 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 2 464 865 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 2 095 135 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 1 848 649 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 1 278 649 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 828 195 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 801 081 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 770 270 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 616 216 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Iiro Pakarinen 725 000 $ (2)
-Salary Remaining : 446 757 $
Total Pro Players20
Salary Commitment
Year 9 : 72 082 462 $
Year 10 : 60 788 462 $
Year 11 : 51 438 462 $
Year 12 : 35 088 462 $
Salary Average Commitment
Year 9 : 72 082 463 $
Year 10 : 60 788 463 $
Year 11 : 51 438 463 $
Year 12 : 35 088 463 $
Salary Cap with 1 Way Contract
Year 9 : 72 082 463 $
Year 10 : 60 788 463 $
Year 11 : 51 438 463 $
Year 12 : 35 088 463 $

Farm Players Salaries

Roman Lyubimov 92 500 $ (1)
Salary Remaining : 71 912 $
Zach Sanford 92 500 $ (3)
Salary Remaining : 71 912 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 71 912 $
Chad Ruhwedel 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players4
Salary Commitment
Year 9 : 335 000 $
Year 10 : 185 000 $
Year 11 : 185 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 335 000 $
Year 10 : 185 000 $
Year 11 : 185 000 $
Year 12 : 0 $

Colorado Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 860 - 97,66%
Level 2: 5000 - 60 $ - 4 863 - 97,25%
Level 3: 2000 - 35 $ - 1 970 - 98,49%
Level 4: 4000 - 20 $ - 3 937 - 98,44%
Luxury : 1000 - 200 $ - 979 - 97,94%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 609 - 97,83%
Average Income per Game622 862 $
Year to Date Revenue9 342 924 $

Expense

Pro Players Total Salaries69 970 167 $
Pro Players Total Average Salaries69 970 166 $
Farm Players Total Salaries1 628 550 $
Farm Players Total Average Salaries1 628 550 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 275 573 $
Farm Year To Date Expenses473 783 $
Pro Salary Cap To Date26 853 407 $
Farm Salary Cap To Date362 455 $

Estimate

Pro Estimated Season Revenue16 194 402 $
Pro Remaining Season Days114
Pro Expenses Per Days384 163 $
Pro Estimated Expenses43 794 582 $
Farm Remaining Season Days248
Farm Expenses Per Days6 673 $
Farm Estimated Expenses1 654 904 $
Estimated Season Expenses45 449 486 $
Season Salary Cap69 970 166 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 029 834 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 970 166 $
Current Bank Account2 414 474 $
Projected Bank Account(26 840 610 $)

Pro Players Salaries

Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 4 645 038 $
Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 4 313 514 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 4 190 270 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 3 697 297 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 3 491 892 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 2 927 027 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 2 341 622 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 2 183 870 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 1 971 892 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 1 583 676 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 232 432 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 1 093 784 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 1 074 681 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 1 027 232 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 955 135 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 862 703 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 839 903 $
Dmitrij Jaskin 1 000 000 $ (2)
-Salary Remaining : 616 216 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 552 130 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 550 897 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 500 676 $
Total Pro Players22
Salary Commitment
Year 9 : 69 970 167 $
Year 10 : 56 916 167 $
Year 11 : 37 754 667 $
Year 12 : 32 088 000 $
Salary Average Commitment
Year 9 : 69 970 166 $
Year 10 : 56 916 166 $
Year 11 : 37 754 666 $
Year 12 : 32 088 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 970 166 $
Year 10 : 56 916 166 $
Year 11 : 37 754 666 $
Year 12 : 32 088 000 $

Farm Players Salaries

Jordan Schmaltz 120 800 $ (2)
Salary Remaining : 93 913 $
Matt Benning 107 500 $ (2)
Salary Remaining : 83 574 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 73 856 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 71 912 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 71 912 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 71 912 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 69 502 $
Remi Elie 89 400 $ (2)
Salary Remaining : 69 502 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 67 947 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 64 138 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 62 194 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 61 261 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 56 364 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 55 586 $
Greg McKegg 70 000 $ (1)
Salary Remaining : 54 420 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 50 533 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 48 589 $
Aaron Ness 61 250 $ (2)
Salary Remaining : 47 618 $
Chris Butler 60 000 $ (1)
Salary Remaining : 46 646 $
Steve Oleksy 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players20
Salary Commitment
Year 9 : 1 628 550 $
Year 10 : 471 450 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 628 550 $
Year 10 : 471 450 $
Year 11 : 0 $
Year 12 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 923 - 98,72%
Level 2: 5000 - 60 $ - 4 884 - 97,68%
Level 3: 2000 - 35 $ - 1 966 - 98,31%
Level 4: 4000 - 20 $ - 3 958 - 98,94%
Luxury : 1000 - 200 $ - 971 - 97,11%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 703 - 98,35%
Average Income per Game626 073 $
Year to Date Revenue11 269 308 $

Expense

Pro Players Total Salaries56 680 500 $
Pro Players Total Average Salaries56 680 500 $
Farm Players Total Salaries1 544 500 $
Farm Players Total Average Salaries1 544 500 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 618 000 $
Farm Year To Date Expenses386 036 $
Pro Salary Cap To Date21 426 087 $
Farm Salary Cap To Date319 296 $

Estimate

Pro Estimated Season Revenue14 399 671 $
Pro Remaining Season Days114
Pro Expenses Per Days309 084 $
Pro Estimated Expenses35 235 576 $
Farm Remaining Season Days248
Farm Expenses Per Days5 782 $
Farm Estimated Expenses1 433 936 $
Estimated Season Expenses36 669 512 $
Season Salary Cap56 680 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 319 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 680 500 $
Current Bank Account40 630 718 $
Projected Bank Account18 360 877 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 3 697 297 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 3 574 054 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 3 327 568 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 3 004 054 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 2 823 811 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 2 772 973 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 2 464 865 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 2 310 811 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 1 787 027 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 1 140 000 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 1 078 378 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 770 270 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 700 638 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 693 243 $
Joshua Ho-Sang 1 076 000 $ (3)
-Salary Remaining : 663 049 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 570 000 $
Tyler Motte 925 000 $ (3)
-Salary Remaining : 570 000 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 555 827 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 536 108 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 462 162 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 439 362 $
Michal Rozsival 600 000 $ (1)
-Salary Remaining : 369 730 $
Total Pro Players23
Salary Commitment
Year 9 : 56 680 500 $
Year 10 : 34 278 500 $
Year 11 : 25 958 500 $
Year 12 : 19 375 000 $
Salary Average Commitment
Year 9 : 56 680 500 $
Year 10 : 34 278 500 $
Year 11 : 25 958 500 $
Year 12 : 19 375 000 $
Salary Cap with 1 Way Contract
Year 9 : 56 680 500 $
Year 10 : 34 278 500 $
Year 11 : 25 958 500 $
Year 12 : 19 375 000 $

Farm Players Salaries

Mikhail Sergachev 177 500 $ (3)
Salary Remaining : 137 994 $
Clayton Keller 170 400 $ (3)
Salary Remaining : 132 474 $
Nick Schmaltz 154 200 $ (3)
Salary Remaining : 119 880 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 86 061 $
Joel Eriksson Ek 110 700 $ (3)
Salary Remaining : 86 061 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 83 651 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 71 912 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 69 502 $
Laurent Dauphin 89 400 $ (2)
Salary Remaining : 69 502 $
Tyler Gaudet 87 400 $ (1)
Salary Remaining : 67 947 $
Trevor van Riemsdyk 82 500 $ (2)
Salary Remaining : 64 138 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 60 018 $
Fredrik Claesson 70 000 $ (1)
Salary Remaining : 54 420 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 50 533 $
Justin Peters 60 000 $ (1)
Salary Remaining : 46 646 $
Total Farm Players15
Salary Commitment
Year 9 : 1 544 500 $
Year 10 : 984 800 $
Year 11 : 612 800 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 544 500 $
Year 10 : 984 800 $
Year 11 : 612 800 $
Year 12 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 852 - 97,53%
Level 2: 5000 - 60 $ - 4 855 - 97,10%
Level 3: 2000 - 35 $ - 1 971 - 98,54%
Level 4: 4000 - 20 $ - 3 958 - 98,94%
Luxury : 1000 - 200 $ - 974 - 97,39%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 609 - 97,83%
Average Income per Game621 891 $
Year to Date Revenue8 706 474 $

Expense

Pro Players Total Salaries62 657 333 $
Pro Players Total Average Salaries62 657 332 $
Farm Players Total Salaries1 730 400 $
Farm Players Total Average Salaries1 730 400 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 019 314 $
Farm Year To Date Expenses495 680 $
Pro Salary Cap To Date24 059 822 $
Farm Salary Cap To Date384 352 $

Estimate

Pro Estimated Season Revenue16 791 057 $
Pro Remaining Season Days114
Pro Expenses Per Days352 202 $
Pro Estimated Expenses40 151 028 $
Farm Remaining Season Days248
Farm Expenses Per Days6 992 $
Farm Estimated Expenses1 734 016 $
Estimated Season Expenses41 885 044 $
Season Salary Cap62 657 332 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 342 668 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 8 657 332 $
Current Bank Account53 664 851 $
Projected Bank Account28 570 864 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 4 621 622 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 4 467 568 $
Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 4 110 162 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 2 670 270 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 2 618 919 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 2 372 432 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 2 310 811 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 2 033 514 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 1 910 270 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 1 540 541 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 1 371 081 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 1 294 054 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 1 001 351 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 924 324 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 719 124 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 700 638 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 677 838 $
Marko Dano 925 000 $ (1)
-Salary Remaining : 570 000 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 431 351 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 369 730 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players22
Salary Commitment
Year 9 : 62 657 333 $
Year 10 : 40 337 333 $
Year 11 : 32 950 333 $
Year 12 : 24 283 333 $
Salary Average Commitment
Year 9 : 62 657 332 $
Year 10 : 40 337 332 $
Year 11 : 32 950 332 $
Year 12 : 24 283 332 $
Salary Cap with 1 Way Contract
Year 9 : 62 657 332 $
Year 10 : 40 337 332 $
Year 11 : 32 950 332 $
Year 12 : 24 283 332 $

Farm Players Salaries

Eric Gelinas 150 000 $ (1)
Salary Remaining : 116 614 $
Peter Holland 130 000 $ (1)
Salary Remaining : 101 066 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 97 490 $
Michael Hutchinson 115 000 $ (2)
Salary Remaining : 89 404 $
Anthony Beauvillier 110 700 $ (1)
Salary Remaining : 86 061 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 82 641 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 71 912 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 71 912 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 62 194 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 54 420 $
Jordan Schroeder 65 000 $ (1)
Salary Remaining : 50 533 $
Julian Melchiori 62 500 $ (2)
Salary Remaining : 48 589 $
Drew Shore 60 000 $ (1)
Salary Remaining : 46 646 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 46 646 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 46 646 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 46 646 $
Frederick Gaudreau 59 500 $ (1)
Salary Remaining : 46 257 $
Jean-Sebastien Dea 58 500 $ (1)
Salary Remaining : 45 480 $
Spencer Abbott 57 500 $ (1)
Salary Remaining : 44 702 $
Cory Conacher 57 500 $ (1)
Salary Remaining : 44 702 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players21
Salary Commitment
Year 9 : 1 730 400 $
Year 10 : 594 200 $
Year 11 : 231 700 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 730 400 $
Year 10 : 594 200 $
Year 11 : 231 700 $
Year 12 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 849 - 97,49%
Level 2: 5000 - 60 $ - 4 881 - 97,63%
Level 3: 2000 - 35 $ - 1 966 - 98,32%
Level 4: 4000 - 20 $ - 3 953 - 98,83%
Luxury : 1000 - 200 $ - 984 - 98,40%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 634 - 97,97%
Average Income per Game623 473 $
Year to Date Revenue10 599 041 $

Expense

Pro Players Total Salaries65 290 333 $
Pro Players Total Average Salaries65 290 333 $
Farm Players Total Salaries1 602 550 $
Farm Players Total Average Salaries1 602 550 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 824 972 $
Farm Year To Date Expenses556 995 $
Pro Salary Cap To Date25 057 391 $
Farm Salary Cap To Date356 704 $

Estimate

Pro Estimated Season Revenue14 963 352 $
Pro Remaining Season Days114
Pro Expenses Per Days363 732 $
Pro Estimated Expenses41 465 448 $
Farm Remaining Season Days248
Farm Expenses Per Days7 845 $
Farm Estimated Expenses1 945 560 $
Estimated Season Expenses43 411 008 $
Season Salary Cap65 290 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 709 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 11 290 333 $
Current Bank Account58 944 679 $
Projected Bank Account30 497 023 $

Pro Players Salaries

Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 3 697 297 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 3 296 757 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 3 235 135 $
TJ Brodie 4 650 000 $ (3)
-Salary Remaining : 2 865 405 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 2 772 973 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 2 742 162 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 2 711 351 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 2 670 270 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 2 464 865 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 2 156 757 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 2 002 703 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 1 817 838 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 1 016 757 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 739 459 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 570 000 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 550 897 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 531 795 $
Aaron Dell 625 000 $ (2)
-Salary Remaining : 385 135 $
Total Pro Players20
Salary Commitment
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $
Salary Average Commitment
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $
Salary Cap with 1 Way Contract
Year 9 : 65 290 333 $
Year 10 : 46 121 333 $
Year 11 : 34 033 333 $
Year 12 : 29 383 333 $

Farm Players Salaries

Pavel Zacha 177 400 $ (3)
Salary Remaining : 137 916 $
Evgeny Svechnikov 110 700 $ (3)
Salary Remaining : 86 061 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 71 912 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 71 912 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 71 912 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 71 912 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 69 502 $
John Quenneville 89 400 $ (3)
Salary Remaining : 69 502 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 69 191 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 63 516 $
Teemu Pulkkinen 81 200 $ (1)
Salary Remaining : 63 127 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 62 194 $
Phil Varone 70 000 $ (1)
Salary Remaining : 54 420 $
Kenny Agostino 62 500 $ (1)
Salary Remaining : 48 589 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 47 618 $
Derek Ryan 60 000 $ (1)
Salary Remaining : 46 646 $
Cole Schneider 60 000 $ (1)
Salary Remaining : 46 646 $
Ryan Carpenter 60 000 $ (1)
Salary Remaining : 46 646 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 46 646 $
Total Farm Players19
Salary Commitment
Year 9 : 1 602 550 $
Year 10 : 805 250 $
Year 11 : 470 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 602 550 $
Year 10 : 805 250 $
Year 11 : 470 000 $
Year 12 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 800 - 96,66%
Level 2: 5000 - 60 $ - 4 878 - 97,56%
Level 3: 2000 - 35 $ - 1 944 - 97,18%
Level 4: 4000 - 20 $ - 3 899 - 97,48%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 502 - 97,23%
Average Income per Game619 609 $
Year to Date Revenue9 294 141 $

Expense

Pro Players Total Salaries69 488 000 $
Pro Players Total Average Salaries69 488 000 $
Farm Players Total Salaries441 750 $
Farm Players Total Average Salaries441 750 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 661 634 $
Farm Year To Date Expenses209 592 $
Pro Salary Cap To Date26 469 721 $
Farm Salary Cap To Date98 335 $

Estimate

Pro Estimated Season Revenue16 109 844 $
Pro Remaining Season Days114
Pro Expenses Per Days378 314 $
Pro Estimated Expenses43 127 796 $
Farm Remaining Season Days248
Farm Expenses Per Days2 952 $
Farm Estimated Expenses732 096 $
Estimated Season Expenses43 859 892 $
Season Salary Cap69 488 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 512 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 488 000 $
Current Bank Account72 195 539 $
Projected Bank Account44 445 491 $

Pro Players Salaries

Corey Perry 8 625 000 $ (5)
-Salary Remaining : 5 314 865 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 4 313 514 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 4 236 486 $
Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 4 005 405 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 2 927 027 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 2 850 000 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 2 372 432 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 2 326 216 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 2 326 216 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 2 280 000 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 2 156 757 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 1 386 486 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 232 432 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 1 093 784 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 955 135 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 570 000 $
Andrew Copp 925 000 $ (1)
-Salary Remaining : 570 000 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 554 595 $
Ben Chiarot 850 000 $ (1)
-Salary Remaining : 523 784 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 446 757 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 377 741 $
Total Pro Players21
Salary Commitment
Year 9 : 69 488 000 $
Year 10 : 51 500 000 $
Year 11 : 45 725 000 $
Year 12 : 23 975 000 $
Salary Average Commitment
Year 9 : 69 488 000 $
Year 10 : 51 500 000 $
Year 11 : 45 725 000 $
Year 12 : 23 975 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 488 000 $
Year 10 : 51 500 000 $
Year 11 : 45 725 000 $
Year 12 : 23 975 000 $

Farm Players Salaries

John Hayden 92 500 $ (1)
Salary Remaining : 71 912 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 71 912 $
Christian Folin 72 500 $ (1)
Salary Remaining : 56 364 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 53 837 $
Marek Mazanec 57 500 $ (1)
Salary Remaining : 44 702 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players6
Salary Commitment
Year 9 : 441 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 441 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 808 - 96,79%
Level 2: 5000 - 60 $ - 4 933 - 98,65%
Level 3: 2000 - 35 $ - 1 913 - 95,66%
Level 4: 4000 - 20 $ - 3 885 - 97,14%
Luxury : 1000 - 200 $ - 993 - 99,33%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 532 - 97,40%
Average Income per Game622 218 $
Year to Date Revenue9 333 263 $

Expense

Pro Players Total Salaries54 436 000 $
Pro Players Total Average Salaries54 436 000 $
Farm Players Total Salaries324 000 $
Farm Players Total Average Salaries324 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 203 867 $
Farm Year To Date Expenses262 483 $
Pro Salary Cap To Date22 589 804 $
Farm Salary Cap To Date151 226 $

Estimate

Pro Estimated Season Revenue16 177 656 $
Pro Remaining Season Days114
Pro Expenses Per Days302 897 $
Pro Estimated Expenses34 530 258 $
Farm Remaining Season Days248
Farm Expenses Per Days2 583 $
Farm Estimated Expenses640 584 $
Estimated Season Expenses35 170 842 $
Season Salary Cap54 436 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 564 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 436 000 $
Current Bank Account53 375 495 $
Projected Bank Account34 382 309 $

Pro Players Salaries

Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 3 574 054 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 3 389 189 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 2 834 595 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 2 772 973 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 2 772 973 $
Milan Michalek 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 2 426 659 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 2 156 757 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 2 156 757 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 1 617 568 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 1 078 378 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 985 946 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 554 595 $
Nic Petan 863 000 $ (2)
-Salary Remaining : 531 795 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 531 795 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 498 519 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 462 162 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 462 162 $
Marek Hrivik 600 000 $ (1)
-Salary Remaining : 369 730 $
Seth Helgeson 588 000 $ (1)
-Salary Remaining : 362 335 $
Dustin Tokarski 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 9 : 54 436 000 $
Year 10 : 41 598 000 $
Year 11 : 21 438 000 $
Year 12 : 11 300 000 $
Salary Average Commitment
Year 9 : 54 436 000 $
Year 10 : 41 598 000 $
Year 11 : 21 438 000 $
Year 12 : 11 300 000 $
Salary Cap with 1 Way Contract
Year 9 : 54 436 000 $
Year 10 : 41 598 000 $
Year 11 : 21 438 000 $
Year 12 : 11 300 000 $

Farm Players Salaries

Hudson Fasching 135 000 $ (2)
Salary Remaining : 104 953 $
Danton Heinen 99 600 $ (3)
Salary Remaining : 77 432 $
Vladislav Kamenev 89 400 $ (3)
Salary Remaining : 69 502 $
Total Farm Players3
Salary Commitment
Year 9 : 324 000 $
Year 10 : 324 000 $
Year 11 : 189 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 324 000 $
Year 10 : 324 000 $
Year 11 : 189 000 $
Year 12 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 808 - 96,80%
Level 2: 5000 - 60 $ - 4 929 - 98,59%
Level 3: 2000 - 35 $ - 1 957 - 97,84%
Level 4: 4000 - 20 $ - 3 915 - 97,88%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 591 - 97,73%
Average Income per Game622 007 $
Year to Date Revenue10 574 113 $

Expense

Pro Players Total Salaries72 987 333 $
Pro Players Total Average Salaries72 987 333 $
Farm Players Total Salaries479 200 $
Farm Players Total Average Salaries479 200 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 951 007 $
Farm Year To Date Expenses188 072 $
Pro Salary Cap To Date27 759 160 $
Farm Salary Cap To Date76 810 $

Estimate

Pro Estimated Season Revenue14 928 160 $
Pro Remaining Season Days114
Pro Expenses Per Days397 229 $
Pro Estimated Expenses45 284 106 $
Farm Remaining Season Days248
Farm Expenses Per Days3 070 $
Farm Estimated Expenses761 360 $
Estimated Season Expenses46 045 466 $
Season Salary Cap72 987 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 987 333 $
Current Bank Account45 197 087 $
Projected Bank Account14 079 781 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 6 470 270 $
Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 6 470 270 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 4 841 611 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 3 697 297 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 3 549 405 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 3 432 941 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 3 019 459 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 2 937 503 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 2 054 054 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 2 018 108 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 1 232 432 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 862 703 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 739 459 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 648 259 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 570 000 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 570 000 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 550 897 $
Sergey Kalinin 800 000 $ (1)
-Salary Remaining : 492 973 $
Korbinian Holzer 700 000 $ (1)
-Salary Remaining : 431 351 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 386 984 $
Total Pro Players20
Salary Commitment
Year 9 : 72 987 333 $
Year 10 : 48 034 000 $
Year 11 : 45 109 000 $
Year 12 : 32 571 000 $
Salary Average Commitment
Year 9 : 72 987 333 $
Year 10 : 48 034 000 $
Year 11 : 45 109 000 $
Year 12 : 32 571 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 987 333 $
Year 10 : 48 034 000 $
Year 11 : 45 109 000 $
Year 12 : 32 571 000 $

Farm Players Salaries

Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 71 912 $
Jeff Zatkoff 90 000 $ (2)
Salary Remaining : 69 969 $
Casey Bailey 87 400 $ (1)
Salary Remaining : 67 947 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 56 364 $
Markus Hannikainen 71 800 $ (1)
Salary Remaining : 55 819 $
Shane Harper 65 000 $ (1)
Salary Remaining : 50 533 $
Total Farm Players6
Salary Commitment
Year 9 : 479 200 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 479 200 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 677 - 94,62%
Level 2: 5000 - 60 $ - 4 944 - 98,88%
Level 3: 2000 - 35 $ - 1 965 - 98,25%
Level 4: 4000 - 20 $ - 3 905 - 97,64%
Luxury : 1000 - 200 $ - 973 - 97,28%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 464 - 97,02%
Average Income per Game614 941 $
Year to Date Revenue9 224 117 $

Expense

Pro Players Total Salaries55 796 000 $
Pro Players Total Average Salaries55 796 000 $
Farm Players Total Salaries0 $
Farm Players Total Average Salaries0 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 874 106 $
Farm Year To Date Expenses111 257 $
Pro Salary Cap To Date21 413 600 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 988 469 $
Pro Remaining Season Days114
Pro Expenses Per Days308 086 $
Pro Estimated Expenses35 121 804 $
Farm Remaining Season Days248
Farm Expenses Per Days1 567 $
Farm Estimated Expenses388 616 $
Estimated Season Expenses35 510 420 $
Season Salary Cap55 796 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 204 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 796 000 $
Current Bank Account4 556 048 $
Projected Bank Account(14 965 903 $)

Pro Players Salaries

Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 3 697 297 $
Dan Girardi 5 500 000 $ (4)
-Salary Remaining : 3 389 189 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 3 081 081 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 2 670 065 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 2 464 865 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 2 280 000 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 2 033 514 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 1 848 649 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 1 602 162 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 1 232 432 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 985 946 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 982 249 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 919 395 $
Reto Berra 1 450 000 $ (1)
-Salary Remaining : 893 514 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 878 108 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 862 703 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 570 000 $
Christoph Bertschy 925 000 $ (2)
-Salary Remaining : 570 000 $
Jacob De La Rose 925 000 $ (1)
-Salary Remaining : 570 000 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 554 595 $
Brady Austin 627 000 $ (1)
-Salary Remaining : 386 368 $
Shawn Thornton 600 000 $ (1)
-Salary Remaining : 369 730 $
Total Pro Players23
Salary Commitment
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $
Salary Average Commitment
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $
Salary Cap with 1 Way Contract
Year 9 : 55 796 000 $
Year 10 : 38 036 000 $
Year 11 : 25 692 000 $
Year 12 : 18 200 000 $

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 820 - 97,01%
Level 2: 5000 - 60 $ - 4 860 - 97,21%
Level 3: 2000 - 35 $ - 1 949 - 97,44%
Level 4: 4000 - 20 $ - 3 927 - 98,17%
Luxury : 1000 - 200 $ - 965 - 96,50%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17 521 - 97,34%
Average Income per Game618 828 $
Year to Date Revenue11 757 737 $

Expense

Pro Players Total Salaries56 439 000 $
Pro Players Total Average Salaries56 439 000 $
Farm Players Total Salaries1 128 200 $
Farm Players Total Average Salaries1 128 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 910 231 $
Farm Year To Date Expenses273 350 $
Pro Salary Cap To Date21 718 350 $
Farm Salary Cap To Date251 127 $

Estimate

Pro Estimated Season Revenue13 614 222 $
Pro Remaining Season Days114
Pro Expenses Per Days307 778 $
Pro Estimated Expenses35 086 692 $
Farm Remaining Season Days248
Farm Expenses Per Days3 850 $
Farm Estimated Expenses954 800 $
Estimated Season Expenses36 041 492 $
Season Salary Cap56 439 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 561 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 2 439 000 $
Current Bank Account61 932 288 $
Projected Bank Account39 505 018 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 3 928 378 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 3 158 108 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 2 649 730 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 2 618 919 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 2 464 865 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 2 372 432 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 2 326 216 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 2 064 324 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 002 703 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 1 694 595 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 1 679 189 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 1 074 681 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 824 497 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 693 243 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 693 243 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 682 151 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 616 216 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 570 000 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 570 000 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 554 595 $
Shea Theodore 863 000 $ (2)
-Salary Remaining : 531 795 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 508 378 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 500 368 $
Total Pro Players23
Salary Commitment
Year 9 : 56 439 000 $
Year 10 : 30 814 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Average Commitment
Year 9 : 56 439 000 $
Year 10 : 30 814 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 9 : 56 439 000 $
Year 10 : 30 814 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $

Farm Players Salaries

Kevin Fiala 139 400 $ (2)
Salary Remaining : 108 374 $
Colin White 128 500 $ (3)
Salary Remaining : 99 900 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 79 764 $
Brandon Manning 97 500 $ (2)
Salary Remaining : 75 799 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 70 824 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 69 969 $
Tristan Jarry 89 400 $ (1)
Salary Remaining : 69 502 $
Philipp Grubauer 75 000 $ (1)
Salary Remaining : 58 307 $
Taylor Beck 65 000 $ (1)
Salary Remaining : 50 533 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 49 755 $
Michael Zalewski 63 200 $ (1)
Salary Remaining : 49 134 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 47 618 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 47 618 $
Total Farm Players13
Salary Commitment
Year 9 : 1 128 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 128 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 863 - 97,72%
Level 2: 5000 - 60 $ - 4 891 - 97,83%
Level 3: 2000 - 35 $ - 1 938 - 96,91%
Level 4: 4000 - 20 $ - 3 918 - 97,95%
Luxury : 1000 - 200 $ - 970 - 97,00%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 581 - 97,67%
Average Income per Game622 194 $
Year to Date Revenue9 332 905 $

Expense

Pro Players Total Salaries66 237 000 $
Pro Players Total Average Salaries66 237 000 $
Farm Players Total Salaries470 650 $
Farm Players Total Average Salaries470 650 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 612 611 $
Farm Year To Date Expenses293 940 $
Pro Salary Cap To Date25 420 698 $
Farm Salary Cap To Date104 725 $

Estimate

Pro Estimated Season Revenue16 177 035 $
Pro Remaining Season Days114
Pro Expenses Per Days360 741 $
Pro Estimated Expenses41 124 474 $
Farm Remaining Season Days248
Farm Expenses Per Days4 140 $
Farm Estimated Expenses1 026 720 $
Estimated Season Expenses42 151 194 $
Season Salary Cap66 237 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $6 763 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 12 237 000 $
Current Bank Account43 125 281 $
Projected Bank Account17 151 122 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 5 237 838 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 3 748 443 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 3 697 297 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 3 543 243 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 2 927 027 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 2 618 919 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 2 567 773 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 2 567 773 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 2 567 773 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 2 464 865 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 1 694 595 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 1 617 568 $
Alexander Nylander 1 775 000 $ (3)
-Salary Remaining : 1 093 784 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 631 622 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 585 405 $
Anton Lindholm 925 000 $ (1)
-Salary Remaining : 570 000 $
Jakob Forsbacka Karlsson 925 000 $ (3)
-Salary Remaining : 570 000 $
Adrian Kempe 894 000 $ (1)
-Salary Remaining : 550 897 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 550 897 $
Evan Rodrigues 840 000 $ (1)
-Salary Remaining : 517 622 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 492 973 $
Total Pro Players21
Salary Commitment
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $
Salary Average Commitment
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 237 000 $
Year 10 : 50 284 000 $
Year 11 : 50 284 000 $
Year 12 : 37 084 000 $

Farm Players Salaries

Gabriel Carlsson 92 500 $ (3)
Salary Remaining : 71 912 $
Jared Boll 90 000 $ (2)
Salary Remaining : 69 969 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 69 502 $
Buddy Robinson 75 000 $ (1)
Salary Remaining : 58 307 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 48 589 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 47 618 $
Total Farm Players6
Salary Commitment
Year 9 : 470 650 $
Year 10 : 333 150 $
Year 11 : 181 900 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 470 650 $
Year 10 : 333 150 $
Year 11 : 181 900 $
Year 12 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 858 - 97,63%
Level 2: 5000 - 60 $ - 4 936 - 98,71%
Level 3: 2000 - 35 $ - 1 952 - 97,59%
Level 4: 4000 - 20 $ - 3 903 - 97,57%
Luxury : 1000 - 200 $ - 980 - 98,01%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 628 - 97,93%
Average Income per Game624 392 $
Year to Date Revenue8 741 483 $

Expense

Pro Players Total Salaries69 594 500 $
Pro Players Total Average Salaries69 594 500 $
Farm Players Total Salaries741 500 $
Farm Players Total Average Salaries741 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 747 617 $
Farm Year To Date Expenses298 555 $
Pro Salary Cap To Date26 709 206 $
Farm Salary Cap To Date165 004 $

Estimate

Pro Estimated Season Revenue16 858 574 $
Pro Remaining Season Days114
Pro Expenses Per Days376 727 $
Pro Estimated Expenses42 946 878 $
Farm Remaining Season Days248
Farm Expenses Per Days4 205 $
Farm Estimated Expenses1 042 840 $
Estimated Season Expenses43 989 718 $
Season Salary Cap69 594 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 405 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 15 594 500 $
Current Bank Account64 218 880 $
Projected Bank Account37 087 736 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 4 645 038 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 3 697 297 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 3 697 297 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 3 697 297 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 3 543 243 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 3 389 189 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 3 081 081 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 2 526 486 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 2 495 676 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 2 387 838 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 2 048 919 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 1 478 919 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 1 193 919 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 109 189 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 1 016 757 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 801 081 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 585 405 $
Troy Stecher 925 000 $ (2)
-Salary Remaining : 570 000 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 550 897 $
Lukas Sedlak 600 000 $ (1)
-Salary Remaining : 369 730 $
Total Pro Players20
Salary Commitment
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $
Salary Average Commitment
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 594 500 $
Year 10 : 49 500 500 $
Year 11 : 34 838 000 $
Year 12 : 24 788 000 $

Farm Players Salaries

Shane Doan 484 000 $ (1)
Salary Remaining : 376 276 $
Pontus Aberg 92 500 $ (1)
Salary Remaining : 71 912 $
Ryan Garbutt 90 000 $ (1)
Salary Remaining : 69 969 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 58 307 $
Total Farm Players4
Salary Commitment
Year 9 : 741 500 $
Year 10 : 75 000 $
Year 11 : 75 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 741 500 $
Year 10 : 75 000 $
Year 11 : 75 000 $
Year 12 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 903 - 98,39%
Level 2: 5000 - 60 $ - 4 887 - 97,73%
Level 3: 2000 - 35 $ - 1 964 - 98,22%
Level 4: 4000 - 20 $ - 3 907 - 97,69%
Luxury : 1000 - 200 $ - 979 - 97,85%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17 640 - 98,00%
Average Income per Game625 331 $
Year to Date Revenue12 506 627 $

Expense

Pro Players Total Salaries70 294 000 $
Pro Players Total Average Salaries70 294 000 $
Farm Players Total Salaries1 281 600 $
Farm Players Total Average Salaries1 281 600 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 791 451 $
Farm Year To Date Expenses478 090 $
Pro Salary Cap To Date27 465 262 $
Farm Salary Cap To Date300 025 $

Estimate

Pro Estimated Season Revenue13 131 958 $
Pro Remaining Season Days114
Pro Expenses Per Days384 562 $
Pro Estimated Expenses43 840 068 $
Farm Remaining Season Days248
Farm Expenses Per Days6 525 $
Farm Estimated Expenses1 618 200 $
Estimated Season Expenses45 458 268 $
Season Salary Cap70 294 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 706 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 294 000 $
Current Bank Account12 135 766 $
Projected Bank Account(20 190 544 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 5 854 054 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 4 262 368 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 3 697 297 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 3 666 486 $
Semyon Varlamov 5 900 000 $ (3)
-Salary Remaining : 3 635 676 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 3 389 189 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 2 865 405 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 2 464 865 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 1 848 649 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 1 745 741 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 1 694 595 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 1 602 162 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 1 232 432 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 232 432 $
Nikita Zadorov 1 744 000 $ (1)
-Salary Remaining : 1 074 681 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 693 243 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 585 405 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 400 541 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 400 541 $
Austin Watson 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players21
Salary Commitment
Year 9 : 70 294 000 $
Year 10 : 46 242 000 $
Year 11 : 31 550 000 $
Year 12 : 25 650 000 $
Salary Average Commitment
Year 9 : 70 294 000 $
Year 10 : 46 242 000 $
Year 11 : 31 550 000 $
Year 12 : 25 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 294 000 $
Year 10 : 46 242 000 $
Year 11 : 31 550 000 $
Year 12 : 25 650 000 $

Farm Players Salaries

Jordan Nolan 95 000 $ (2)
Salary Remaining : 73 856 $
Brady Skjei 92 500 $ (2)
Salary Remaining : 71 912 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 71 912 $
Slater Koekkoek 92 500 $ (1)
Salary Remaining : 71 912 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 71 912 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 69 502 $
Paul Postma 88 700 $ (1)
Salary Remaining : 68 958 $
Jonas Gustavsson 80 000 $ (1)
Salary Remaining : 62 194 $
Jeremy Smith 67 500 $ (1)
Salary Remaining : 52 476 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 50 533 $
Liam O'Brien 64 200 $ (1)
Salary Remaining : 49 911 $
Justin Dowling 62 500 $ (1)
Salary Remaining : 48 589 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 48 589 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 47 268 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 46 646 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 45 480 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players17
Salary Commitment
Year 9 : 1 281 600 $
Year 10 : 492 700 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 281 600 $
Year 10 : 492 700 $
Year 11 : 0 $
Year 12 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 899 - 98,31%
Level 2: 5000 - 60 $ - 4 898 - 97,96%
Level 3: 2000 - 35 $ - 1 946 - 97,30%
Level 4: 4000 - 20 $ - 3 965 - 99,11%
Luxury : 1000 - 200 $ - 983 - 98,34%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 690 - 98,28%
Average Income per Game626 181 $
Year to Date Revenue9 392 720 $

Expense

Pro Players Total Salaries60 583 000 $
Pro Players Total Average Salaries60 583 000 $
Farm Players Total Salaries613 700 $
Farm Players Total Average Salaries613 700 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 634 551 $
Farm Year To Date Expenses247 861 $
Pro Salary Cap To Date23 250 796 $
Farm Salary Cap To Date136 604 $

Estimate

Pro Estimated Season Revenue16 280 715 $
Pro Remaining Season Days114
Pro Expenses Per Days332 881 $
Pro Estimated Expenses37 948 434 $
Farm Remaining Season Days248
Farm Expenses Per Days3 491 $
Farm Estimated Expenses865 768 $
Estimated Season Expenses38 814 202 $
Season Salary Cap60 583 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 417 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 583 000 $
Current Bank Account36 101 765 $
Projected Bank Account13 568 278 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 3 635 676 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 3 450 811 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 3 327 568 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 3 286 281 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 2 927 027 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 2 834 595 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 2 772 973 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 2 202 973 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 1 848 649 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 1 787 027 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 1 632 973 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 1 525 135 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 970 541 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 893 514 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 585 405 $
Boyd Gordon 950 000 $ (1)
-Salary Remaining : 585 405 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 554 595 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 492 973 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 492 973 $
Jamie McBain 650 000 $ (1)
-Salary Remaining : 400 541 $
Scott Wilson 625 000 $ (2)
-Salary Remaining : 385 135 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 369 730 $
Brian Strait 600 000 $ (1)
-Salary Remaining : 369 730 $
Total Pro Players23
Salary Commitment
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $
Salary Average Commitment
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 583 000 $
Year 10 : 37 475 000 $
Year 11 : 22 225 000 $
Year 12 : 10 150 000 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 266 270 $
Jack Roslovic 113 700 $ (3)
Salary Remaining : 88 394 $
Sean Malone 92 500 $ (1)
Salary Remaining : 71 912 $
Dylan DeMelo 65 000 $ (2)
Salary Remaining : 50 533 $
Total Farm Players4
Salary Commitment
Year 9 : 613 700 $
Year 10 : 521 200 $
Year 11 : 456 200 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 613 700 $
Year 10 : 521 200 $
Year 11 : 456 200 $
Year 12 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 858 - 97,64%
Level 2: 5000 - 60 $ - 4 854 - 97,08%
Level 3: 2000 - 35 $ - 1 955 - 97,75%
Level 4: 4000 - 20 $ - 3 921 - 98,01%
Luxury : 1000 - 200 $ - 994 - 99,41%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 582 - 97,68%
Average Income per Game623 580 $
Year to Date Revenue9 977 280 $

Expense

Pro Players Total Salaries72 584 000 $
Pro Players Total Average Salaries72 584 000 $
Farm Players Total Salaries1 204 250 $
Farm Players Total Average Salaries1 204 250 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 508 985 $
Farm Year To Date Expenses379 282 $
Pro Salary Cap To Date27 856 566 $
Farm Salary Cap To Date268 025 $

Estimate

Pro Estimated Season Revenue15 589 500 $
Pro Remaining Season Days114
Pro Expenses Per Days401 535 $
Pro Estimated Expenses45 774 990 $
Farm Remaining Season Days248
Farm Expenses Per Days5 342 $
Farm Estimated Expenses1 324 816 $
Estimated Season Expenses47 099 806 $
Season Salary Cap72 584 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $416 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 584 000 $
Current Bank Account(3 892 515 $)
Projected Bank Account(35 402 821 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 6 162 162 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 5 083 784 $
Kris Letang 7 250 000 $ (5)
-Salary Remaining : 4 467 568 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 4 159 459 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 3 389 189 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 3 373 784 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 3 081 081 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 2 695 946 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 2 618 919 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 2 002 703 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 1 899 795 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 1 694 595 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 647 027 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 647 027 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 585 405 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 531 795 $
Tom Pyatt 800 000 $ (1)
-Salary Remaining : 492 973 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 439 362 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 400 541 $
Michael Bournival 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players20
Salary Commitment
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $
Salary Average Commitment
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 584 000 $
Year 10 : 41 796 000 $
Year 11 : 31 333 000 $
Year 12 : 27 600 000 $

Farm Players Salaries

Dwight King 210 000 $ (1)
Salary Remaining : 163 260 $
Jiri Hudler 200 000 $ (1)
Salary Remaining : 155 486 $
Jakub Vrana 136 300 $ (1)
Salary Remaining : 105 964 $
Anton Khudobin 120 000 $ (2)
Salary Remaining : 93 292 $
Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 82 952 $
David Rittich 92 500 $ (1)
Salary Remaining : 71 912 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 71 912 $
Josh Archibald 92 500 $ (1)
Salary Remaining : 71 912 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 71 912 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 47 618 $
Total Farm Players10
Salary Commitment
Year 9 : 1 204 250 $
Year 10 : 181 250 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 204 250 $
Year 10 : 181 250 $
Year 11 : 0 $
Year 12 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 769 - 96,15%
Level 2: 5000 - 60 $ - 4 832 - 96,65%
Level 3: 2000 - 35 $ - 1 933 - 96,67%
Level 4: 4000 - 20 $ - 3 909 - 97,71%
Luxury : 1000 - 200 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 418 - 96,77%
Average Income per Game615 950 $
Year to Date Revenue9 855 193 $

Expense

Pro Players Total Salaries71 568 333 $
Pro Players Total Average Salaries71 568 333 $
Farm Players Total Salaries733 489 $
Farm Players Total Average Salaries733 489 $
Coaches Total Salaries1 195 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 104 703 $
Farm Year To Date Expenses206 681 $
Pro Salary Cap To Date27 720 948 $
Farm Salary Cap To Date163 229 $

Estimate

Pro Estimated Season Revenue15 398 739 $
Pro Remaining Season Days114
Pro Expenses Per Days392 261 $
Pro Estimated Expenses44 717 754 $
Farm Remaining Season Days248
Farm Expenses Per Days2 911 $
Farm Estimated Expenses721 928 $
Estimated Season Expenses45 439 682 $
Season Salary Cap71 568 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 431 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 568 333 $
Current Bank Account4 554 053 $
Projected Bank Account(25 486 890 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 5 099 189 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 3 912 973 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 3 697 297 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 3 697 297 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 3 604 865 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 3 450 811 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 3 286 486 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 3 081 081 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 2 684 854 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 2 218 378 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 1 848 649 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 1 848 649 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 1 078 378 $
Lawson Crouse 1 603 000 $ (3)
-Salary Remaining : 987 795 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Tyler Pitlick 725 000 $ (1)
-Salary Remaining : 446 757 $
Jack Skille 700 000 $ (1)
-Salary Remaining : 431 351 $
Justin Falk 650 000 $ (2)
-Salary Remaining : 400 541 $
Seth Griffith 625 000 $ (1)
-Salary Remaining : 385 135 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 354 324 $
Devin Setoguchi 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players22
Salary Commitment
Year 9 : 71 568 333 $
Year 10 : 51 928 000 $
Year 11 : 44 678 000 $
Year 12 : 37 475 000 $
Salary Average Commitment
Year 9 : 71 568 333 $
Year 10 : 51 928 000 $
Year 11 : 44 678 000 $
Year 12 : 37 475 000 $
Salary Cap with 1 Way Contract
Year 9 : 71 568 333 $
Year 10 : 51 928 000 $
Year 11 : 44 678 000 $
Year 12 : 37 475 000 $

Farm Players Salaries

Malcolm Subban 146 300 $ (1)
Salary Remaining : 113 738 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 104 953 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 83 651 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 71 912 $
Robbie Russo 92 500 $ (1)
Salary Remaining : 71 912 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 69 105 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 54 964 $
Total Farm Players7
Salary Commitment
Year 9 : 733 489 $
Year 10 : 196 489 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 733 489 $
Year 10 : 196 489 $
Year 11 : 0 $
Year 12 : 0 $

SanJose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 941 - 99,02%
Level 2: 5000 - 60 $ - 4 911 - 98,23%
Level 3: 2000 - 35 $ - 1 950 - 97,51%
Level 4: 4000 - 20 $ - 3 910 - 97,76%
Luxury : 1000 - 200 $ - 985 - 98,48%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 698 - 98,32%
Average Income per Game628 435 $
Year to Date Revenue10 683 397 $

Expense

Pro Players Total Salaries71 001 000 $
Pro Players Total Average Salaries71 001 000 $
Farm Players Total Salaries80 000 $
Farm Players Total Average Salaries80 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 440 932 $
Farm Year To Date Expenses129 078 $
Pro Salary Cap To Date27 249 019 $
Farm Salary Cap To Date17 821 $

Estimate

Pro Estimated Season Revenue15 082 443 $
Pro Remaining Season Days114
Pro Expenses Per Days386 492 $
Pro Estimated Expenses44 060 088 $
Farm Remaining Season Days248
Farm Expenses Per Days1 818 $
Farm Estimated Expenses450 864 $
Estimated Season Expenses44 510 952 $
Season Salary Cap71 001 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 999 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 001 000 $
Current Bank Account(1 495 325 $)
Projected Bank Account(30 923 834 $)

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 4 683 243 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 3 774 324 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 3 235 135 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 3 196 930 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 3 196 930 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 2 680 541 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 2 618 919 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 2 526 486 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 2 403 243 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 2 156 757 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 2 095 135 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 1 787 027 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 1 540 541 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 1 386 486 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 1 109 189 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 708 649 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 647 027 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 585 405 $
Chandler Stephenson 925 000 $ (1)
-Salary Remaining : 570 000 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 385 135 $
Total Pro Players21
Salary Commitment
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $
Salary Average Commitment
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $
Salary Cap with 1 Way Contract
Year 9 : 71 001 000 $
Year 10 : 48 026 000 $
Year 11 : 28 126 000 $
Year 12 : 27 501 000 $

Farm Players Salaries

Chris Driedger 80 000 $ (1)
Salary Remaining : 62 194 $
Total Farm Players1
Salary Commitment
Year 9 : 80 000 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 80 000 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 853 - 97,55%
Level 2: 5000 - 60 $ - 4 828 - 96,57%
Level 3: 2000 - 35 $ - 1 928 - 96,40%
Level 4: 4000 - 20 $ - 3 932 - 98,30%
Luxury : 1000 - 200 $ - 977 - 97,65%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 518 - 97,32%
Average Income per Game620 387 $
Year to Date Revenue11 166 962 $

Expense

Pro Players Total Salaries70 876 000 $
Pro Players Total Average Salaries70 876 000 $
Farm Players Total Salaries755 250 $
Farm Players Total Average Salaries755 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 352 098 $
Farm Year To Date Expenses333 489 $
Pro Salary Cap To Date25 968 308 $
Farm Salary Cap To Date222 232 $

Estimate

Pro Estimated Season Revenue14 268 896 $
Pro Remaining Season Days114
Pro Expenses Per Days388 519 $
Pro Estimated Expenses44 291 166 $
Farm Remaining Season Days248
Farm Expenses Per Days3 935 $
Farm Estimated Expenses975 880 $
Estimated Season Expenses45 267 046 $
Season Salary Cap70 876 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 124 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 876 000 $
Current Bank Account49 744 028 $
Projected Bank Account18 745 878 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 4 621 622 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 4 236 486 $
Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 4 159 459 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 4 005 405 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 3 543 243 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 3 081 081 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 2 772 973 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 2 772 973 $
Cam Talbot 4 167 000 $ (3)
-Salary Remaining : 2 567 773 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 2 464 865 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 2 310 811 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 1 643 449 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 1 283 578 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 831 892 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 770 270 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 554 595 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 550 897 $
Curtis McElhinney 800 000 $ (1)
-Salary Remaining : 492 973 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 394 378 $
Total Pro Players20
Salary Commitment
Year 9 : 70 876 000 $
Year 10 : 49 865 000 $
Year 11 : 45 892 000 $
Year 12 : 25 125 000 $
Salary Average Commitment
Year 9 : 70 876 000 $
Year 10 : 49 865 000 $
Year 11 : 45 892 000 $
Year 12 : 25 125 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 876 000 $
Year 10 : 49 865 000 $
Year 11 : 45 892 000 $
Year 12 : 25 125 000 $

Farm Players Salaries

Alex Tuch 135 000 $ (3)
Salary Remaining : 104 953 $
J.T. Compher 100 000 $ (3)
Salary Remaining : 77 743 $
Riley Barber 92 500 $ (2)
Salary Remaining : 71 912 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 62 194 $
Tim Heed 77 500 $ (1)
Salary Remaining : 60 251 $
Ryan Dzingel 75 000 $ (1)
Salary Remaining : 58 307 $
Cal O'Reilly 70 000 $ (1)
Salary Remaining : 54 420 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 49 561 $
Zack Mitchell 61 500 $ (1)
Salary Remaining : 47 812 $
Total Farm Players9
Salary Commitment
Year 9 : 755 250 $
Year 10 : 391 250 $
Year 11 : 235 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 755 250 $
Year 10 : 391 250 $
Year 11 : 235 000 $
Year 12 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 977 - 99,61%
Level 2: 5000 - 60 $ - 4 962 - 99,24%
Level 3: 2000 - 35 $ - 1 926 - 96,28%
Level 4: 4000 - 20 $ - 3 899 - 97,48%
Luxury : 1000 - 200 $ - 984 - 98,37%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 747 - 98,59%
Average Income per Game631 119 $
Year to Date Revenue10 097 904 $

Expense

Pro Players Total Salaries72 575 500 $
Pro Players Total Average Salaries72 575 500 $
Farm Players Total Salaries722 700 $
Farm Players Total Average Salaries722 700 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 333 047 $
Farm Year To Date Expenses272 143 $
Pro Salary Cap To Date27 853 300 $
Farm Salary Cap To Date160 886 $

Estimate

Pro Estimated Season Revenue15 777 975 $
Pro Remaining Season Days114
Pro Expenses Per Days399 057 $
Pro Estimated Expenses45 492 498 $
Farm Remaining Season Days248
Farm Expenses Per Days3 833 $
Farm Estimated Expenses950 584 $
Estimated Season Expenses46 443 082 $
Season Salary Cap72 575 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $424 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 575 500 $
Current Bank Account57 274 341 $
Projected Bank Account26 609 234 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 3 758 919 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 3 543 243 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 3 412 605 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 3 389 189 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 3 389 189 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 2 896 216 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 2 618 919 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 2 572 703 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 2 464 865 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 2 449 459 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 2 156 757 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 2 156 757 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 2 002 703 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 1 910 270 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 1 725 405 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 1 386 486 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 1 232 432 $
Brandon Davidson 1 425 000 $ (2)
-Salary Remaining : 878 108 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 400 541 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 377 432 $
Total Pro Players20
Salary Commitment
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $
Salary Average Commitment
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 575 500 $
Year 10 : 45 100 500 $
Year 11 : 27 113 000 $
Year 12 : 13 638 000 $

Farm Players Salaries

Miles Wood 92 500 $ (2)
Salary Remaining : 71 912 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 71 912 $
Jacob Larsson 92 500 $ (3)
Salary Remaining : 71 912 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 71 912 $
Frank Vatrano 92 500 $ (1)
Salary Remaining : 71 912 $
Cody Goloubef 75 000 $ (1)
Salary Remaining : 58 307 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 48 745 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 47 618 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 47 618 $
Total Farm Players9
Salary Commitment
Year 9 : 722 700 $
Year 10 : 492 500 $
Year 11 : 185 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 722 700 $
Year 10 : 492 500 $
Year 11 : 185 000 $
Year 12 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 824 - 97,07%
Level 2: 5000 - 60 $ - 4 924 - 98,47%
Level 3: 2000 - 35 $ - 1 958 - 97,92%
Level 4: 4000 - 20 $ - 3 949 - 98,72%
Luxury : 1000 - 200 $ - 969 - 96,87%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 624 - 97,91%
Average Income per Game621 749 $
Year to Date Revenue9 326 231 $

Expense

Pro Players Total Salaries72 530 000 $
Pro Players Total Average Salaries72 530 000 $
Farm Players Total Salaries694 175 $
Farm Players Total Average Salaries694 175 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 027 747 $
Farm Year To Date Expenses377 081 $
Pro Salary Cap To Date27 835 834 $
Farm Salary Cap To Date154 496 $

Estimate

Pro Estimated Season Revenue16 165 467 $
Pro Remaining Season Days114
Pro Expenses Per Days394 757 $
Pro Estimated Expenses45 002 298 $
Farm Remaining Season Days248
Farm Expenses Per Days5 311 $
Farm Estimated Expenses1 317 128 $
Estimated Season Expenses46 319 426 $
Season Salary Cap72 530 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $470 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 530 000 $
Current Bank Account58 056 501 $
Projected Bank Account27 902 542 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 5 545 946 $
Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 5 361 081 $
Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 4 313 514 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 4 236 486 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 3 250 541 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 3 235 135 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 2 618 919 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 2 588 108 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 2 526 486 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 2 310 811 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 1 643 449 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 1 093 784 $
Joshua Morrissey 1 363 000 $ (2)
-Salary Remaining : 839 903 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 770 270 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 708 649 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 616 216 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 539 189 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 523 784 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 385 135 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 354 324 $
Total Pro Players22
Salary Commitment
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $
Salary Average Commitment
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 530 000 $
Year 10 : 54 705 000 $
Year 11 : 49 142 000 $
Year 12 : 29 850 000 $

Farm Players Salaries

Darnell Nurse 171 300 $ (2)
Salary Remaining : 133 174 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 71 912 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 69 502 $
Nick Paul 89 400 $ (2)
Salary Remaining : 69 502 $
Pheonix Copley 70 875 $ (1)
Salary Remaining : 55 100 $
Scott Harrington 63 200 $ (1)
Salary Remaining : 49 134 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 46 646 $
Dennis Rasmussen 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players8
Salary Commitment
Year 9 : 694 175 $
Year 10 : 260 700 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 694 175 $
Year 10 : 260 700 $
Year 11 : 0 $
Year 12 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 934 - 98,90%
Level 2: 5000 - 60 $ - 4 904 - 98,08%
Level 3: 2000 - 35 $ - 1 961 - 98,05%
Level 4: 4000 - 20 $ - 3 944 - 98,59%
Luxury : 1000 - 200 $ - 981 - 98,11%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 724 - 98,46%
Average Income per Game627 990 $
Year to Date Revenue9 419 846 $

Expense

Pro Players Total Salaries72 405 667 $
Pro Players Total Average Salaries72 405 667 $
Farm Players Total Salaries479 900 $
Farm Players Total Average Salaries479 900 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 112 403 $
Farm Year To Date Expenses255 996 $
Pro Salary Cap To Date27 920 490 $
Farm Salary Cap To Date144 734 $

Estimate

Pro Estimated Season Revenue16 327 733 $
Pro Remaining Season Days114
Pro Expenses Per Days394 085 $
Pro Estimated Expenses44 925 690 $
Farm Remaining Season Days248
Farm Expenses Per Days3 072 $
Farm Estimated Expenses761 856 $
Estimated Season Expenses45 687 546 $
Season Salary Cap72 405 667 $
Estimate Under Maximum Salary Cap of 73 000 000 $594 333 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 405 667 $
Current Bank Account55 060 375 $
Projected Bank Account25 700 562 $

Pro Players Salaries

Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 4 159 459 $
Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 4 128 649 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 4 005 405 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 3 260 811 $
Mark Streit 5 250 000 $ (1)
-Salary Remaining : 3 235 135 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 3 081 081 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 2 618 919 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 2 464 865 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 2 444 530 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 2 326 216 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 2 002 703 $
Matt Stajan 3 125 000 $ (2)
-Salary Remaining : 1 925 676 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 1 617 568 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 1 540 541 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 1 232 432 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 985 946 $
Christian Fischer 1 107 000 $ (3)
-Salary Remaining : 682 151 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 570 000 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 400 541 $
Andreas Martinsen 640 000 $ (1)
-Salary Remaining : 394 378 $
Total Pro Players21
Salary Commitment
Year 9 : 72 405 667 $
Year 10 : 52 315 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $
Salary Average Commitment
Year 9 : 72 405 667 $
Year 10 : 52 315 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 405 667 $
Year 10 : 52 315 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $

Farm Players Salaries

Yohann Auvitu 92 500 $ (1)
Salary Remaining : 71 912 $
Kyle Rau 85 900 $ (1)
Salary Remaining : 66 781 $
Garnet Hathaway 69 000 $ (1)
Salary Remaining : 53 643 $
Mitch Callahan 60 000 $ (1)
Salary Remaining : 46 646 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 44 702 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 44 702 $
Wade Megan 57 500 $ (1)
Salary Remaining : 44 702 $
Nic Kerdiles 0 $ (1)
Salary Remaining : 0 $
TJ Tynan 0 $ (1)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 9 : 479 900 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 479 900 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 944 - 99,06%
Level 2: 5000 - 60 $ - 4 869 - 97,38%
Level 3: 2000 - 35 $ - 1 946 - 97,30%
Level 4: 4000 - 25 $ - 2 687 - 67,17%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16 427 - 91,26%
Average Income per Game621 201 $
Year to Date Revenue9 318 018 $

Expense

Pro Players Total Salaries59 777 500 $
Pro Players Total Average Salaries59 777 500 $
Farm Players Total Salaries933 550 $
Farm Players Total Average Salaries933 550 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 406 964 $
Farm Year To Date Expenses219 987 $
Pro Salary Cap To Date22 215 068 $
Farm Salary Cap To Date197 732 $

Estimate

Pro Estimated Season Revenue16 151 231 $
Pro Remaining Season Days114
Pro Expenses Per Days325 824 $
Pro Estimated Expenses37 143 936 $
Farm Remaining Season Days248
Farm Expenses Per Days3 240 $
Farm Estimated Expenses803 520 $
Estimated Season Expenses37 947 456 $
Season Salary Cap59 777 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $13 222 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 5 777 500 $
Current Bank Account66 691 067 $
Projected Bank Account44 894 842 $

Pro Players Salaries

Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 3 635 676 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 3 169 200 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 3 081 081 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 2 896 216 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 2 580 714 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 2 464 865 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 2 341 622 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 2 233 784 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 2 156 757 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 2 015 027 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 1 540 541 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 1 386 486 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 1 232 432 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 821 416 $
Mirco Mueller 1 319 000 $ (1)
-Salary Remaining : 812 789 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 793 686 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 682 151 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 677 838 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 570 000 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 539 189 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 431 351 $
Tanner Kero 667 000 $ (1)
-Salary Remaining : 411 016 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 362 027 $
Total Pro Players23
Salary Commitment
Year 9 : 59 777 500 $
Year 10 : 33 621 000 $
Year 11 : 23 563 000 $
Year 12 : 7 643 000 $
Salary Average Commitment
Year 9 : 59 777 500 $
Year 10 : 33 621 000 $
Year 11 : 23 563 000 $
Year 12 : 7 643 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 777 500 $
Year 10 : 33 621 000 $
Year 11 : 23 563 000 $
Year 12 : 7 643 000 $

Farm Players Salaries

Chris Neil 150 000 $ (1)
Salary Remaining : 116 614 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 105 964 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 100 599 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 83 651 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 71 912 $
Shane Prince 85 000 $ (2)
Salary Remaining : 66 082 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 65 304 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 61 223 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 54 420 $
Total Farm Players9
Salary Commitment
Year 9 : 933 550 $
Year 10 : 400 750 $
Year 11 : 129 400 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 933 550 $
Year 10 : 400 750 $
Year 11 : 129 400 $
Year 12 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 896 - 98,26%
Level 2: 5000 - 60 $ - 4 856 - 97,12%
Level 3: 2000 - 35 $ - 1 947 - 97,33%
Level 4: 4000 - 20 $ - 3 891 - 97,28%
Luxury : 1000 - 200 $ - 966 - 96,64%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 556 - 97,53%
Average Income per Game622 276 $
Year to Date Revenue11 200 973 $

Expense

Pro Players Total Salaries58 841 500 $
Pro Players Total Average Salaries58 841 500 $
Farm Players Total Salaries1 007 650 $
Farm Players Total Average Salaries1 007 650 $
Coaches Total Salaries1 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 841 481 $
Farm Year To Date Expenses335 546 $
Pro Salary Cap To Date22 582 402 $
Farm Salary Cap To Date224 289 $

Estimate

Pro Estimated Season Revenue14 312 354 $
Pro Remaining Season Days114
Pro Expenses Per Days321 711 $
Pro Estimated Expenses36 675 054 $
Farm Remaining Season Days248
Farm Expenses Per Days4 726 $
Farm Estimated Expenses1 172 048 $
Estimated Season Expenses37 847 102 $
Season Salary Cap58 841 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 158 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 841 500 $
Current Bank Account73 874 507 $
Projected Bank Account50 339 759 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 4 313 514 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 3 543 243 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 3 081 081 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 2 896 216 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 2 772 973 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 2 310 811 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 202 973 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 156 757 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 1 968 195 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 1 725 405 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 1 694 595 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 1 408 054 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 1 047 568 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 1 002 584 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 839 903 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 770 270 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 631 622 $
Jaycob Megna 925 000 $ (1)
-Salary Remaining : 570 000 $
William Carrier 847 500 $ (2)
-Salary Remaining : 522 243 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 415 946 $
Nate Prosser 625 000 $ (1)
-Salary Remaining : 385 135 $
Total Pro Players21
Salary Commitment
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $
Salary Average Commitment
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 841 500 $
Year 10 : 32 372 500 $
Year 11 : 21 363 000 $
Year 12 : 17 250 000 $

Farm Players Salaries

Dylan Strome 336 900 $ (3)
Salary Remaining : 261 916 $
Timo Meier 164 400 $ (3)
Salary Remaining : 127 809 $
Jared McCann 110 700 $ (2)
Salary Remaining : 86 061 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 71 912 $
Joonas Korpisalo 92 500 $ (1)
Salary Remaining : 71 912 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 71 446 $
Anthony Bitetto 61 250 $ (2)
Salary Remaining : 47 618 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 44 702 $
Total Farm Players8
Salary Commitment
Year 9 : 1 007 650 $
Year 10 : 673 250 $
Year 11 : 501 300 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 007 650 $
Year 10 : 673 250 $
Year 11 : 501 300 $
Year 12 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 777 - 96,29%
Level 2: 5000 - 60 $ - 4 884 - 97,68%
Level 3: 2000 - 35 $ - 1 955 - 97,77%
Level 4: 4000 - 20 $ - 3 932 - 98,31%
Luxury : 1000 - 200 $ - 980 - 97,99%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 529 - 97,38%
Average Income per Game619 054 $
Year to Date Revenue9 285 808 $

Expense

Pro Players Total Salaries54 050 500 $
Pro Players Total Average Salaries54 050 500 $
Farm Players Total Salaries228 750 $
Farm Players Total Average Salaries228 750 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 935 628 $
Farm Year To Date Expenses73 201 $
Pro Salary Cap To Date20 743 715 $
Farm Salary Cap To Date50 907 $

Estimate

Pro Estimated Season Revenue16 095 401 $
Pro Remaining Season Days114
Pro Expenses Per Days294 868 $
Pro Estimated Expenses33 614 952 $
Farm Remaining Season Days248
Farm Expenses Per Days1 031 $
Farm Estimated Expenses255 688 $
Estimated Season Expenses33 870 640 $
Season Salary Cap54 050 500 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 949 500 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 50 500 $
Current Bank Account54 235 497 $
Projected Bank Account36 460 258 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 4 313 514 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 3 697 297 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 3 574 054 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 3 389 189 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 2 557 297 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 2 516 011 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 2 033 514 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 1 540 541 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 1 448 108 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 140 000 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 1 001 351 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 862 703 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 785 676 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 772 735 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 770 270 $
Vincent Hinostroza 925 000 $ (1)
-Salary Remaining : 570 000 $
Martin Frk 862 500 $ (1)
-Salary Remaining : 531 486 $
Brett Lernout 826 000 $ (1)
-Salary Remaining : 508 995 $
Emerson Etem 775 000 $ (1)
-Salary Remaining : 477 568 $
Nikita Nesterov 725 000 $ (1)
-Salary Remaining : 446 757 $
Mark McNeill 600 000 $ (1)
-Salary Remaining : 369 730 $
Total Pro Players21
Salary Commitment
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $
Salary Average Commitment
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $
Salary Cap with 1 Way Contract
Year 9 : 54 050 500 $
Year 10 : 29 950 000 $
Year 11 : 18 300 000 $
Year 12 : 12 800 000 $

Farm Players Salaries

Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 71 912 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 58 307 $
Alan Quine 61 250 $ (2)
Salary Remaining : 47 618 $
Total Farm Players3
Salary Commitment
Year 9 : 228 750 $
Year 10 : 61 250 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 228 750 $
Year 10 : 61 250 $
Year 11 : 0 $
Year 12 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
73 000 000 $

Over Minimum of
54 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 73 756 845 $ 60 672 000 $ 12 328 000 $ 6 672 000 $ 22628
Arizona Coyotes 3 165 822 $ 59 024 000 $ 13 976 000 $ 5 024 000 $ 231538
Boston Bruins 36 014 918 $ 65 444 833 $ 7 555 167 $ 11 444 833 $ 211435
Brooklyn Islanders 49 077 085 $ 58 509 000 $ 14 491 000 $ 4 509 000 $ 21728
Buffalo Sabres 28 499 883 $ 55 411 833 $ 17 588 167 $ 1 411 833 $ 22426
Calgary Flames 72 061 121 $ 72 725 000 $ 275 000 $ 18 725 000 $ 23932
Carolina Hurricanes 52 625 649 $ 67 525 500 $ 5 474 500 $ 13 525 500 $ 21627
Chicago Blackhawks 55 598 310 $ 72 082 463 $ 917 537 $ 18 082 463 $ 20424
Colorado Avalanches 2 414 474 $ 69 970 166 $ 3 029 834 $ 15 970 166 $ 222042
Columbus Blue Jackets 40 630 718 $ 56 680 500 $ 16 319 500 $ 2 680 500 $ 231538
Dallas Stars 53 664 851 $ 62 657 332 $ 10 342 668 $ 8 657 332 $ 222143
Detroit Red Wings 58 944 679 $ 65 290 333 $ 7 709 667 $ 11 290 333 $ 201939
Edmonton Oilers 72 195 539 $ 69 488 000 $ 3 512 000 $ 15 488 000 $ 21627
Florida Panthers 53 375 495 $ 54 436 000 $ 18 564 000 $ 436 000 $ 22325
Los Angeles Kings 45 197 087 $ 72 987 333 $ 12 667 $ 18 987 333 $ 20626
Minnesota Wild 4 556 048 $ 55 796 000 $ 17 204 000 $ 1 796 000 $ 23023
Montreal Canadiens 61 932 288 $ 56 439 000 $ 16 561 000 $ 2 439 000 $ 231336
Nashville Predators 43 125 281 $ 66 237 000 $ 6 763 000 $ 12 237 000 $ 21627
New Jersey Devils 64 218 880 $ 69 594 500 $ 3 405 500 $ 15 594 500 $ 20424
New York Rangers 12 135 766 $ 70 294 000 $ 2 706 000 $ 16 294 000 $ 211738
Ottawa Senators 36 101 765 $ 60 583 000 $ 12 417 000 $ 6 583 000 $ 23427
Philadelphia Flyers (3 892 515 $) 72 584 000 $ 416 000 $ 18 584 000 $ 201030
Pittsburgh Penguins 4 554 053 $ 71 568 333 $ 1 431 667 $ 17 568 333 $ 22729
SanJose Sharks (1 495 325 $) 71 001 000 $ 1 999 000 $ 17 001 000 $ 21122
St-Louis Blues 49 744 028 $ 70 876 000 $ 2 124 000 $ 16 876 000 $ 20929
Tampa Bay Lightning 57 274 341 $ 72 575 500 $ 424 500 $ 18 575 500 $ 20929
Toronto Maple Leafs 58 056 501 $ 72 530 000 $ 470 000 $ 18 530 000 $ 22830
Vancouver Canucks 55 060 375 $ 72 405 667 $ 594 333 $ 18 405 667 $ 21930
Vegas Golden Knights 66 691 067 $ 59 777 500 $ 13 222 500 $ 5 777 500 $ 23932
Washington Capitals 73 874 507 $ 58 841 500 $ 14 158 500 $ 4 841 500 $ 21829
Winnipeg Jets 54 235 497 $ 54 050 500 $ 18 949 500 $ 50 500 $ 21324