Team Finance for Xtreme Hockey Pool

Update - 23 février 2018 at 00:25

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 858 - 97,63%
Level 2: 5000 - 60 $ - 4 908 - 98,16%
Level 3: 2000 - 35 $ - 1 969 - 98,46%
Level 4: 4000 - 20 $ - 3 846 - 96,15%
Luxury : 1000 - 200 $ - 976 - 97,58%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 557 - 97,54%
Average Income per Game622 836 $
Year to Date Revenue18 062 236 $

Expense

Pro Players Total Salaries62 822 000 $
Pro Players Total Average Salaries62 822 000 $
Farm Players Total Salaries614 800 $
Farm Players Total Average Salaries614 800 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 151 056 $
Farm Year To Date Expenses461 042 $
Pro Salary Cap To Date46 503 274 $
Farm Salary Cap To Date240 067 $

Estimate

Pro Estimated Season Revenue7 474 029 $
Pro Remaining Season Days44
Pro Expenses Per Days344 173 $
Pro Estimated Expenses15 143 612 $
Farm Remaining Season Days178
Farm Expenses Per Days3 495 $
Farm Estimated Expenses622 110 $
Estimated Season Expenses15 765 722 $
Season Salary Cap62 822 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 178 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 8 822 000 $
Current Bank Account56 853 915 $
Projected Bank Account48 562 222 $

Pro Players Salaries

Semyon Varlamov 5 900 000 $ (3)
-Salary Remaining : 1 403 243 $
Derick Brassard 5 000 000 $ (3)
-Salary Remaining : 1 189 189 $
Scott Hartnell 4 750 000 $ (1)
-Salary Remaining : 1 129 730 $
Jason Garrison 4 600 000 $ (1)
-Salary Remaining : 1 094 054 $
Marc-Edouard Vlasic 4 250 000 $ (2)
-Salary Remaining : 1 010 811 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 915 676 $
Chris Kunitz 3 850 000 $ (1)
-Salary Remaining : 915 676 $
Jimmy Vesey 3 775 000 $ (2)
-Salary Remaining : 897 838 $
David Perron 3 750 000 $ (2)
-Salary Remaining : 891 892 $
Braydon Coburn 3 700 000 $ (3)
-Salary Remaining : 880 000 $
Matt Read 3 625 000 $ (2)
-Salary Remaining : 862 162 $
Zbynek Michalek 3 200 000 $ (1)
-Salary Remaining : 761 081 $
Lance Bouma 2 200 000 $ (2)
-Salary Remaining : 523 243 $
Matt Calvert 2 200 000 $ (2)
-Salary Remaining : 523 243 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 451 892 $
Thomas Greiss 1 500 000 $ (1)
-Salary Remaining : 356 757 $
Josh Manson 925 000 $ (1)
-Salary Remaining : 220 000 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 220 000 $
Brian Dumoulin 800 000 $ (1)
-Salary Remaining : 190 270 $
Nikita Soshnikov 737 000 $ (2)
-Salary Remaining : 175 286 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 174 811 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 154 595 $
Total Pro Players22
Salary Commitment
Year 9 : 62 822 000 $
Year 10 : 36 062 000 $
Year 11 : 14 600 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 62 822 000 $
Year 10 : 36 062 000 $
Year 11 : 14 600 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 62 822 000 $
Year 10 : 36 062 000 $
Year 11 : 14 600 000 $
Year 12 : 0 $

Farm Players Salaries

Anton Slepyshev 152 500 $ (2)
Salary Remaining : 85 094 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 50 889 $
Valentin Zykov 89 400 $ (2)
Salary Remaining : 49 885 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 44 639 $
Blake Pietila 75 000 $ (1)
Salary Remaining : 41 850 $
Brian Lashoff 65 000 $ (1)
Salary Remaining : 36 270 $
Jake Dotchin 61 700 $ (1)
Salary Remaining : 34 428 $
Total Farm Players7
Salary Commitment
Year 9 : 614 800 $
Year 10 : 241 900 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 614 800 $
Year 10 : 241 900 $
Year 11 : 0 $
Year 12 : 0 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 874 - 97,90%
Level 2: 5000 - 60 $ - 4 873 - 97,46%
Level 3: 2000 - 35 $ - 1 945 - 97,27%
Level 4: 4000 - 20 $ - 3 891 - 97,28%
Luxury : 1000 - 200 $ - 985 - 98,55%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 569 - 97,61%
Average Income per Game623 621 $
Year to Date Revenue18 708 617 $

Expense

Pro Players Total Salaries60 424 000 $
Pro Players Total Average Salaries60 424 000 $
Farm Players Total Salaries1 440 200 $
Farm Players Total Average Salaries1 440 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 578 360 $
Farm Year To Date Expenses681 217 $
Pro Salary Cap To Date45 197 239 $
Farm Salary Cap To Date637 083 $

Estimate

Pro Estimated Season Revenue6 859 826 $
Pro Remaining Season Days44
Pro Expenses Per Days329 319 $
Pro Estimated Expenses14 490 036 $
Farm Remaining Season Days178
Farm Expenses Per Days4 828 $
Farm Estimated Expenses859 384 $
Estimated Season Expenses15 349 420 $
Season Salary Cap60 424 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 576 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 6 424 000 $
Current Bank Account70 361 222 $
Projected Bank Account61 871 628 $

Pro Players Salaries

Sergei Bobrovsky 7 425 000 $ (3)
-Salary Remaining : 1 765 946 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 1 308 108 $
Frans Nielsen 5 250 000 $ (6)
-Salary Remaining : 1 248 649 $
Mark Streit 5 250 000 $ (1)
-Salary Remaining : 1 248 649 $
Ales Hemsky 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Bryan Bickell 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Ondrej Pavelec 3 900 000 $ (1)
-Salary Remaining : 927 568 $
Nicklas Grossmann 3 500 000 $ (2)
-Salary Remaining : 832 432 $
Deryk Engelland 2 917 000 $ (1)
-Salary Remaining : 693 773 $
Jakub Kindl 2 400 000 $ (1)
-Salary Remaining : 570 811 $
Dale Weise 2 350 000 $ (1)
-Salary Remaining : 558 919 $
Shawn Matthias 2 125 000 $ (2)
-Salary Remaining : 505 405 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 475 676 $
Zack Smith 1 887 000 $ (1)
-Salary Remaining : 448 800 $
Brian Campbell 1 500 000 $ (1)
-Salary Remaining : 356 757 $
Mark Jankowski 1 494 000 $ (2)
-Salary Remaining : 355 330 $
Dillon Simpson 925 000 $ (1)
-Salary Remaining : 220 000 $
Riley Nash 900 000 $ (2)
-Salary Remaining : 214 054 $
Damon Severson 888 000 $ (1)
-Salary Remaining : 211 200 $
Frederik Gauthier 863 000 $ (2)
-Salary Remaining : 205 254 $
Jhonas Enroth 750 000 $ (1)
-Salary Remaining : 178 378 $
Josh Jooris 600 000 $ (1)
-Salary Remaining : 142 703 $
Alexander Burmistrov 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 9 : 60 424 000 $
Year 10 : 23 557 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Average Commitment
Year 9 : 60 424 000 $
Year 10 : 23 557 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 424 000 $
Year 10 : 23 557 000 $
Year 11 : 14 675 000 $
Year 12 : 7 250 000 $

Farm Players Salaries

Viktor Stalberg 150 000 $ (1)
Salary Remaining : 83 699 $
Tanner Glass 145 000 $ (1)
Salary Remaining : 80 909 $
Julius Honka 136 300 $ (3)
Salary Remaining : 76 055 $
Drake Caggiula 135 000 $ (2)
Salary Remaining : 75 329 $
Markus Nutivaara 92 500 $ (2)
Salary Remaining : 51 614 $
Blake Speers 92 500 $ (3)
Salary Remaining : 51 614 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 51 614 $
Linus Ullmark 92 500 $ (1)
Salary Remaining : 51 614 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 50 219 $
Ben Harpur 80 000 $ (1)
Salary Remaining : 44 639 $
Noel Acciari 79 200 $ (1)
Salary Remaining : 44 193 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 37 665 $
Alexandre Carrier 67 200 $ (3)
Salary Remaining : 37 497 $
Corey Tropp 62 500 $ (2)
Salary Remaining : 34 875 $
Yannick Weber 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 909 - 98,49%
Level 2: 5000 - 60 $ - 4 920 - 98,39%
Level 3: 2000 - 35 $ - 1 946 - 97,32%
Level 4: 4000 - 20 $ - 3 924 - 98,10%
Luxury : 1000 - 200 $ - 976 - 97,61%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 676 - 98,20%
Average Income per Game626 257 $
Year to Date Revenue19 413 981 $

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 Expenses49 894 698 $
Farm Year To Date Expenses809 622 $
Pro Salary Cap To Date49 608 891 $
Farm Salary Cap To Date588 675 $

Estimate

Pro Estimated Season Revenue6 262 575 $
Pro Remaining Season Days44
Pro Expenses Per Days355 783 $
Pro Estimated Expenses15 654 452 $
Farm Remaining Season Days178
Farm Expenses Per Days5 742 $
Farm Estimated Expenses1 022 076 $
Estimated Season Expenses16 676 528 $
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 Account20 136 065 $
Projected Bank Account9 722 112 $

Pro Players Salaries

Carey Price 6 500 000 $ (2)
-Salary Remaining : 1 545 946 $
Jordan Staal 6 000 000 $ (6)
-Salary Remaining : 1 427 027 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 1 427 027 $
Erik Johnson 6 000 000 $ (7)
-Salary Remaining : 1 427 027 $
Aleksander Barkov 5 900 000 $ (6)
-Salary Remaining : 1 403 243 $
Seth Jones 5 400 000 $ (6)
-Salary Remaining : 1 284 324 $
Cam Fowler 4 000 000 $ (2)
-Salary Remaining : 951 351 $
Rickard Rakell 3 800 000 $ (6)
-Salary Remaining : 903 784 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 891 892 $
Jamie McGinn 3 333 333 $ (3)
-Salary Remaining : 792 793 $
Mikael Granlund 3 000 000 $ (1)
-Salary Remaining : 713 514 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 422 162 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 422 162 $
William Nylander 1 744 000 $ (2)
-Salary Remaining : 414 789 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 404 324 $
Anton Lander 988 000 $ (1)
-Salary Remaining : 234 984 $
Phillip Danault 912 500 $ (2)
-Salary Remaining : 217 027 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 178 378 $
Stephen Johns 725 000 $ (2)
-Salary Remaining : 172 432 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 172 432 $
Conor Sheary 667 000 $ (1)
-Salary Remaining : 158 638 $
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 : 99 044 $
Tyson Jost 170 400 $ (3)
Salary Remaining : 95 082 $
Denis Gurianov 167 500 $ (3)
Salary Remaining : 93 464 $
Nick Lappin 92 500 $ (2)
Salary Remaining : 51 614 $
Charlie Lindgren 92 500 $ (1)
Salary Remaining : 51 614 $
Adam Erne 89 400 $ (2)
Salary Remaining : 49 885 $
Brock McGinn 89 400 $ (1)
Salary Remaining : 49 885 $
Lucas Wallmark 75 000 $ (2)
Salary Remaining : 41 850 $
Klas Dahlbeck 75 000 $ (1)
Salary Remaining : 41 850 $
Scott Mayfield 62 500 $ (2)
Salary Remaining : 34 875 $
Ryan Sproul 62 500 $ (2)
Salary Remaining : 34 875 $
Stefan Noesen 60 000 $ (1)
Salary Remaining : 33 480 $
Nicklas Jensen 60 000 $ (1)
Salary Remaining : 33 480 $
Richard Bachman 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 850 - 97,50%
Level 2: 5000 - 60 $ - 4 845 - 96,89%
Level 3: 2000 - 35 $ - 1 931 - 96,56%
Level 4: 4000 - 20 $ - 3 924 - 98,10%
Luxury : 1000 - 200 $ - 971 - 97,11%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 521 - 97,34%
Average Income per Game620 142 $
Year to Date Revenue19 224 388 $

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 Expenses46 117 716 $
Farm Year To Date Expenses468 261 $
Pro Salary Cap To Date44 593 365 $
Farm Salary Cap To Date247 314 $

Estimate

Pro Estimated Season Revenue6 201 415 $
Pro Remaining Season Days44
Pro Expenses Per Days327 076 $
Pro Estimated Expenses14 391 344 $
Farm Remaining Season Days178
Farm Expenses Per Days3 321 $
Farm Estimated Expenses591 138 $
Estimated Season Expenses14 982 482 $
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 Account37 053 713 $
Projected Bank Account28 272 646 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (8)
-Salary Remaining : 2 021 622 $
Andrej Sekera 5 500 000 $ (5)
-Salary Remaining : 1 308 108 $
Dennis Wideman 5 250 000 $ (1)
-Salary Remaining : 1 248 649 $
Clarke MacArthur 4 650 000 $ (4)
-Salary Remaining : 1 105 946 $
Nazem Kadri 4 500 000 $ (6)
-Salary Remaining : 1 070 270 $
John Klingberg 4 250 000 $ (6)
-Salary Remaining : 1 010 811 $
Nick Bjugstad 4 100 000 $ (5)
-Salary Remaining : 975 135 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 927 568 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 917 341 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 547 027 $
Mikko Rantanen 1 658 000 $ (2)
-Salary Remaining : 394 335 $
Teddy Purcell 1 600 000 $ (1)
-Salary Remaining : 380 541 $
Tom Gilbert 1 400 000 $ (1)
-Salary Remaining : 332 973 $
Sonny Milano 1 294 000 $ (2)
-Salary Remaining : 307 762 $
Michal Kempny 1 137 000 $ (1)
-Salary Remaining : 270 422 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 220 000 $
Mike Vecchione 925 000 $ (1)
-Salary Remaining : 220 000 $
Alex Chiasson 800 000 $ (1)
-Salary Remaining : 190 270 $
Daniel Carr 725 000 $ (2)
-Salary Remaining : 172 432 $
Anton Forsberg 650 000 $ (1)
-Salary Remaining : 154 595 $
Nick Jensen 588 000 $ (1)
-Salary Remaining : 139 849 $
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 : 51 614 $
Mike Reilly 92 500 $ (1)
Salary Remaining : 51 614 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 51 614 $
Brendan Guhle 89 400 $ (3)
Salary Remaining : 49 885 $
Matt Tennyson 67 500 $ (1)
Salary Remaining : 37 665 $
Max McCormick 65 000 $ (1)
Salary Remaining : 36 270 $
Frank Corrado 60 000 $ (1)
Salary Remaining : 33 480 $
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 $ - 5 922 - 98,70%
Level 2: 5000 - 60 $ - 4 922 - 98,44%
Level 3: 2000 - 35 $ - 1 970 - 98,52%
Level 4: 4000 - 20 $ - 3 934 - 98,35%
Luxury : 1000 - 200 $ - 983 - 98,32%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 732 - 98,51%
Average Income per Game628 224 $
Year to Date Revenue18 846 730 $

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 Expenses42 842 568 $
Farm Year To Date Expenses490 680 $
Pro Salary Cap To Date42 232 743 $
Farm Salary Cap To Date137 052 $

Estimate

Pro Estimated Season Revenue6 910 468 $
Pro Remaining Season Days44
Pro Expenses Per Days303 848 $
Pro Estimated Expenses13 369 312 $
Farm Remaining Season Days178
Farm Expenses Per Days3 480 $
Farm Estimated Expenses619 440 $
Estimated Season Expenses13 988 752 $
Season Salary Cap55 411 833 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 588 167 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 1 411 833 $
Current Bank Account17 050 274 $
Projected Bank Account9 971 990 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (5)
-Salary Remaining : 1 962 162 $
Filip Forsberg 6 000 000 $ (6)
-Salary Remaining : 1 427 027 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 1 427 027 $
Marc Staal 5 700 000 $ (5)
-Salary Remaining : 1 355 676 $
Jeff Carter 5 273 000 $ (6)
-Salary Remaining : 1 254 119 $
Ondrej Palat 3 333 333 $ (1)
-Salary Remaining : 792 793 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 665 946 $
Ryan Ellis 2 500 000 $ (3)
-Salary Remaining : 594 595 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 558 919 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 535 135 $
Mitchell Marner 1 774 000 $ (3)
-Salary Remaining : 421 924 $
Andrej Sustr 1 450 000 $ (1)
-Salary Remaining : 344 865 $
Anthony DeAngelo 1 262 500 $ (3)
-Salary Remaining : 300 270 $
Jordie Benn 1 100 000 $ (3)
-Salary Remaining : 261 622 $
Johan Larsson 950 000 $ (1)
-Salary Remaining : 225 946 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 220 000 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 212 627 $
Jonathan Marchessault 750 000 $ (2)
-Salary Remaining : 178 378 $
Jean-Francois Berube 675 000 $ (1)
-Salary Remaining : 160 541 $
Chris Terry 600 000 $ (1)
-Salary Remaining : 142 703 $
Stephen Gionta 575 000 $ (1)
-Salary Remaining : 136 757 $
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 : 51 614 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 44 639 $
Dylan McIlrath 80 000 $ (1)
Salary Remaining : 44 639 $
Paul Thompson 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 842 - 97,37%
Level 2: 5000 - 60 $ - 4 858 - 97,15%
Level 3: 2000 - 35 $ - 1 943 - 97,16%
Level 4: 4000 - 20 $ - 3 839 - 95,96%
Luxury : 1000 - 200 $ - 969 - 96,90%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 450 - 96,95%
Average Income per Game619 271 $
Year to Date Revenue19 197 386 $

Expense

Pro Players Total Salaries72 369 000 $
Pro Players Total Average Salaries72 369 000 $
Farm Players Total Salaries683 400 $
Farm Players Total Average Salaries683 400 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 247 957 $
Farm Year To Date Expenses516 222 $
Pro Salary Cap To Date53 866 846 $
Farm Salary Cap To Date295 263 $

Estimate

Pro Estimated Season Revenue6 192 705 $
Pro Remaining Season Days44
Pro Expenses Per Days393 886 $
Pro Estimated Expenses17 330 984 $
Farm Remaining Season Days178
Farm Expenses Per Days3 710 $
Farm Estimated Expenses660 380 $
Estimated Season Expenses17 991 364 $
Season Salary Cap72 369 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $631 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 18 369 000 $
Current Bank Account52 699 505 $
Projected Bank Account40 900 846 $

Pro Players Salaries

Rick Nash 7 800 000 $ (2)
-Salary Remaining : 1 855 135 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 1 724 324 $
Mikko Koivu 6 750 000 $ (2)
-Salary Remaining : 1 605 405 $
Ryan Miller 6 000 000 $ (1)
-Salary Remaining : 1 427 027 $
David Backes 6 000 000 $ (5)
-Salary Remaining : 1 427 027 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 1 367 568 $
Jaromir Jagr 5 500 000 $ (1)
-Salary Remaining : 1 308 108 $
Justin Faulk 4 833 000 $ (4)
-Salary Remaining : 1 149 470 $
Michael Stone 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 759 654 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 606 486 $
Nick Schultz 2 250 000 $ (1)
-Salary Remaining : 535 135 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 350 811 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 309 189 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 249 730 $
Kevin Connauton 1 000 000 $ (2)
-Salary Remaining : 237 838 $
Kris Versteeg 950 000 $ (1)
-Salary Remaining : 225 946 $
Kasperi Kapanen 894 000 $ (1)
-Salary Remaining : 212 627 $
Brayden Point 894 000 $ (3)
-Salary Remaining : 212 627 $
Jujhar Khaira 894 000 $ (1)
-Salary Remaining : 212 627 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 190 270 $
Logan Shaw 660 000 $ (1)
-Salary Remaining : 156 973 $
Adam Pardy 575 000 $ (1)
-Salary Remaining : 136 757 $
Total Pro Players23
Salary Commitment
Year 9 : 72 369 000 $
Year 10 : 46 021 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $
Salary Average Commitment
Year 9 : 72 369 000 $
Year 10 : 46 021 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $
Salary Cap with 1 Way Contract
Year 9 : 72 369 000 $
Year 10 : 46 021 000 $
Year 11 : 24 727 000 $
Year 12 : 23 833 000 $

Farm Players Salaries

Erik Condra 125 000 $ (2)
Salary Remaining : 69 749 $
Blake Coleman 92 500 $ (1)
Salary Remaining : 51 614 $
Jason Dickinson 89 400 $ (2)
Salary Remaining : 49 885 $
Luke Gazdic 70 000 $ (1)
Salary Remaining : 39 060 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 36 270 $
Ben Thomson 62 700 $ (1)
Salary Remaining : 34 986 $
Zac Dalpe 60 000 $ (1)
Salary Remaining : 33 480 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 33 480 $
Andy Andreoff 58 800 $ (1)
Salary Remaining : 32 810 $
Total Farm Players9
Salary Commitment
Year 9 : 683 400 $
Year 10 : 214 400 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 683 400 $
Year 10 : 214 400 $
Year 11 : 0 $
Year 12 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 867 - 97,78%
Level 2: 5000 - 60 $ - 4 878 - 97,56%
Level 3: 2000 - 35 $ - 1 943 - 97,17%
Level 4: 4000 - 20 $ - 3 927 - 98,18%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 597 - 97,76%
Average Income per Game623 311 $
Year to Date Revenue19 322 651 $

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 Expenses52 075 107 $
Farm Year To Date Expenses476 298 $
Pro Salary Cap To Date51 465 423 $
Farm Salary Cap To Date255 351 $

Estimate

Pro Estimated Season Revenue6 233 113 $
Pro Remaining Season Days44
Pro Expenses Per Days369 327 $
Pro Estimated Expenses16 250 388 $
Farm Remaining Season Days178
Farm Expenses Per Days3 378 $
Farm Estimated Expenses601 284 $
Estimated Season Expenses16 851 672 $
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 Account37 765 811 $
Projected Bank Account27 147 252 $

Pro Players Salaries

Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 1 664 865 $
Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 1 664 865 $
Dustin Brown 5 875 000 $ (6)
-Salary Remaining : 1 397 297 $
Marc-Andre Fleury 5 750 000 $ (3)
-Salary Remaining : 1 367 568 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 1 361 622 $
Francois Beauchemin 4 500 000 $ (2)
-Salary Remaining : 1 070 270 $
Anton Stralman 4 500 000 $ (3)
-Salary Remaining : 1 070 270 $
Alex Killorn 4 450 000 $ (7)
-Salary Remaining : 1 058 378 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 998 919 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 814 595 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 796 757 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 523 243 $
Calvin de Haan 1 967 000 $ (1)
-Salary Remaining : 467 827 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 337 968 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 285 405 $
Al Montoya 950 000 $ (1)
-Salary Remaining : 225 946 $
Markus Granlund 900 000 $ (1)
-Salary Remaining : 214 054 $
Ivan Barbashev 862 500 $ (3)
-Salary Remaining : 205 135 $
Patrick Wiercioch 800 000 $ (1)
-Salary Remaining : 190 270 $
Greg Pateryn 800 000 $ (1)
-Salary Remaining : 190 270 $
Oscar Lindberg 650 000 $ (1)
-Salary Remaining : 154 595 $
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 : 97 314 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 57 194 $
Ryan Pulock 92 500 $ (2)
Salary Remaining : 51 614 $
Spencer Martin 89 400 $ (2)
Salary Remaining : 49 885 $
Matt Bartkowski 61 250 $ (2)
Salary Remaining : 34 177 $
Joel Vermin 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 887 - 98,11%
Level 2: 5000 - 60 $ - 4 874 - 97,48%
Level 3: 2000 - 35 $ - 1 964 - 98,21%
Level 4: 4000 - 20 $ - 3 938 - 98,45%
Luxury : 1000 - 200 $ - 978 - 97,76%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 640 - 98,00%
Average Income per Game624 309 $
Year to Date Revenue19 353 570 $

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 Expenses55 357 493 $
Farm Year To Date Expenses1 010 034 $
Pro Salary Cap To Date54 976 370 $
Farm Salary Cap To Date145 845 $

Estimate

Pro Estimated Season Revenue6 243 087 $
Pro Remaining Season Days44
Pro Expenses Per Days392 338 $
Pro Estimated Expenses17 262 872 $
Farm Remaining Season Days178
Farm Expenses Per Days7 179 $
Farm Estimated Expenses1 277 862 $
Estimated Season Expenses18 540 734 $
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 Account37 008 086 $
Projected Bank Account24 710 439 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (11)
-Salary Remaining : 2 268 607 $
Nathan MacKinnon 6 300 000 $ (7)
-Salary Remaining : 1 498 378 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 1 427 027 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 1 308 108 $
Hampus Lindholm 5 250 000 $ (6)
-Salary Remaining : 1 248 649 $
Frederik Andersen 5 000 000 $ (5)
-Salary Remaining : 1 189 189 $
Morgan Rielly 5 000 000 $ (6)
-Salary Remaining : 1 189 189 $
Paul Martin 4 850 000 $ (3)
-Salary Remaining : 1 153 514 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 1 082 162 $
Mikkel Boedker 4 000 000 $ (4)
-Salary Remaining : 951 351 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 808 649 $
Andrew Cogliano 3 000 000 $ (2)
-Salary Remaining : 713 514 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 493 514 $
Teuvo Teravainen 1 344 000 $ (1)
-Salary Remaining : 319 654 $
Devante Smith-Pelly 1 300 000 $ (2)
-Salary Remaining : 309 189 $
Martin Marincin 1 250 000 $ (2)
-Salary Remaining : 297 297 $
Dennis Seidenberg 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Calvin Pickard 1 000 000 $ (2)
-Salary Remaining : 237 838 $
Lauri Korpikoski 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Iiro Pakarinen 725 000 $ (2)
-Salary Remaining : 172 432 $
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 : 51 614 $
Zach Sanford 92 500 $ (3)
Salary Remaining : 51 614 $
Gustav Forsling 92 500 $ (3)
Salary Remaining : 51 614 $
Chad Ruhwedel 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 894 - 98,23%
Level 2: 5000 - 60 $ - 4 842 - 96,84%
Level 3: 2000 - 35 $ - 1 958 - 97,91%
Level 4: 4000 - 20 $ - 3 930 - 98,26%
Luxury : 1000 - 200 $ - 980 - 97,96%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 603 - 97,80%
Average Income per Game623 697 $
Year to Date Revenue18 087 225 $

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 Expenses54 166 983 $
Farm Year To Date Expenses940 893 $
Pro Salary Cap To Date53 328 597 $
Farm Salary Cap To Date719 805 $

Estimate

Pro Estimated Season Revenue7 484 369 $
Pro Remaining Season Days44
Pro Expenses Per Days384 163 $
Pro Estimated Expenses16 903 172 $
Farm Remaining Season Days178
Farm Expenses Per Days6 673 $
Farm Estimated Expenses1 187 794 $
Estimated Season Expenses18 090 966 $
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 Account64 800 255 $
Projected Bank Account54 193 658 $

Pro Players Salaries

Ryan Suter 7 538 000 $ (9)
-Salary Remaining : 1 792 822 $
Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 1 664 865 $
Phil Kessel 6 800 000 $ (6)
-Salary Remaining : 1 617 297 $
Milan Lucic 6 000 000 $ (7)
-Salary Remaining : 1 427 027 $
Mike Smith 5 666 667 $ (3)
-Salary Remaining : 1 347 748 $
Vincent Trocheck 4 750 000 $ (6)
-Salary Remaining : 1 129 730 $
Victor Hedman 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Justin Braun 3 800 000 $ (4)
-Salary Remaining : 903 784 $
Sam Reinhart 3 544 000 $ (2)
-Salary Remaining : 842 897 $
Charlie Coyle 3 200 000 $ (4)
-Salary Remaining : 761 081 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 611 243 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 475 676 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 422 162 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 414 789 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 396 476 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 368 649 $
William Karlsson 1 400 000 $ (1)
-Salary Remaining : 332 973 $
Max Domi 1 363 000 $ (2)
-Salary Remaining : 324 173 $
Dmitrij Jaskin 1 000 000 $ (2)
-Salary Remaining : 237 838 $
Ben Hutton 896 000 $ (1)
-Salary Remaining : 213 103 $
Connor Brown 894 000 $ (1)
-Salary Remaining : 212 627 $
Cedric Paquette 812 500 $ (2)
-Salary Remaining : 193 243 $
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 : 67 406 $
Matt Benning 107 500 $ (2)
Salary Remaining : 59 984 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 53 009 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 51 614 $
Anton Blidh 92 500 $ (2)
Salary Remaining : 51 614 $
Adam Pelech 92 500 $ (1)
Salary Remaining : 51 614 $
Anthony Stolarz 89 400 $ (1)
Salary Remaining : 49 885 $
Remi Elie 89 400 $ (2)
Salary Remaining : 49 885 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 48 769 $
Taylor Leier 82 500 $ (1)
Salary Remaining : 46 034 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 44 639 $
Joseph Blandisi 78 800 $ (1)
Salary Remaining : 43 970 $
Joseph Cramarossa 72 500 $ (1)
Salary Remaining : 40 455 $
Reid Boucher 71 500 $ (1)
Salary Remaining : 39 897 $
Greg McKegg 70 000 $ (1)
Salary Remaining : 39 060 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 36 270 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 34 875 $
Aaron Ness 61 250 $ (2)
Salary Remaining : 34 177 $
Chris Butler 60 000 $ (1)
Salary Remaining : 33 480 $
Steve Oleksy 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 884 - 98,07%
Level 2: 5000 - 60 $ - 4 896 - 97,92%
Level 3: 2000 - 35 $ - 1 971 - 98,53%
Level 4: 4000 - 20 $ - 3 947 - 98,67%
Luxury : 1000 - 200 $ - 976 - 97,64%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 674 - 98,19%
Average Income per Game624 919 $
Year to Date Revenue18 747 583 $

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 Expenses43 253 880 $
Farm Year To Date Expenses790 776 $
Pro Salary Cap To Date42 872 757 $
Farm Salary Cap To Date658 236 $

Estimate

Pro Estimated Season Revenue6 874 114 $
Pro Remaining Season Days44
Pro Expenses Per Days309 084 $
Pro Estimated Expenses13 599 696 $
Farm Remaining Season Days178
Farm Expenses Per Days5 782 $
Farm Estimated Expenses1 029 196 $
Estimated Season Expenses14 628 892 $
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 Account26 068 373 $
Projected Bank Account18 313 595 $

Pro Players Salaries

Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 1 427 027 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 1 379 459 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 1 284 324 $
Marian Gaborik 4 875 000 $ (5)
-Salary Remaining : 1 159 459 $
Marcus Johansson 4 582 500 $ (3)
-Salary Remaining : 1 089 892 $
Troy Brouwer 4 500 000 $ (4)
-Salary Remaining : 1 070 270 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 951 351 $
Johnny Oduya 3 750 000 $ (1)
-Salary Remaining : 891 892 $
Kevin Klein 2 900 000 $ (2)
-Salary Remaining : 689 730 $
Matt Hendricks 1 850 000 $ (1)
-Salary Remaining : 440 000 $
Antoine Vermette 1 750 000 $ (2)
-Salary Remaining : 416 216 $
Pierre-Alexandre Parenteau 1 250 000 $ (1)
-Salary Remaining : 297 297 $
Joonas Donskoi 1 137 000 $ (1)
-Salary Remaining : 270 422 $
Ryan Reaves 1 125 000 $ (2)
-Salary Remaining : 267 568 $
Joshua Ho-Sang 1 076 000 $ (3)
-Salary Remaining : 255 914 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 220 000 $
Tyler Motte 925 000 $ (3)
-Salary Remaining : 220 000 $
Andreas Athanasiou 902 000 $ (1)
-Salary Remaining : 214 530 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 206 919 $
Laurent Brossoit 750 000 $ (2)
-Salary Remaining : 178 378 $
Pierre-Edouard Bellemare 713 000 $ (1)
-Salary Remaining : 169 578 $
Michal Rozsival 600 000 $ (1)
-Salary Remaining : 142 703 $
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 : 99 044 $
Clayton Keller 170 400 $ (3)
Salary Remaining : 95 082 $
Nick Schmaltz 154 200 $ (3)
Salary Remaining : 86 043 $
Nikolay Goldobin 110 700 $ (2)
Salary Remaining : 61 770 $
Joel Eriksson Ek 110 700 $ (3)
Salary Remaining : 61 770 $
Scott Laughton 107 600 $ (1)
Salary Remaining : 60 040 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 51 614 $
Robert Hagg 89 400 $ (2)
Salary Remaining : 49 885 $
Laurent Dauphin 89 400 $ (2)
Salary Remaining : 49 885 $
Tyler Gaudet 87 400 $ (1)
Salary Remaining : 48 769 $
Trevor van Riemsdyk 82 500 $ (2)
Salary Remaining : 46 034 $
Nelson Nogier 77 200 $ (1)
Salary Remaining : 43 077 $
Fredrik Claesson 70 000 $ (1)
Salary Remaining : 39 060 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 36 270 $
Justin Peters 60 000 $ (1)
Salary Remaining : 33 480 $
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 $ - 5 904 - 98,40%
Level 2: 5000 - 60 $ - 4 877 - 97,53%
Level 3: 2000 - 35 $ - 1 974 - 98,72%
Level 4: 4000 - 20 $ - 3 940 - 98,51%
Luxury : 1000 - 200 $ - 982 - 98,19%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 677 - 98,21%
Average Income per Game625 919 $
Year to Date Revenue19 403 492 $

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 Expenses49 673 454 $
Farm Year To Date Expenses985 120 $
Pro Salary Cap To Date47 767 982 $
Farm Salary Cap To Date764 032 $

Estimate

Pro Estimated Season Revenue6 259 191 $
Pro Remaining Season Days44
Pro Expenses Per Days352 202 $
Pro Estimated Expenses15 496 888 $
Farm Remaining Season Days178
Farm Expenses Per Days6 992 $
Farm Estimated Expenses1 244 576 $
Estimated Season Expenses16 741 464 $
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 Account39 218 289 $
Projected Bank Account28 736 016 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 1 783 784 $
Bobby Ryan 7 250 000 $ (6)
-Salary Remaining : 1 724 324 $
Patrick Marleau 6 670 000 $ (1)
-Salary Remaining : 1 586 378 $
Sean Couturier 4 333 333 $ (6)
-Salary Remaining : 1 030 631 $
David Savard 4 250 000 $ (5)
-Salary Remaining : 1 010 811 $
Darren Helm 3 850 000 $ (5)
-Salary Remaining : 915 676 $
Dan Hamhuis 3 750 000 $ (2)
-Salary Remaining : 891 892 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 784 865 $
Kris Russell 3 100 000 $ (1)
-Salary Remaining : 737 297 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 594 595 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 529 189 $
David Schlemko 2 100 000 $ (4)
-Salary Remaining : 499 459 $
Melker Karlsson 1 625 000 $ (1)
-Salary Remaining : 386 486 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 356 757 $
Paul Byron 1 167 000 $ (3)
-Salary Remaining : 277 557 $
Jon Merrill 1 137 000 $ (2)
-Salary Remaining : 270 422 $
Brandon Pirri 1 100 000 $ (1)
-Salary Remaining : 261 622 $
Marko Dano 925 000 $ (1)
-Salary Remaining : 220 000 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 166 486 $
Peter Budaj 600 000 $ (1)
-Salary Remaining : 142 703 $
Yanni Gourde 575 000 $ (1)
-Salary Remaining : 136 757 $
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 : 83 699 $
Peter Holland 130 000 $ (1)
Salary Remaining : 72 539 $
Thomas Chabot 125 400 $ (3)
Salary Remaining : 69 972 $
Michael Hutchinson 115 000 $ (2)
Salary Remaining : 64 169 $
Anthony Beauvillier 110 700 $ (1)
Salary Remaining : 61 770 $
Nikita Scherbak 106 300 $ (3)
Salary Remaining : 59 315 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 51 614 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 51 614 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 44 639 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 39 060 $
Jordan Schroeder 65 000 $ (1)
Salary Remaining : 36 270 $
Julian Melchiori 62 500 $ (2)
Salary Remaining : 34 875 $
Drew Shore 60 000 $ (1)
Salary Remaining : 33 480 $
Taylor Fedun 60 000 $ (1)
Salary Remaining : 33 480 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 33 480 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 33 480 $
Frederick Gaudreau 59 500 $ (1)
Salary Remaining : 33 201 $
Jean-Sebastien Dea 58 500 $ (1)
Salary Remaining : 32 643 $
Spencer Abbott 57 500 $ (1)
Salary Remaining : 32 085 $
Cory Conacher 57 500 $ (1)
Salary Remaining : 32 085 $
Gabriel Dumont 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 868 - 97,80%
Level 2: 5000 - 60 $ - 4 881 - 97,62%
Level 3: 2000 - 35 $ - 1 956 - 97,81%
Level 4: 4000 - 20 $ - 3 944 - 98,61%
Luxury : 1000 - 200 $ - 983 - 98,28%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 632 - 97,96%
Average Income per Game624 030 $
Year to Date Revenue20 592 986 $

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 Expenses51 286 212 $
Farm Year To Date Expenses1 106 145 $
Pro Salary Cap To Date49 761 861 $
Farm Salary Cap To Date708 384 $

Estimate

Pro Estimated Season Revenue4 992 239 $
Pro Remaining Season Days44
Pro Expenses Per Days363 732 $
Pro Estimated Expenses16 004 208 $
Farm Remaining Season Days178
Farm Expenses Per Days7 845 $
Farm Estimated Expenses1 396 410 $
Estimated Season Expenses17 400 618 $
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 Account42 928 234 $
Projected Bank Account30 519 855 $

Pro Players Salaries

Ryan O'Reilly 6 000 000 $ (4)
-Salary Remaining : 1 427 027 $
Jaden Schwartz 5 350 000 $ (5)
-Salary Remaining : 1 272 432 $
Torey Krug 5 250 000 $ (4)
-Salary Remaining : 1 248 649 $
TJ Brodie 4 650 000 $ (3)
-Salary Remaining : 1 105 946 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 1 070 270 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 1 058 378 $
Mike Fisher 4 400 000 $ (1)
-Salary Remaining : 1 046 486 $
Devan Dubnyk 4 333 333 $ (5)
-Salary Remaining : 1 030 631 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 951 351 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 832 432 $
Radim Vrbata 3 250 000 $ (1)
-Salary Remaining : 772 973 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 701 622 $
Lee Stempniak 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Michael Grabner 1 650 000 $ (2)
-Salary Remaining : 392 432 $
Jay McClement 1 200 000 $ (1)
-Salary Remaining : 285 405 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 220 000 $
Xavier Ouellet 894 000 $ (1)
-Salary Remaining : 212 627 $
Anthony Mantha 863 000 $ (2)
-Salary Remaining : 205 254 $
Aaron Dell 625 000 $ (2)
-Salary Remaining : 148 649 $
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 : 98 988 $
Evgeny Svechnikov 110 700 $ (3)
Salary Remaining : 61 770 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 51 614 $
Cristoval Nieves 92 500 $ (2)
Salary Remaining : 51 614 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 51 614 $
Jon Gillies 92 500 $ (2)
Salary Remaining : 51 614 $
Alex Nedeljkovic 89 400 $ (1)
Salary Remaining : 49 885 $
John Quenneville 89 400 $ (3)
Salary Remaining : 49 885 $
Justin Bailey 89 000 $ (2)
Salary Remaining : 49 661 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 45 588 $
Teemu Pulkkinen 81 200 $ (1)
Salary Remaining : 45 309 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 44 639 $
Phil Varone 70 000 $ (1)
Salary Remaining : 39 060 $
Kenny Agostino 62 500 $ (1)
Salary Remaining : 34 875 $
Freddie Hamilton 61 250 $ (2)
Salary Remaining : 34 177 $
Derek Ryan 60 000 $ (1)
Salary Remaining : 33 480 $
Cole Schneider 60 000 $ (1)
Salary Remaining : 33 480 $
Ryan Carpenter 60 000 $ (1)
Salary Remaining : 33 480 $
Brad Hunt 60 000 $ (1)
Salary Remaining : 33 480 $
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 $ - 5 850 - 97,50%
Level 2: 5000 - 60 $ - 4 912 - 98,23%
Level 3: 2000 - 35 $ - 1 954 - 97,72%
Level 4: 4000 - 20 $ - 3 898 - 97,45%
Luxury : 1000 - 200 $ - 981 - 98,13%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 595 - 97,75%
Average Income per Game623 381 $
Year to Date Revenue18 701 430 $

Expense

Pro Players Total Salaries70 638 000 $
Pro Players Total Average Salaries70 638 000 $
Farm Players Total Salaries526 750 $
Farm Players Total Average Salaries526 750 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 330 094 $
Farm Year To Date Expenses424 242 $
Pro Salary Cap To Date52 948 971 $
Farm Salary Cap To Date203 265 $

Estimate

Pro Estimated Season Revenue6 857 191 $
Pro Remaining Season Days44
Pro Expenses Per Days384 530 $
Pro Estimated Expenses16 919 320 $
Farm Remaining Season Days178
Farm Expenses Per Days3 219 $
Farm Estimated Expenses572 982 $
Estimated Season Expenses17 492 302 $
Season Salary Cap70 638 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 362 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 638 000 $
Current Bank Account54 719 718 $
Projected Bank Account44 084 607 $

Pro Players Salaries

Corey Perry 8 625 000 $ (5)
-Salary Remaining : 2 051 351 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 1 664 865 $
Brent Seabrook 6 875 000 $ (8)
-Salary Remaining : 1 635 135 $
Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 1 545 946 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 1 129 730 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 1 100 000 $
Connor Murphy 3 850 000 $ (6)
-Salary Remaining : 915 676 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 897 838 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 897 838 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 880 000 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 832 432 $
Roman Polak 2 250 000 $ (1)
-Salary Remaining : 535 135 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 475 676 $
Fedor Tyutin 2 000 000 $ (1)
-Salary Remaining : 475 676 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 422 162 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 368 649 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 220 000 $
Andrew Copp 925 000 $ (1)
-Salary Remaining : 220 000 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 214 054 $
Beau Bennett 725 000 $ (1)
-Salary Remaining : 172 432 $
Jordan Martinook 613 000 $ (1)
-Salary Remaining : 145 795 $
Total Pro Players21
Salary Commitment
Year 9 : 70 638 000 $
Year 10 : 51 500 000 $
Year 11 : 45 725 000 $
Year 12 : 23 975 000 $
Salary Average Commitment
Year 9 : 70 638 000 $
Year 10 : 51 500 000 $
Year 11 : 45 725 000 $
Year 12 : 23 975 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 638 000 $
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 : 51 614 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 51 614 $
Ben Chiarot 85 000 $ (1)
Salary Remaining : 47 429 $
Christian Folin 72 500 $ (1)
Salary Remaining : 40 455 $
Denis Malgin 69 250 $ (3)
Salary Remaining : 38 641 $
Marek Mazanec 57 500 $ (1)
Salary Remaining : 32 085 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 32 085 $
Total Farm Players7
Salary Commitment
Year 9 : 526 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 526 750 $
Year 10 : 69 250 $
Year 11 : 69 250 $
Year 12 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 825 - 97,08%
Level 2: 5000 - 60 $ - 4 905 - 98,10%
Level 3: 2000 - 35 $ - 1 917 - 95,87%
Level 4: 4000 - 20 $ - 3 888 - 97,19%
Luxury : 1000 - 200 $ - 979 - 97,86%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 514 - 97,30%
Average Income per Game620 856 $
Year to Date Revenue16 142 251 $

Expense

Pro Players Total Salaries58 236 000 $
Pro Players Total Average Salaries58 236 000 $
Farm Players Total Salaries324 000 $
Farm Players Total Average Salaries324 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 640 726 $
Farm Year To Date Expenses443 293 $
Pro Salary Cap To Date43 421 280 $
Farm Salary Cap To Date222 346 $

Estimate

Pro Estimated Season Revenue9 312 837 $
Pro Remaining Season Days44
Pro Expenses Per Days323 438 $
Pro Estimated Expenses14 231 272 $
Farm Remaining Season Days178
Farm Expenses Per Days2 583 $
Farm Estimated Expenses459 774 $
Estimated Season Expenses14 691 046 $
Season Salary Cap58 236 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 764 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 4 236 000 $
Current Bank Account38 566 814 $
Projected Bank Account33 188 605 $

Pro Players Salaries

Jonathan Quick 5 800 000 $ (8)
-Salary Remaining : 1 379 459 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 1 308 108 $
Tyler Ennis 4 600 000 $ (3)
-Salary Remaining : 1 094 054 $
Alexandre Burrows 4 500 000 $ (2)
-Salary Remaining : 1 070 270 $
Jaroslav Halak 4 500 000 $ (2)
-Salary Remaining : 1 070 270 $
Milan Michalek 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Colin Wilson 3 938 000 $ (3)
-Salary Remaining : 936 605 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 832 432 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 832 432 $
Joel Ward 3 275 000 $ (1)
-Salary Remaining : 778 919 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 624 324 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 380 541 $
Andrew Hammond 1 350 000 $ (2)
-Salary Remaining : 321 081 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 220 000 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 214 054 $
Nic Petan 863 000 $ (2)
-Salary Remaining : 205 254 $
Oliver Bjorkstrand 863 000 $ (2)
-Salary Remaining : 205 254 $
Brett Pesce 809 000 $ (2)
-Salary Remaining : 192 411 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 178 378 $
Jordin Tootoo 750 000 $ (1)
-Salary Remaining : 178 378 $
Marek Hrivik 600 000 $ (1)
-Salary Remaining : 142 703 $
Seth Helgeson 588 000 $ (1)
-Salary Remaining : 139 849 $
Total Pro Players23
Salary Commitment
Year 9 : 58 236 000 $
Year 10 : 43 873 000 $
Year 11 : 22 363 000 $
Year 12 : 11 300 000 $
Salary Average Commitment
Year 9 : 58 236 000 $
Year 10 : 43 873 000 $
Year 11 : 22 363 000 $
Year 12 : 11 300 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 236 000 $
Year 10 : 43 873 000 $
Year 11 : 22 363 000 $
Year 12 : 11 300 000 $

Farm Players Salaries

Hudson Fasching 135 000 $ (2)
Salary Remaining : 75 329 $
Danton Heinen 99 600 $ (3)
Salary Remaining : 55 576 $
Vladislav Kamenev 89 400 $ (3)
Salary Remaining : 49 885 $
Dustin Tokarski 0 $ (1)
Salary Remaining : 0 $
Total Farm Players4
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 $ - 5 869 - 97,82%
Level 2: 5000 - 60 $ - 4 946 - 98,92%
Level 3: 2000 - 35 $ - 1 966 - 98,29%
Level 4: 4000 - 20 $ - 3 928 - 98,20%
Luxury : 1000 - 200 $ - 986 - 98,56%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 695 - 98,31%
Average Income per Game626 383 $
Year to Date Revenue16 912 348 $

Expense

Pro Players Total Salaries71 255 333 $
Pro Players Total Average Salaries71 255 333 $
Farm Players Total Salaries407 400 $
Farm Players Total Average Salaries407 400 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 710 227 $
Farm Year To Date Expenses401 847 $
Pro Salary Cap To Date55 329 170 $
Farm Salary Cap To Date180 825 $

Estimate

Pro Estimated Season Revenue8 769 366 $
Pro Remaining Season Days44
Pro Expenses Per Days387 867 $
Pro Estimated Expenses17 066 148 $
Farm Remaining Season Days178
Farm Expenses Per Days2 845 $
Farm Estimated Expenses506 410 $
Estimated Season Expenses17 572 558 $
Season Salary Cap71 255 333 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 744 667 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 17 255 333 $
Current Bank Account23 562 327 $
Projected Bank Account14 759 135 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (7)
-Salary Remaining : 2 497 297 $
Patrick Kane 10 500 000 $ (7)
-Salary Remaining : 2 497 297 $
Shea Weber 7 857 000 $ (1)
-Salary Remaining : 1 868 692 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 1 427 027 $
Brent Burns 5 760 000 $ (1)
-Salary Remaining : 1 369 946 $
Gabriel Landeskog 5 571 000 $ (5)
-Salary Remaining : 1 324 995 $
Marc Methot 4 900 000 $ (3)
-Salary Remaining : 1 165 405 $
Nikita Kucherov 4 767 000 $ (3)
-Salary Remaining : 1 133 773 $
Tyler Johnson 3 333 333 $ (1)
-Salary Remaining : 792 793 $
Patrick Maroon 2 000 000 $ (2)
-Salary Remaining : 475 676 $
Elias Lindholm 1 750 000 $ (1)
-Salary Remaining : 416 216 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 332 973 $
Matt Hunwick 1 200 000 $ (1)
-Salary Remaining : 285 405 $
Christian Dvorak 1 052 000 $ (3)
-Salary Remaining : 250 205 $
Juuse Saros 925 000 $ (2)
-Salary Remaining : 220 000 $
Brandon Carlo 894 000 $ (3)
-Salary Remaining : 212 627 $
Sergey Kalinin 800 000 $ (1)
-Salary Remaining : 190 270 $
Markus Hannikainen 718 000 $ (1)
-Salary Remaining : 170 768 $
Korbinian Holzer 700 000 $ (1)
-Salary Remaining : 166 486 $
Luke Glendening 628 000 $ (1)
-Salary Remaining : 149 362 $
Total Pro Players20
Salary Commitment
Year 9 : 71 255 333 $
Year 10 : 47 109 000 $
Year 11 : 44 184 000 $
Year 12 : 32 571 000 $
Salary Average Commitment
Year 9 : 71 255 333 $
Year 10 : 47 109 000 $
Year 11 : 44 184 000 $
Year 12 : 32 571 000 $
Salary Cap with 1 Way Contract
Year 9 : 71 255 333 $
Year 10 : 47 109 000 $
Year 11 : 44 184 000 $
Year 12 : 32 571 000 $

Farm Players Salaries

Matt Grzelcyk 92 500 $ (2)
Salary Remaining : 51 614 $
Jeff Zatkoff 90 000 $ (2)
Salary Remaining : 50 219 $
Casey Bailey 87 400 $ (1)
Salary Remaining : 48 769 $
Charles Hudon 72 500 $ (1)
Salary Remaining : 40 455 $
Shane Harper 65 000 $ (1)
Salary Remaining : 36 270 $
Total Farm Players5
Salary Commitment
Year 9 : 407 400 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 407 400 $
Year 10 : 182 500 $
Year 11 : 0 $
Year 12 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 709 - 95,15%
Level 2: 5000 - 60 $ - 4 847 - 96,94%
Level 3: 2000 - 35 $ - 1 948 - 97,40%
Level 4: 4000 - 20 $ - 3 905 - 97,63%
Luxury : 1000 - 200 $ - 973 - 97,33%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 383 - 96,57%
Average Income per Game613 368 $
Year to Date Revenue19 014 400 $

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 Expenses43 440 126 $
Farm Year To Date Expenses220 947 $
Pro Salary Cap To Date42 525 600 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 133 677 $
Pro Remaining Season Days44
Pro Expenses Per Days308 086 $
Pro Estimated Expenses13 555 784 $
Farm Remaining Season Days178
Farm Expenses Per Days1 567 $
Farm Estimated Expenses278 926 $
Estimated Season Expenses13 834 710 $
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 Account72 670 621 $
Projected Bank Account64 969 588 $

Pro Players Salaries

Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 1 427 027 $
Dan Girardi 5 500 000 $ (4)
-Salary Remaining : 1 308 108 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 1 189 189 $
Dmitry Kulikov 4 333 000 $ (1)
-Salary Remaining : 1 030 551 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 951 351 $
Simon Despres 3 700 000 $ (5)
-Salary Remaining : 880 000 $
Cam Ward 3 300 000 $ (2)
-Salary Remaining : 784 865 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 713 514 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 618 378 $
Joe Colborne 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 475 676 $
Kyle Clifford 1 600 000 $ (1)
-Salary Remaining : 380 541 $
Nikolaj Ehlers 1 594 000 $ (2)
-Salary Remaining : 379 114 $
Brock Boeser 1 492 000 $ (3)
-Salary Remaining : 354 854 $
Reto Berra 1 450 000 $ (1)
-Salary Remaining : 344 865 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 338 919 $
Justin Schultz 1 400 000 $ (1)
-Salary Remaining : 332 973 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 220 000 $
Christoph Bertschy 925 000 $ (2)
-Salary Remaining : 220 000 $
Jacob De La Rose 925 000 $ (1)
-Salary Remaining : 220 000 $
Tomas Jurco 900 000 $ (1)
-Salary Remaining : 214 054 $
Brady Austin 627 000 $ (1)
-Salary Remaining : 149 124 $
Shawn Thornton 600 000 $ (1)
-Salary Remaining : 142 703 $
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 $ - 5 822 - 97,03%
Level 2: 5000 - 60 $ - 4 867 - 97,34%
Level 3: 2000 - 35 $ - 1 944 - 97,20%
Level 4: 4000 - 20 $ - 3 925 - 98,14%
Luxury : 1000 - 200 $ - 972 - 97,21%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 531 - 97,39%
Average Income per Game619 754 $
Year to Date Revenue19 212 368 $

Expense

Pro Players Total Salaries54 889 000 $
Pro Players Total Average Salaries54 889 000 $
Farm Players Total Salaries1 188 200 $
Farm Players Total Average Salaries1 188 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 320 643 $
Farm Year To Date Expenses549 054 $
Pro Salary Cap To Date42 939 606 $
Farm Salary Cap To Date504 921 $

Estimate

Pro Estimated Season Revenue6 197 538 $
Pro Remaining Season Days44
Pro Expenses Per Days299 400 $
Pro Estimated Expenses13 173 600 $
Farm Remaining Season Days178
Farm Expenses Per Days4 038 $
Farm Estimated Expenses718 764 $
Estimated Season Expenses13 892 364 $
Season Salary Cap54 889 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 111 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 889 000 $
Current Bank Account47 700 803 $
Projected Bank Account40 005 977 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (7)
-Salary Remaining : 1 516 216 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 1 218 919 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 1 022 703 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 1 010 811 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 951 351 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 897 838 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 796 757 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 772 973 $
Brendan Smith 2 750 000 $ (1)
-Salary Remaining : 654 054 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 648 108 $
Jimmy Hayes 2 300 000 $ (2)
-Salary Remaining : 547 027 $
Ivan Provorov 1 744 000 $ (3)
-Salary Remaining : 414 789 $
Radek Faksa 1 338 000 $ (1)
-Salary Remaining : 318 227 $
Carter Hutton 1 125 000 $ (2)
-Salary Remaining : 267 568 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 267 568 $
Robby Fabbri 1 107 000 $ (2)
-Salary Remaining : 263 286 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 237 838 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 220 000 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 220 000 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 214 054 $
Shea Theodore 863 000 $ (2)
-Salary Remaining : 205 254 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 196 216 $
Nate Schmidt 812 000 $ (1)
-Salary Remaining : 193 124 $
Total Pro Players23
Salary Commitment
Year 9 : 54 889 000 $
Year 10 : 33 114 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Average Commitment
Year 9 : 54 889 000 $
Year 10 : 33 114 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 9 : 54 889 000 $
Year 10 : 33 114 000 $
Year 11 : 25 794 000 $
Year 12 : 20 050 000 $

Farm Players Salaries

Kevin Fiala 139 400 $ (2)
Salary Remaining : 77 784 $
Colin White 128 500 $ (3)
Salary Remaining : 71 702 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 57 250 $
Brandon Manning 97 500 $ (2)
Salary Remaining : 54 404 $
Tyler Bertuzzi 91 100 $ (2)
Salary Remaining : 50 833 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 50 219 $
Tristan Jarry 89 400 $ (1)
Salary Remaining : 49 885 $
Philipp Grubauer 75 000 $ (1)
Salary Remaining : 41 850 $
Taylor Beck 65 000 $ (1)
Salary Remaining : 36 270 $
Nic Dowd 64 000 $ (2)
Salary Remaining : 35 712 $
Michael Zalewski 63 200 $ (1)
Salary Remaining : 35 265 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 34 177 $
Josh Leivo 61 250 $ (2)
Salary Remaining : 34 177 $
Brian Gibbons 60 000 $ (1)
Salary Remaining : 33 480 $
Total Farm Players14
Salary Commitment
Year 9 : 1 188 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 188 200 $
Year 10 : 581 750 $
Year 11 : 128 500 $
Year 12 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 854 - 97,57%
Level 2: 5000 - 60 $ - 4 878 - 97,56%
Level 3: 2000 - 35 $ - 1 934 - 96,72%
Level 4: 4000 - 20 $ - 3 875 - 96,88%
Luxury : 1000 - 200 $ - 963 - 96,31%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 505 - 97,25%
Average Income per Game620 127 $
Year to Date Revenue19 223 933 $

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 Expenses50 864 481 $
Farm Year To Date Expenses583 740 $
Pro Salary Cap To Date50 483 358 $
Farm Salary Cap To Date207 975 $

Estimate

Pro Estimated Season Revenue6 201 269 $
Pro Remaining Season Days44
Pro Expenses Per Days360 741 $
Pro Estimated Expenses15 872 604 $
Farm Remaining Season Days178
Farm Expenses Per Days4 140 $
Farm Estimated Expenses736 920 $
Estimated Season Expenses16 609 524 $
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 Account27 474 639 $
Projected Bank Account17 066 384 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 2 021 622 $
Henrik Zetterberg 6 083 000 $ (4)
-Salary Remaining : 1 446 768 $
Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 1 427 027 $
Toby Enstrom 5 750 000 $ (3)
-Salary Remaining : 1 367 568 $
Niklas Kronwall 4 750 000 $ (3)
-Salary Remaining : 1 129 730 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 1 010 811 $
Jonas Brodin 4 167 000 $ (5)
-Salary Remaining : 991 070 $
Oscar Klefbom 4 167 000 $ (7)
-Salary Remaining : 991 070 $
Adam Larsson 4 167 000 $ (5)
-Salary Remaining : 991 070 $
Victor Rask 4 000 000 $ (6)
-Salary Remaining : 951 351 $
Eddie Lack 2 750 000 $ (1)
-Salary Remaining : 654 054 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 624 324 $
Alexander Nylander 1 775 000 $ (3)
-Salary Remaining : 422 162 $
Drew Miller 1 025 000 $ (1)
-Salary Remaining : 243 784 $
Jesper Fast 950 000 $ (1)
-Salary Remaining : 225 946 $
Anton Lindholm 925 000 $ (1)
-Salary Remaining : 220 000 $
Jakob Forsbacka Karlsson 925 000 $ (3)
-Salary Remaining : 220 000 $
Adrian Kempe 894 000 $ (1)
-Salary Remaining : 212 627 $
Andre Burakovsky 894 000 $ (1)
-Salary Remaining : 212 627 $
Evan Rodrigues 840 000 $ (1)
-Salary Remaining : 199 784 $
Jacob Josefson 800 000 $ (1)
-Salary Remaining : 190 270 $
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 : 51 614 $
Jared Boll 90 000 $ (2)
Salary Remaining : 50 219 $
Rasmus Andersson 89 400 $ (3)
Salary Remaining : 49 885 $
Buddy Robinson 75 000 $ (1)
Salary Remaining : 41 850 $
Magnus Hellberg 62 500 $ (1)
Salary Remaining : 34 875 $
Petter Granberg 61 250 $ (2)
Salary Remaining : 34 177 $
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 $ - 5 898 - 98,30%
Level 2: 5000 - 60 $ - 4 935 - 98,71%
Level 3: 2000 - 35 $ - 1 956 - 97,82%
Level 4: 4000 - 20 $ - 3 934 - 98,34%
Luxury : 1000 - 200 $ - 978 - 97,81%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 702 - 98,34%
Average Income per Game626 628 $
Year to Date Revenue19 425 472 $

Expense

Pro Players Total Salaries69 594 500 $
Pro Players Total Average Salaries69 594 500 $
Farm Players Total Salaries257 500 $
Farm Players Total Average Salaries257 500 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 118 507 $
Farm Year To Date Expenses589 871 $
Pro Salary Cap To Date53 042 226 $
Farm Salary Cap To Date324 650 $

Estimate

Pro Estimated Season Revenue6 266 281 $
Pro Remaining Season Days44
Pro Expenses Per Days376 727 $
Pro Estimated Expenses16 575 988 $
Farm Remaining Season Days178
Farm Expenses Per Days2 688 $
Farm Estimated Expenses478 464 $
Estimated Season Expenses17 054 452 $
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 Account48 240 663 $
Projected Bank Account37 452 492 $

Pro Players Salaries

Zach Parise 7 538 000 $ (9)
-Salary Remaining : 1 792 822 $
Joe Pavelski 6 000 000 $ (3)
-Salary Remaining : 1 427 027 $
Kyle Okposo 6 000 000 $ (7)
-Salary Remaining : 1 427 027 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 1 427 027 $
Matt Niskanen 5 750 000 $ (4)
-Salary Remaining : 1 367 568 $
Andrew Ladd 5 500 000 $ (7)
-Salary Remaining : 1 308 108 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 1 189 189 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 975 135 $
Jake Gardiner 4 050 000 $ (3)
-Salary Remaining : 963 243 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 921 622 $
Cody Franson 3 325 000 $ (1)
-Salary Remaining : 790 811 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 570 811 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 460 811 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 428 108 $
Nick Holden 1 650 000 $ (2)
-Salary Remaining : 392 432 $
Mikhail Grigorenko 1 300 000 $ (1)
-Salary Remaining : 309 189 $
Colton Sceviour 950 000 $ (2)
-Salary Remaining : 225 946 $
Troy Stecher 925 000 $ (2)
-Salary Remaining : 220 000 $
Matt Murray 894 000 $ (1)
-Salary Remaining : 212 627 $
Lukas Sedlak 600 000 $ (1)
-Salary Remaining : 142 703 $
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

Pontus Aberg 92 500 $ (1)
Salary Remaining : 51 614 $
Ryan Garbutt 90 000 $ (1)
Salary Remaining : 50 219 $
A.J. Greer 75 000 $ (3)
Salary Remaining : 41 850 $
Total Farm Players3
Salary Commitment
Year 9 : 257 500 $
Year 10 : 75 000 $
Year 11 : 75 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 257 500 $
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 $ - 5 895 - 98,26%
Level 2: 5000 - 60 $ - 4 892 - 97,84%
Level 3: 2000 - 35 $ - 1 968 - 98,39%
Level 4: 4000 - 20 $ - 3 923 - 98,08%
Luxury : 1000 - 200 $ - 975 - 97,49%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 653 - 98,07%
Average Income per Game624 942 $
Year to Date Revenue19 998 137 $

Expense

Pro Players Total Salaries68 194 000 $
Pro Players Total Average Salaries68 194 000 $
Farm Players Total Salaries1 491 200 $
Farm Players Total Average Salaries1 491 200 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 381 341 $
Farm Year To Date Expenses913 214 $
Pro Salary Cap To Date53 733 544 $
Farm Salary Cap To Date559 633 $

Estimate

Pro Estimated Season Revenue5 624 476 $
Pro Remaining Season Days44
Pro Expenses Per Days373 211 $
Pro Estimated Expenses16 421 284 $
Farm Remaining Season Days178
Farm Expenses Per Days7 182 $
Farm Estimated Expenses1 278 396 $
Estimated Season Expenses17 699 680 $
Season Salary Cap68 194 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 806 000 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 14 194 000 $
Current Bank Account72 602 262 $
Projected Bank Account60 527 058 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (4)
-Salary Remaining : 2 259 459 $
Zdeno Chara 6 917 000 $ (2)
-Salary Remaining : 1 645 124 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 1 427 027 $
Ben Bishop 5 950 000 $ (1)
-Salary Remaining : 1 415 135 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 1 308 108 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 1 159 459 $
Kyle Palmieri 4 650 000 $ (5)
-Salary Remaining : 1 105 946 $
Jussi Jokinen 4 000 000 $ (2)
-Salary Remaining : 951 351 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 713 514 $
Ron Hainsey 2 833 000 $ (1)
-Salary Remaining : 673 795 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 654 054 $
Thomas Vanek 2 600 000 $ (1)
-Salary Remaining : 618 378 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 475 676 $
Nikita Zadorov 1 744 000 $ (1)
-Salary Remaining : 414 789 $
Adam Lowry 1 125 000 $ (2)
-Salary Remaining : 267 568 $
Dominic Moore 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Brian Flynn 950 000 $ (1)
-Salary Remaining : 225 946 $
Zane McIntyre 925 000 $ (1)
-Salary Remaining : 220 000 $
Derek Forbort 650 000 $ (2)
-Salary Remaining : 154 595 $
Sam Gagner 650 000 $ (1)
-Salary Remaining : 154 595 $
Austin Watson 575 000 $ (1)
-Salary Remaining : 136 757 $
Total Pro Players21
Salary Commitment
Year 9 : 68 194 000 $
Year 10 : 45 217 000 $
Year 11 : 30 525 000 $
Year 12 : 30 525 000 $
Salary Average Commitment
Year 9 : 68 194 000 $
Year 10 : 45 217 000 $
Year 11 : 30 525 000 $
Year 12 : 30 525 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 194 000 $
Year 10 : 45 217 000 $
Year 11 : 30 525 000 $
Year 12 : 30 525 000 $

Farm Players Salaries

Shane Doan 484 000 $ (1)
Salary Remaining : 270 069 $
Jordan Nolan 95 000 $ (2)
Salary Remaining : 53 009 $
Rob O'Gara 92 500 $ (2)
Salary Remaining : 51 614 $
Slater Koekkoek 92 500 $ (1)
Salary Remaining : 51 614 $
Paul Postma 88 700 $ (1)
Salary Remaining : 49 494 $
Jonas Gustavsson 80 000 $ (1)
Salary Remaining : 44 639 $
Jeremy Smith 67 500 $ (1)
Salary Remaining : 37 665 $
Rene Bourque 65 000 $ (1)
Salary Remaining : 36 270 $
Liam O'Brien 64 200 $ (1)
Salary Remaining : 35 823 $
Justin Dowling 62 500 $ (1)
Salary Remaining : 34 875 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 34 875 $
Sergey Tolchinsky 60 800 $ (2)
Salary Remaining : 33 926 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 33 480 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 32 643 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 32 085 $
Total Farm Players15
Salary Commitment
Year 9 : 1 491 200 $
Year 10 : 310 800 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 1 491 200 $
Year 10 : 310 800 $
Year 11 : 0 $
Year 12 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 796 - 96,61%
Level 2: 5000 - 60 $ - 4 841 - 96,83%
Level 3: 2000 - 35 $ - 1 943 - 97,14%
Level 4: 4000 - 20 $ - 3 927 - 98,17%
Luxury : 1000 - 200 $ - 980 - 98,05%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 488 - 97,15%
Average Income per Game618 503 $
Year to Date Revenue19 173 593 $

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 Expenses46 936 221 $
Farm Year To Date Expenses492 231 $
Pro Salary Cap To Date46 174 116 $
Farm Salary Cap To Date271 284 $

Estimate

Pro Estimated Season Revenue6 185 030 $
Pro Remaining Season Days44
Pro Expenses Per Days332 881 $
Pro Estimated Expenses14 646 764 $
Farm Remaining Season Days178
Farm Expenses Per Days3 491 $
Farm Estimated Expenses621 398 $
Estimated Season Expenses15 268 162 $
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 Account22 336 598 $
Projected Bank Account13 253 466 $

Pro Players Salaries

Kari Lehtonen 5 900 000 $ (1)
-Salary Remaining : 1 403 243 $
Jason Pominville 5 600 000 $ (3)
-Salary Remaining : 1 331 892 $
Rasmus Ristolainen 5 400 000 $ (6)
-Salary Remaining : 1 284 324 $
Jarome Iginla 5 333 000 $ (1)
-Salary Remaining : 1 268 389 $
Carl Soderberg 4 750 000 $ (4)
-Salary Remaining : 1 129 730 $
Kevin Bieksa 4 600 000 $ (2)
-Salary Remaining : 1 094 054 $
Antti Niemi 4 500 000 $ (2)
-Salary Remaining : 1 070 270 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 850 270 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 713 514 $
Carl Gunnarsson 2 900 000 $ (3)
-Salary Remaining : 689 730 $
Derek Dorsett 2 650 000 $ (1)
-Salary Remaining : 630 270 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 588 649 $
Dalton Prout 1 575 000 $ (2)
-Salary Remaining : 374 595 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 344 865 $
Kyle Brodziak 950 000 $ (2)
-Salary Remaining : 225 946 $
Boyd Gordon 950 000 $ (1)
-Salary Remaining : 225 946 $
Chris Kelly 900 000 $ (1)
-Salary Remaining : 214 054 $
Andrew Desjardins 800 000 $ (1)
-Salary Remaining : 190 270 $
Steve Ott 800 000 $ (1)
-Salary Remaining : 190 270 $
Jamie McBain 650 000 $ (1)
-Salary Remaining : 154 595 $
Scott Wilson 625 000 $ (2)
-Salary Remaining : 148 649 $
Nick Shore 600 000 $ (1)
-Salary Remaining : 142 703 $
Brian Strait 600 000 $ (1)
-Salary Remaining : 142 703 $
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 : 191 113 $
Jack Roslovic 113 700 $ (3)
Salary Remaining : 63 444 $
Sean Malone 92 500 $ (1)
Salary Remaining : 51 614 $
Dylan DeMelo 65 000 $ (2)
Salary Remaining : 36 270 $
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 $ - 5 816 - 96,93%
Level 2: 5000 - 60 $ - 4 849 - 96,99%
Level 3: 2000 - 35 $ - 1 967 - 98,33%
Level 4: 4000 - 20 $ - 3 905 - 97,62%
Luxury : 1000 - 200 $ - 983 - 98,31%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 520 - 97,33%
Average Income per Game620 209 $
Year to Date Revenue19 226 465 $

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 Expenses56 616 435 $
Farm Year To Date Expenses753 222 $
Pro Salary Cap To Date55 320 786 $
Farm Salary Cap To Date532 275 $

Estimate

Pro Estimated Season Revenue6 202 085 $
Pro Remaining Season Days44
Pro Expenses Per Days401 535 $
Pro Estimated Expenses17 667 540 $
Farm Remaining Season Days178
Farm Expenses Per Days5 342 $
Farm Estimated Expenses950 876 $
Estimated Season Expenses18 618 416 $
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 Account56 875 280 $
Projected Bank Account44 458 949 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 2 378 378 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 1 962 162 $
Kris Letang 7 250 000 $ (5)
-Salary Remaining : 1 724 324 $
Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 1 605 405 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 1 308 108 $
Alex Goligoski 5 475 000 $ (5)
-Salary Remaining : 1 302 162 $
Danny DeKeyser 5 000 000 $ (6)
-Salary Remaining : 1 189 189 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 1 040 541 $
Patric Hornqvist 4 250 000 $ (2)
-Salary Remaining : 1 010 811 $
Clayton Stoner 3 250 000 $ (2)
-Salary Remaining : 772 973 $
Marcus Kruger 3 083 000 $ (3)
-Salary Remaining : 733 254 $
Tomas Tatar 2 750 000 $ (1)
-Salary Remaining : 654 054 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 249 730 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 249 730 $
Eric Gryba 950 000 $ (1)
-Salary Remaining : 225 946 $
Ryan Hartman 863 000 $ (2)
-Salary Remaining : 205 254 $
Tom Pyatt 800 000 $ (1)
-Salary Remaining : 190 270 $
Chris VandeVelde 713 000 $ (1)
-Salary Remaining : 169 578 $
Alex Stalock 650 000 $ (3)
-Salary Remaining : 154 595 $
Michael Bournival 575 000 $ (1)
-Salary Remaining : 136 757 $
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 : 117 179 $
Jiri Hudler 200 000 $ (1)
Salary Remaining : 111 599 $
Jakub Vrana 136 300 $ (1)
Salary Remaining : 76 055 $
Anton Khudobin 120 000 $ (2)
Salary Remaining : 66 959 $
Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 59 538 $
David Rittich 92 500 $ (1)
Salary Remaining : 51 614 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 51 614 $
Josh Archibald 92 500 $ (1)
Salary Remaining : 51 614 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 51 614 $
Miikka Salomaki 61 250 $ (2)
Salary Remaining : 34 177 $
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 $ - 5 776 - 96,26%
Level 2: 5000 - 60 $ - 4 785 - 95,69%
Level 3: 2000 - 35 $ - 1 898 - 94,88%
Level 4: 4000 - 20 $ - 3 883 - 97,07%
Luxury : 1000 - 200 $ - 969 - 96,89%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 310 - 96,17%
Average Income per Game613 279 $
Year to Date Revenue19 011 662 $

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 Expenses55 562 973 $
Farm Year To Date Expenses410 451 $
Pro Salary Cap To Date54 800 868 $
Farm Salary Cap To Date324 159 $

Estimate

Pro Estimated Season Revenue6 132 794 $
Pro Remaining Season Days44
Pro Expenses Per Days392 261 $
Pro Estimated Expenses17 259 484 $
Farm Remaining Season Days178
Farm Expenses Per Days2 911 $
Farm Estimated Expenses518 158 $
Estimated Season Expenses17 777 642 $
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 Account66 048 482 $
Projected Bank Account54 403 634 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (6)
-Salary Remaining : 1 968 108 $
Keith Yandle 6 350 000 $ (7)
-Salary Remaining : 1 510 270 $
Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 1 427 027 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 1 427 027 $
Brandon Dubinsky 5 850 000 $ (5)
-Salary Remaining : 1 391 351 $
Blake Wheeler 5 600 000 $ (3)
-Salary Remaining : 1 331 892 $
Roberto Luongo 5 333 333 $ (1)
-Salary Remaining : 1 268 468 $
Andy Greene 5 000 000 $ (4)
-Salary Remaining : 1 189 189 $
Jack Johnson 4 357 000 $ (1)
-Salary Remaining : 1 036 259 $
Luca Sbisa 3 600 000 $ (2)
-Salary Remaining : 856 216 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 713 514 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 713 514 $
Jay Beagle 1 750 000 $ (1)
-Salary Remaining : 416 216 $
Lawson Crouse 1 603 000 $ (3)
-Salary Remaining : 381 254 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Patrick Eaves 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Tyler Pitlick 725 000 $ (1)
-Salary Remaining : 172 432 $
Jack Skille 700 000 $ (1)
-Salary Remaining : 166 486 $
Justin Falk 650 000 $ (2)
-Salary Remaining : 154 595 $
Seth Griffith 625 000 $ (1)
-Salary Remaining : 148 649 $
Matt Irwin 575 000 $ (1)
-Salary Remaining : 136 757 $
Devin Setoguchi 575 000 $ (1)
-Salary Remaining : 136 757 $
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 : 81 634 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 75 329 $
Michael McCarron 107 600 $ (2)
Salary Remaining : 60 040 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 51 614 $
Robbie Russo 92 500 $ (1)
Salary Remaining : 51 614 $
Eric Comrie 88 889 $ (2)
Salary Remaining : 49 599 $
Ondrej Kase 70 700 $ (1)
Salary Remaining : 39 450 $
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 $ - 5 911 - 98,51%
Level 2: 5000 - 60 $ - 4 914 - 98,27%
Level 3: 2000 - 35 $ - 1 957 - 97,83%
Level 4: 4000 - 20 $ - 3 913 - 97,82%
Luxury : 1000 - 200 $ - 984 - 98,38%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 678 - 98,21%
Average Income per Game626 988 $
Year to Date Revenue18 182 666 $

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 Expenses54 495 372 $
Farm Year To Date Expenses256 338 $
Pro Salary Cap To Date54 114 249 $
Farm Salary Cap To Date35 391 $

Estimate

Pro Estimated Season Revenue7 523 862 $
Pro Remaining Season Days44
Pro Expenses Per Days386 492 $
Pro Estimated Expenses17 005 648 $
Farm Remaining Season Days178
Farm Expenses Per Days1 818 $
Farm Estimated Expenses323 604 $
Estimated Season Expenses17 329 252 $
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 Account58 822 244 $
Projected Bank Account49 016 854 $

Pro Players Salaries

Dustin Byfuglien 7 600 000 $ (5)
-Salary Remaining : 1 807 568 $
Mark Scheifele 6 125 000 $ (8)
-Salary Remaining : 1 456 757 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 1 248 649 $
Jared Spurgeon 5 188 000 $ (4)
-Salary Remaining : 1 233 903 $
Mike Hoffman 5 188 000 $ (4)
-Salary Remaining : 1 233 903 $
Drew Stafford 4 350 000 $ (1)
-Salary Remaining : 1 034 595 $
James van Riemsdyk 4 250 000 $ (2)
-Salary Remaining : 1 010 811 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 975 135 $
Benoit Pouliot 4 000 000 $ (1)
-Salary Remaining : 951 351 $
Josh Gorges 3 900 000 $ (1)
-Salary Remaining : 927 568 $
Erik Gudbranson 3 500 000 $ (1)
-Salary Remaining : 832 432 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 808 649 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 689 730 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 594 595 $
Tobias Rieder 2 250 000 $ (2)
-Salary Remaining : 535 135 $
John Mitchell 1 800 000 $ (1)
-Salary Remaining : 428 108 $
Chris Stewart 1 150 000 $ (2)
-Salary Remaining : 273 514 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 249 730 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 225 946 $
Chandler Stephenson 925 000 $ (1)
-Salary Remaining : 220 000 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 148 649 $
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 : 44 639 $
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 $ - 5 830 - 97,16%
Level 2: 5000 - 60 $ - 4 862 - 97,23%
Level 3: 2000 - 35 $ - 1 932 - 96,58%
Level 4: 4000 - 20 $ - 3 931 - 98,28%
Luxury : 1000 - 200 $ - 971 - 97,07%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 525 - 97,36%
Average Income per Game619 678 $
Year to Date Revenue19 829 681 $

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 Expenses53 548 428 $
Farm Year To Date Expenses608 939 $
Pro Salary Cap To Date52 786 288 $
Farm Salary Cap To Date387 992 $

Estimate

Pro Estimated Season Revenue5 577 098 $
Pro Remaining Season Days44
Pro Expenses Per Days388 519 $
Pro Estimated Expenses17 094 836 $
Farm Remaining Season Days178
Farm Expenses Per Days3 935 $
Farm Estimated Expenses700 430 $
Estimated Season Expenses17 795 266 $
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 Account30 934 967 $
Projected Bank Account18 716 799 $

Pro Players Salaries

Vladimir Tarasenko 7 500 000 $ (7)
-Salary Remaining : 1 783 784 $
Ryan Kesler 6 875 000 $ (6)
-Salary Remaining : 1 635 135 $
Johnny Gaudreau 6 750 000 $ (6)
-Salary Remaining : 1 605 405 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 1 545 946 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 1 367 568 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 1 189 189 $
Mats Zuccarello 4 500 000 $ (3)
-Salary Remaining : 1 070 270 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 1 070 270 $
Cam Talbot 4 167 000 $ (3)
-Salary Remaining : 991 070 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 951 351 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 891 892 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 634 314 $
Brad Richardson 2 083 000 $ (2)
-Salary Remaining : 495 416 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 321 081 $
Luke Schenn 1 250 000 $ (2)
-Salary Remaining : 297 297 $
Erik Haula 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 214 054 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 212 627 $
Curtis McElhinney 800 000 $ (1)
-Salary Remaining : 190 270 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 152 216 $
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 : 75 329 $
J.T. Compher 100 000 $ (3)
Salary Remaining : 55 799 $
Riley Barber 92 500 $ (2)
Salary Remaining : 51 614 $
Taylor Chorney 80 000 $ (1)
Salary Remaining : 44 639 $
Tim Heed 77 500 $ (1)
Salary Remaining : 43 245 $
Ryan Dzingel 75 000 $ (1)
Salary Remaining : 41 850 $
Cal O'Reilly 70 000 $ (1)
Salary Remaining : 39 060 $
Chris Wagner 63 750 $ (2)
Salary Remaining : 35 572 $
Zack Mitchell 61 500 $ (1)
Salary Remaining : 34 317 $
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 $ - 5 962 - 99,37%
Level 2: 5000 - 60 $ - 4 957 - 99,13%
Level 3: 2000 - 35 $ - 1 950 - 97,50%
Level 4: 4000 - 20 $ - 3 927 - 98,18%
Luxury : 1000 - 200 $ - 986 - 98,59%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 782 - 98,79%
Average Income per Game631 184 $
Year to Date Revenue17 041 960 $

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 Expenses56 267 037 $
Farm Year To Date Expenses540 453 $
Pro Salary Cap To Date55 314 300 $
Farm Salary Cap To Date319 506 $

Estimate

Pro Estimated Season Revenue8 836 572 $
Pro Remaining Season Days44
Pro Expenses Per Days399 057 $
Pro Estimated Expenses17 558 508 $
Farm Remaining Season Days178
Farm Expenses Per Days3 833 $
Farm Estimated Expenses682 274 $
Estimated Season Expenses18 240 782 $
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 Account36 016 097 $
Projected Bank Account26 611 887 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 1 450 811 $
Andrei Markov 5 750 000 $ (1)
-Salary Remaining : 1 367 568 $
Duncan Keith 5 538 000 $ (7)
-Salary Remaining : 1 317 146 $
Oliver Ekman-Larsson 5 500 000 $ (3)
-Salary Remaining : 1 308 108 $
John Tavares 5 500 000 $ (2)
-Salary Remaining : 1 308 108 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 1 117 838 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 1 010 811 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 992 973 $
Adam Henrique 4 000 000 $ (3)
-Salary Remaining : 951 351 $
Wayne Simmonds 3 975 000 $ (3)
-Salary Remaining : 945 405 $
Artemi Panarin 3 500 000 $ (1)
-Salary Remaining : 832 432 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 832 432 $
Jonathan Huberdeau 3 250 000 $ (1)
-Salary Remaining : 772 973 $
Martin Hanzal 3 100 000 $ (1)
-Salary Remaining : 737 297 $
Karl Alzner 2 800 000 $ (1)
-Salary Remaining : 665 946 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 535 135 $
Calle Jarnkrok 2 000 000 $ (6)
-Salary Remaining : 475 676 $
Brandon Davidson 1 425 000 $ (2)
-Salary Remaining : 338 919 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 154 595 $
Jared Coreau 612 500 $ (2)
-Salary Remaining : 145 676 $
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 : 51 614 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 51 614 $
Jacob Larsson 92 500 $ (3)
Salary Remaining : 51 614 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 51 614 $
Frank Vatrano 92 500 $ (1)
Salary Remaining : 51 614 $
Cody Goloubef 75 000 $ (1)
Salary Remaining : 41 850 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 34 986 $
Tomas Nosek 61 250 $ (2)
Salary Remaining : 34 177 $
Zach Redmond 61 250 $ (2)
Salary Remaining : 34 177 $
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 $ - 5 896 - 98,26%
Level 2: 5000 - 60 $ - 4 917 - 98,33%
Level 3: 2000 - 35 $ - 1 970 - 98,50%
Level 4: 4000 - 20 $ - 3 954 - 98,84%
Luxury : 1000 - 200 $ - 980 - 98,04%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 716 - 98,42%
Average Income per Game626 611 $
Year to Date Revenue19 424 944 $

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 Expenses55 660 737 $
Farm Year To Date Expenses748 851 $
Pro Salary Cap To Date55 279 614 $
Farm Salary Cap To Date306 816 $

Estimate

Pro Estimated Season Revenue6 266 111 $
Pro Remaining Season Days44
Pro Expenses Per Days394 757 $
Pro Estimated Expenses17 369 308 $
Farm Remaining Season Days178
Farm Expenses Per Days5 311 $
Farm Estimated Expenses945 358 $
Estimated Season Expenses18 314 666 $
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 Account40 150 454 $
Projected Bank Account28 101 899 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 2 140 541 $
Sidney Crosby 8 700 000 $ (10)
-Salary Remaining : 2 069 189 $
Drew Doughty 7 000 000 $ (3)
-Salary Remaining : 1 664 865 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 1 635 135 $
Marian Hossa 5 275 000 $ (5)
-Salary Remaining : 1 254 595 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 1 248 649 $
Brian Gionta 4 250 000 $ (1)
-Salary Remaining : 1 010 811 $
Craig Anderson 4 200 000 $ (2)
-Salary Remaining : 998 919 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 975 135 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 891 892 $
Ben Lovejoy 2 667 000 $ (3)
-Salary Remaining : 634 314 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 422 162 $
Joshua Morrissey 1 363 000 $ (2)
-Salary Remaining : 324 173 $
Vernon Fiddler 1 250 000 $ (1)
-Salary Remaining : 297 297 $
Zemgus Girgensons 1 150 000 $ (1)
-Salary Remaining : 273 514 $
Matt Cullen 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Nathan Beaulieu 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Ryan White 1 000 000 $ (1)
-Salary Remaining : 237 838 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 208 108 $
Brett Connolly 850 000 $ (1)
-Salary Remaining : 202 162 $
Tom Kuhnhackl 625 000 $ (1)
-Salary Remaining : 148 649 $
Mike Condon 575 000 $ (1)
-Salary Remaining : 136 757 $
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 : 95 584 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 51 614 $
Josh Anderson 89 400 $ (1)
Salary Remaining : 49 885 $
Nick Paul 89 400 $ (2)
Salary Remaining : 49 885 $
Pheonix Copley 70 875 $ (1)
Salary Remaining : 39 548 $
Scott Harrington 63 200 $ (1)
Salary Remaining : 35 265 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 33 480 $
Dennis Rasmussen 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 942 - 99,03%
Level 2: 5000 - 60 $ - 4 926 - 98,52%
Level 3: 2000 - 35 $ - 1 949 - 97,46%
Level 4: 4000 - 20 $ - 3 945 - 98,62%
Luxury : 1000 - 200 $ - 977 - 97,72%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 739 - 98,55%
Average Income per Game628 481 $
Year to Date Revenue18 854 441 $

Expense

Pro Players Total Salaries70 365 667 $
Pro Players Total Average Salaries70 365 667 $
Farm Players Total Salaries543 900 $
Farm Players Total Average Salaries543 900 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 069 799 $
Farm Year To Date Expenses476 753 $
Pro Salary Cap To Date54 688 676 $
Farm Salary Cap To Date255 755 $

Estimate

Pro Estimated Season Revenue6 913 295 $
Pro Remaining Season Days44
Pro Expenses Per Days383 058 $
Pro Estimated Expenses16 854 552 $
Farm Remaining Season Days178
Farm Expenses Per Days3 272 $
Farm Estimated Expenses582 416 $
Estimated Season Expenses17 436 968 $
Season Salary Cap70 365 667 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 634 333 $
Estimate Over Minimum Salary Cap of 54 000 000 $ 16 365 667 $
Current Bank Account37 316 817 $
Projected Bank Account26 793 144 $

Pro Players Salaries

Mark Giordano 6 750 000 $ (6)
-Salary Remaining : 1 605 405 $
Nicklas Backstrom 6 700 000 $ (4)
-Salary Remaining : 1 593 514 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 1 545 946 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 1 367 568 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 1 258 559 $
Valtteri Filppula 5 000 000 $ (2)
-Salary Remaining : 1 189 189 $
Justin Abdelkader 4 250 000 $ (7)
-Salary Remaining : 1 010 811 $
John Carlson 3 967 000 $ (2)
-Salary Remaining : 943 503 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 897 838 $
Justin Williams 3 250 000 $ (1)
-Salary Remaining : 772 973 $
Matt Stajan 3 125 000 $ (2)
-Salary Remaining : 743 243 $
Mark Stuart 2 625 000 $ (2)
-Salary Remaining : 624 324 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Matt Greene 2 500 000 $ (2)
-Salary Remaining : 594 595 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 499 459 $
Eric Fehr 2 000 000 $ (2)
-Salary Remaining : 475 676 $
Nate Thompson 1 600 000 $ (1)
-Salary Remaining : 380 541 $
Christian Fischer 1 107 000 $ (3)
-Salary Remaining : 263 286 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 220 000 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 154 595 $
Total Pro Players20
Salary Commitment
Year 9 : 70 365 667 $
Year 10 : 54 415 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $
Salary Average Commitment
Year 9 : 70 365 667 $
Year 10 : 54 415 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 365 667 $
Year 10 : 54 415 667 $
Year 11 : 30 598 667 $
Year 12 : 24 200 000 $

Farm Players Salaries

Yohann Auvitu 92 500 $ (1)
Salary Remaining : 51 614 $
Kyle Rau 85 900 $ (1)
Salary Remaining : 47 932 $
Garnet Hathaway 69 000 $ (1)
Salary Remaining : 38 502 $
Andreas Martinsen 64 000 $ (1)
Salary Remaining : 35 712 $
Mitch Callahan 60 000 $ (1)
Salary Remaining : 33 480 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 32 085 $
Wade Megan 57 500 $ (1)
Salary Remaining : 32 085 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 32 085 $
Nic Kerdiles 0 $ (1)
Salary Remaining : 0 $
TJ Tynan 0 $ (1)
Salary Remaining : 0 $
Total Farm Players10
Salary Commitment
Year 9 : 543 900 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 543 900 $
Year 10 : 0 $
Year 11 : 0 $
Year 12 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 885 - 98,08%
Level 2: 5000 - 60 $ - 4 827 - 96,55%
Level 3: 2000 - 35 $ - 1 938 - 96,90%
Level 4: 4000 - 25 $ - 2 685 - 67,12%
Luxury : 1000 - 200 $ - 975 - 97,55%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %16 310 - 90,61%
Average Income per Game616 169 $
Year to Date Revenue18 485 070 $

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 Expenses45 214 644 $
Farm Year To Date Expenses446 787 $
Pro Salary Cap To Date44 833 608 $
Farm Salary Cap To Date402 552 $

Estimate

Pro Estimated Season Revenue6 777 859 $
Pro Remaining Season Days44
Pro Expenses Per Days325 824 $
Pro Estimated Expenses14 336 256 $
Farm Remaining Season Days178
Farm Expenses Per Days3 240 $
Farm Estimated Expenses576 720 $
Estimated Season Expenses14 912 976 $
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 Account52 823 639 $
Projected Bank Account44 688 522 $

Pro Players Salaries

Patrick Sharp 5 900 000 $ (1)
-Salary Remaining : 1 403 243 $
Zach Bogosian 5 143 000 $ (4)
-Salary Remaining : 1 223 200 $
Matt Moulson 5 000 000 $ (3)
-Salary Remaining : 1 189 189 $
Jori Lehtera 4 700 000 $ (3)
-Salary Remaining : 1 117 838 $
Nikolay Kulemin 4 188 000 $ (3)
-Salary Remaining : 996 065 $
Petr Mrazek 4 000 000 $ (2)
-Salary Remaining : 951 351 $
Matt Beleskey 3 800 000 $ (1)
-Salary Remaining : 903 784 $
Mark Fayne 3 625 000 $ (2)
-Salary Remaining : 862 162 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 832 432 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 777 730 $
Matt Martin 2 500 000 $ (4)
-Salary Remaining : 594 595 $
Marcus Foligno 2 250 000 $ (1)
-Salary Remaining : 535 135 $
John-Michael Liles 2 000 000 $ (1)
-Salary Remaining : 475 676 $
Cody McLeod 1 333 000 $ (2)
-Salary Remaining : 317 038 $
Mirco Mueller 1 319 000 $ (1)
-Salary Remaining : 313 708 $
Derrick Pouliot 1 288 000 $ (1)
-Salary Remaining : 306 335 $
Travis Konecny 1 107 000 $ (3)
-Salary Remaining : 263 286 $
Mark Borowiecki 1 100 000 $ (2)
-Salary Remaining : 261 622 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 220 000 $
Brett Ritchie 875 000 $ (1)
-Salary Remaining : 208 108 $
Linden Vey 700 000 $ (1)
-Salary Remaining : 166 486 $
Tanner Kero 667 000 $ (1)
-Salary Remaining : 158 638 $
Scott Darling 587 500 $ (1)
-Salary Remaining : 139 730 $
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 : 83 699 $
Samuel Morin 136 300 $ (1)
Salary Remaining : 76 055 $
Mathew Barzal 129 400 $ (3)
Salary Remaining : 72 204 $
Hunter Shinkaruk 107 600 $ (2)
Salary Remaining : 60 040 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 51 614 $
Shane Prince 85 000 $ (2)
Salary Remaining : 47 429 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 46 871 $
Ryan Murphy 78 750 $ (2)
Salary Remaining : 43 942 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 39 060 $
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 $ - 5 875 - 97,91%
Level 2: 5000 - 60 $ - 4 841 - 96,82%
Level 3: 2000 - 35 $ - 1 931 - 96,56%
Level 4: 4000 - 20 $ - 3 894 - 97,34%
Luxury : 1000 - 200 $ - 975 - 97,45%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 515 - 97,31%
Average Income per Game621 337 $
Year to Date Revenue19 261 434 $

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 Expenses45 361 251 $
Farm Year To Date Expenses666 366 $
Pro Salary Cap To Date44 846 742 $
Farm Salary Cap To Date445 419 $

Estimate

Pro Estimated Season Revenue6 213 366 $
Pro Remaining Season Days44
Pro Expenses Per Days321 711 $
Pro Estimated Expenses14 155 284 $
Farm Remaining Season Days178
Farm Expenses Per Days4 726 $
Farm Estimated Expenses841 228 $
Estimated Season Expenses14 996 512 $
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 Account59 084 378 $
Projected Bank Account50 301 232 $

Pro Players Salaries

Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 1 664 865 $
Travis Zajac 5 750 000 $ (5)
-Salary Remaining : 1 367 568 $
Michael Cammalleri 5 000 000 $ (2)
-Salary Remaining : 1 189 189 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 1 117 838 $
Jason Demers 4 500 000 $ (5)
-Salary Remaining : 1 070 270 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 891 892 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 850 270 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 832 432 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 759 654 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 665 946 $
Adam McQuaid 2 750 000 $ (3)
-Salary Remaining : 654 054 $
Ryan Murray 2 285 000 $ (2)
-Salary Remaining : 543 459 $
Chad Johnson 1 700 000 $ (1)
-Salary Remaining : 404 324 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 386 962 $
Brendan Perlini 1 363 000 $ (3)
-Salary Remaining : 324 173 $
J.T. Brown 1 250 000 $ (2)
-Salary Remaining : 297 297 $
Philip Larsen 1 025 000 $ (1)
-Salary Remaining : 243 784 $
Jaycob Megna 925 000 $ (1)
-Salary Remaining : 220 000 $
William Carrier 847 500 $ (2)
-Salary Remaining : 201 568 $
Ben Smith 675 000 $ (1)
-Salary Remaining : 160 541 $
Nate Prosser 625 000 $ (1)
-Salary Remaining : 148 649 $
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 : 187 988 $
Timo Meier 164 400 $ (3)
Salary Remaining : 91 734 $
Jared McCann 110 700 $ (2)
Salary Remaining : 61 770 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 51 614 $
Joonas Korpisalo 92 500 $ (1)
Salary Remaining : 51 614 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 51 280 $
Anthony Bitetto 61 250 $ (2)
Salary Remaining : 34 177 $
Borna Rendulic 57 500 $ (1)
Salary Remaining : 32 085 $
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 $ - 5 785 - 96,42%
Level 2: 5000 - 60 $ - 4 832 - 96,64%
Level 3: 2000 - 35 $ - 1 924 - 96,22%
Level 4: 4000 - 20 $ - 3 931 - 98,27%
Luxury : 1000 - 200 $ - 973 - 97,29%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 445 - 96,92%
Average Income per Game616 573 $
Year to Date Revenue19 113 750 $

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 Expenses41 576 388 $
Farm Year To Date Expenses145 371 $
Pro Salary Cap To Date41 195 265 $
Farm Salary Cap To Date101 097 $

Estimate

Pro Estimated Season Revenue6 165 726 $
Pro Remaining Season Days44
Pro Expenses Per Days294 868 $
Pro Estimated Expenses12 974 192 $
Farm Remaining Season Days178
Farm Expenses Per Days1 031 $
Farm Estimated Expenses183 518 $
Estimated Season Expenses13 157 710 $
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 Account43 350 509 $
Projected Bank Account36 358 525 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (5)
-Salary Remaining : 1 664 865 $
Mike Green 6 000 000 $ (2)
-Salary Remaining : 1 427 027 $
Ryan Callahan 5 800 000 $ (4)
-Salary Remaining : 1 379 459 $
Brooks Orpik 5 500 000 $ (3)
-Salary Remaining : 1 308 108 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 987 027 $
Olli Maatta 4 083 000 $ (1)
-Salary Remaining : 971 092 $
Josh Bailey 3 300 000 $ (2)
-Salary Remaining : 784 865 $
Nail Yakupov 2 500 000 $ (1)
-Salary Remaining : 594 595 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 558 919 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 440 000 $
Michal Neuvirth 1 625 000 $ (1)
-Salary Remaining : 386 486 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 332 973 $
Joakim Nordstrom 1 275 000 $ (1)
-Salary Remaining : 303 243 $
Curtis Lazar 1 254 000 $ (1)
-Salary Remaining : 298 249 $
Kyle Quincey 1 250 000 $ (1)
-Salary Remaining : 297 297 $
Vincent Hinostroza 925 000 $ (1)
-Salary Remaining : 220 000 $
Martin Frk 862 500 $ (1)
-Salary Remaining : 205 135 $
Brett Lernout 826 000 $ (1)
-Salary Remaining : 196 454 $
Emerson Etem 775 000 $ (1)
-Salary Remaining : 184 324 $
Nikita Nesterov 725 000 $ (1)
-Salary Remaining : 172 432 $
Mark McNeill 600 000 $ (1)
-Salary Remaining : 142 703 $
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 : 51 614 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 41 850 $
Alan Quine 61 250 $ (2)
Salary Remaining : 34 177 $
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 56 853 915 $ 62 822 000 $ 10 178 000 $ 8 822 000 $ 22729
Arizona Coyotes 70 361 222 $ 60 424 000 $ 12 576 000 $ 6 424 000 $ 231538
Boston Bruins 20 136 065 $ 65 444 833 $ 7 555 167 $ 11 444 833 $ 211435
Brooklyn Islanders 37 053 713 $ 58 509 000 $ 14 491 000 $ 4 509 000 $ 21728
Buffalo Sabres 17 050 274 $ 55 411 833 $ 17 588 167 $ 1 411 833 $ 22426
Calgary Flames 52 699 505 $ 72 369 000 $ 631 000 $ 18 369 000 $ 23932
Carolina Hurricanes 37 765 811 $ 67 525 500 $ 5 474 500 $ 13 525 500 $ 21627
Chicago Blackhawks 37 008 086 $ 72 082 463 $ 917 537 $ 18 082 463 $ 20424
Colorado Avalanches 64 800 255 $ 69 970 166 $ 3 029 834 $ 15 970 166 $ 222042
Columbus Blue Jackets 26 068 373 $ 56 680 500 $ 16 319 500 $ 2 680 500 $ 231538
Dallas Stars 39 218 289 $ 62 657 332 $ 10 342 668 $ 8 657 332 $ 222143
Detroit Red Wings 42 928 234 $ 65 290 333 $ 7 709 667 $ 11 290 333 $ 201939
Edmonton Oilers 54 719 718 $ 70 638 000 $ 2 362 000 $ 16 638 000 $ 21728
Florida Panthers 38 566 814 $ 58 236 000 $ 14 764 000 $ 4 236 000 $ 23427
Los Angeles Kings 23 562 327 $ 71 255 333 $ 1 744 667 $ 17 255 333 $ 20525
Minnesota Wild 72 670 621 $ 55 796 000 $ 17 204 000 $ 1 796 000 $ 23023
Montreal Canadiens 47 700 803 $ 54 889 000 $ 18 111 000 $ 889 000 $ 231437
Nashville Predators 27 474 639 $ 66 237 000 $ 6 763 000 $ 12 237 000 $ 21627
New Jersey Devils 48 240 663 $ 69 594 500 $ 3 405 500 $ 15 594 500 $ 20323
New York Rangers 72 602 262 $ 68 194 000 $ 4 806 000 $ 14 194 000 $ 211536
Ottawa Senators 22 336 598 $ 60 583 000 $ 12 417 000 $ 6 583 000 $ 23427
Philadelphia Flyers 56 875 280 $ 72 584 000 $ 416 000 $ 18 584 000 $ 201030
Pittsburgh Penguins 66 048 482 $ 71 568 333 $ 1 431 667 $ 17 568 333 $ 22729
SanJose Sharks 58 822 244 $ 71 001 000 $ 1 999 000 $ 17 001 000 $ 21122
St-Louis Blues 30 934 967 $ 70 876 000 $ 2 124 000 $ 16 876 000 $ 20929
Tampa Bay Lightning 36 016 097 $ 72 575 500 $ 424 500 $ 18 575 500 $ 20929
Toronto Maple Leafs 40 150 454 $ 72 530 000 $ 470 000 $ 18 530 000 $ 22830
Vancouver Canucks 37 316 817 $ 70 365 667 $ 2 634 333 $ 16 365 667 $ 201030
Vegas Golden Knights 52 823 639 $ 59 777 500 $ 13 222 500 $ 5 777 500 $ 23932
Washington Capitals 59 084 378 $ 58 841 500 $ 14 158 500 $ 4 841 500 $ 21829
Winnipeg Jets 43 350 509 $ 54 050 500 $ 18 949 500 $ 50 500 $ 21324