Team FinanceLast Update - 16 novembre 2018 at 17:41
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 559 - 92,65%
Level 2: 5000 - 60 $ - 4 724 - 94,47%
Level 3: 2000 - 35 $ - 1 904 - 95,19%
Level 4: 4000 - 20 $ - 3 807 - 95,17%
Luxury : 1000 - 200 $ - 972 - 97,22%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16 966 - 94,25%
Average Income per Game1 753 064 $
Year to Date Revenue17 530 640 $

Expense

Pro Players Total Salaries76 290 000 $
Farm Players Total Salaries3 040 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 290 560 $
Farm Year To Date Expenses704 406 $
Pro Salary Cap To Date17 290 560 $
Farm Salary Cap To Date704 406 $

Estimate

Pro Estimated Season Revenue54 344 984 $
Pro Remaining Season Days190
Pro Expenses Per Days308 866 $
Pro Estimated Expenses58 684 540 $
Farm Remaining Season Days189
Farm Expenses Per Days12 358 $
Farm Estimated Expenses2 335 662 $
Estimated Season Expenses61 020 202 $
Season Salary Cap76 290 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 210 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 290 000 $
Current Bank Account911 570 534 $
Projected Bank Account904 895 316 $

Pro Players Salaries

Sidney Crosby 10 000 000 $ (1)
Carey Price 9 000 000 $ (1)
Brayden Schenn 7 800 000 $ (5)
Zdeno Chara 7 600 000 $ (2)
Alex Pietrangelo 7 200 000 $ (3)
Kyle Palmieri 6 600 000 $ (4)
Milan Lucic 4 920 000 $ (1)
Jeff Skinner 4 200 000 $ (5)
Nick Foligno 3 960 000 $ (1)
Justin Schultz 3 600 000 $ (4)
James Reimer 3 000 000 $ (2)
Tobias Rieder 1 320 000 $ (5)
Artturi Lehkonen 800 000 $ (2)
Miikka Salomaki 800 000 $ (1)
Matt Grzelcyk 750 000 $ (2)
Alec Martinez 720 000 $ (1)
Justin Falk 720 000 $ (2)
Vinnie Hinostroza 700 000 $ (2)
Scottie Upshall 700 000 $ (3)
Evan Rodrigues 700 000 $ (1)
Jussi Jokinen 600 000 $ (1)
Tim Heed 600 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2018 : 76 290 000 $
Year 2019 : 45 590 000 $
Year 2020 : 32 020 000 $
Year 2021 : 23 520 000 $
Salary Average Commitment
Year 2018 : 53 157 500 $
Year 2019 : 39 987 500 $
Year 2020 : 28 625 000 $
Year 2021 : 20 125 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 290 000 $
Year 2019 : 45 590 000 $
Year 2020 : 32 020 000 $
Year 2021 : 23 520 000 $

Farm Players Salaries

Derek Dorsett 1 000 000 $ (4)
Eric Gryba 720 000 $ (1)
Zach Redmond 720 000 $ (2)
Korbinian Holzer 600 000 $ (1)
Total Farm Players4
Salary Commitment
Year 2018 : 3 040 000 $
Year 2019 : 1 720 000 $
Year 2020 : 1 000 000 $
Year 2021 : 1 000 000 $
Salary Average Commitment
Year 2018 : 2 750 000 $
Year 2019 : 1 550 000 $
Year 2020 : 1 000 000 $
Year 2021 : 1 000 000 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 701 - 95,01%
Level 2: 5000 - 60 $ - 4 774 - 95,48%
Level 3: 2000 - 35 $ - 1 915 - 95,73%
Level 4: 4000 - 20 $ - 3 801 - 95,01%
Luxury : 1000 - 200 $ - 933 - 93,33%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 123 - 95,13%
Average Income per Game1 767 404 $
Year to Date Revenue17 674 038 $

Expense

Pro Players Total Salaries54 525 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 582 693 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date12 582 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 789 518 $
Pro Remaining Season Days190
Pro Expenses Per Days220 749 $
Pro Estimated Expenses41 942 310 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses41 942 310 $
Season Salary Cap54 525 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $24 975 000 $
Estimate Over Minimum Salary Cap of 0 $ 54 525 000 $
Current Bank Account22 407 413 $
Projected Bank Account35 254 621 $

Pro Players Salaries

Dion Phaneuf 6 600 000 $ (1)
Andrej Sekera 6 100 000 $ (1)
David Perron 4 920 000 $ (1)
Rickard Rakell 4 500 000 $ (1)
Danny DeKeyser 4 500 000 $ (1)
J.T. Miller 4 500 000 $ (1)
Steve Mason 3 900 000 $ (1)
Jack Eichel 3 725 000 $ (1)
Robin Lehner 3 600 000 $ (5)
Colin Wilson 2 160 000 $ (3)
Mark Borowiecki 2 000 000 $ (1)
Jakob Chychrun 1 200 000 $ (2)
Zac Rinaldo 1 000 000 $ (1)
Chris Thorburn 1 000 000 $ (1)
Cody McLeod 800 000 $ (1)
Christian Fischer 800 000 $ (3)
Marcus Kruger 720 000 $ (2)
Connor Carrick 700 000 $ (1)
Joel Ward 600 000 $ (1)
Anthony Peluso 600 000 $ (1)
Jaromir Jagr 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 54 525 000 $
Year 2019 : 8 480 000 $
Year 2020 : 6 560 000 $
Year 2021 : 3 600 000 $
Salary Average Commitment
Year 2018 : 51 755 000 $
Year 2019 : 10 080 000 $
Year 2020 : 8 160 000 $
Year 2021 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 525 000 $
Year 2019 : 8 480 000 $
Year 2020 : 6 560 000 $
Year 2021 : 3 600 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 743 - 95,71%
Level 2: 5000 - 60 $ - 4 679 - 93,58%
Level 3: 2000 - 35 $ - 1 864 - 93,22%
Level 4: 4000 - 20 $ - 3 831 - 95,78%
Luxury : 1000 - 200 $ - 956 - 95,61%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 073 - 94,85%
Average Income per Game1 770 272 $
Year to Date Revenue15 932 451 $

Expense

Pro Players Total Salaries78 075 000 $
Farm Players Total Salaries5 370 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 017 301 $
Farm Year To Date Expenses1 244 253 $
Pro Salary Cap To Date18 017 301 $
Farm Salary Cap To Date1 244 253 $

Estimate

Pro Estimated Season Revenue56 648 715 $
Pro Remaining Season Days190
Pro Expenses Per Days316 093 $
Pro Estimated Expenses60 057 670 $
Farm Remaining Season Days189
Farm Expenses Per Days21 829 $
Farm Estimated Expenses4 125 681 $
Estimated Season Expenses64 183 351 $
Season Salary Cap78 075 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 425 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 075 000 $
Current Bank Account17 883 303 $
Projected Bank Account10 348 667 $

Pro Players Salaries

Ryan O'Reilly 8 400 000 $ (4)
Max Pacioretty 8 040 000 $ (2)
Vladimir Tarasenko 7 080 000 $ (5)
Patric Hornqvist 6 500 000 $ (1)
Tyler Myers 5 700 000 $ (3)
Kevin Hayes 5 640 000 $ (5)
Nikita Zaitsev 4 440 000 $ (5)
Oscar Klefbom 3 990 000 $ (2)
Justin Braun 3 850 000 $ (2)
Stephen Johns 3 840 000 $ (5)
Elias Lindholm 3 690 000 $ (1)
Mike Smith 2 200 000 $ (2)
Tom Wilson 2 185 000 $ (2)
Ben Hutton 2 040 000 $ (5)
Austin Watson 2 040 000 $ (5)
Jay Beagle 2 000 000 $ (3)
Philipp Grubauer 1 800 000 $ (4)
Nikolaj Ehlers 1 500 000 $ (2)
Marcus Foligno 840 000 $ (5)
Brad Hunt 800 000 $ (1)
Pavel Buchnevich 750 000 $ (2)
Brayden Point 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 78 075 000 $
Year 2019 : 67 085 000 $
Year 2020 : 43 820 000 $
Year 2021 : 36 120 000 $
Salary Average Commitment
Year 2018 : 59 750 000 $
Year 2019 : 55 900 000 $
Year 2020 : 36 510 000 $
Year 2021 : 29 210 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 075 000 $
Year 2019 : 67 085 000 $
Year 2020 : 43 820 000 $
Year 2021 : 36 120 000 $

Farm Players Salaries

Brendan Smith 1 800 000 $ (2)
Brett Kulak 750 000 $ (2)
Jarred Tinordi 720 000 $ (3)
Gustav Forsling 700 000 $ (2)
Tyler Motte 700 000 $ (2)
Linus Ullmark 700 000 $ (2)
Total Farm Players6
Salary Commitment
Year 2018 : 5 370 000 $
Year 2019 : 5 370 000 $
Year 2020 : 720 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 6 122 777 $
Year 2019 : 6 122 777 $
Year 2020 : 720 000 $
Year 2021 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 604 - 93,40%
Level 2: 5000 - 60 $ - 4 887 - 97,74%
Level 3: 2000 - 35 $ - 1 909 - 95,44%
Level 4: 4000 - 20 $ - 3 774 - 94,35%
Luxury : 1000 - 200 $ - 940 - 93,97%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 113 - 95,07%
Average Income per Game1 763 940 $
Year to Date Revenue17 639 402 $

Expense

Pro Players Total Salaries78 600 000 $
Farm Players Total Salaries700 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 138 483 $
Farm Year To Date Expenses162 222 $
Pro Salary Cap To Date18 138 483 $
Farm Salary Cap To Date162 222 $

Estimate

Pro Estimated Season Revenue54 682 146 $
Pro Remaining Season Days190
Pro Expenses Per Days318 219 $
Pro Estimated Expenses60 461 610 $
Farm Remaining Season Days189
Farm Expenses Per Days2 846 $
Farm Estimated Expenses537 894 $
Estimated Season Expenses60 999 504 $
Season Salary Cap78 600 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $900 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 600 000 $
Current Bank Account17 131 743 $
Projected Bank Account10 814 385 $

Pro Players Salaries

Shea Weber 9 500 000 $ (4)
Duncan Keith 9 250 000 $ (1)
Ryan Getzlaf 9 250 000 $ (1)
Taylor Hall 9 240 000 $ (5)
T.J. Oshie 8 600 000 $ (4)
Evgeny Kuznetsov 8 520 000 $ (5)
Blake Wheeler 5 500 000 $ (1)
Evander Kane 4 560 000 $ (3)
Cam Talbot 3 100 000 $ (3)
Brian Elliott 2 800 000 $ (3)
Matt Irwin 1 200 000 $ (4)
Nick Shore 840 000 $ (5)
Jordan Weal 840 000 $ (5)
Matt Hunwick 800 000 $ (3)
Dominic Moore 700 000 $ (1)
Ales Hemsky 700 000 $ (1)
Joakim Ryan 700 000 $ (1)
Carl Gunnarsson 700 000 $ (3)
Adam Cracknell 600 000 $ (1)
Mike Cammalleri 600 000 $ (2)
Nate Prosser 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 78 600 000 $
Year 2019 : 51 300 000 $
Year 2020 : 50 700 000 $
Year 2021 : 38 740 000 $
Salary Average Commitment
Year 2018 : 61 210 000 $
Year 2019 : 34 010 000 $
Year 2020 : 32 810 000 $
Year 2021 : 23 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 600 000 $
Year 2019 : 51 300 000 $
Year 2020 : 50 700 000 $
Year 2021 : 38 740 000 $

Farm Players Salaries

Matt Beleskey 700 000 $ (4)
Total Farm Players1
Salary Commitment
Year 2018 : 700 000 $
Year 2019 : 700 000 $
Year 2020 : 700 000 $
Year 2021 : 700 000 $
Salary Average Commitment
Year 2018 : 1 200 000 $
Year 2019 : 1 200 000 $
Year 2020 : 1 200 000 $
Year 2021 : 1 200 000 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 754 - 95,90%
Level 2: 5000 - 60 $ - 4 609 - 92,18%
Level 3: 2000 - 35 $ - 1 824 - 91,19%
Level 4: 4000 - 20 $ - 3 904 - 97,59%
Luxury : 1000 - 200 $ - 932 - 93,18%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 022 - 94,57%
Average Income per Game1 758 491 $
Year to Date Revenue17 584 914 $

Expense

Pro Players Total Salaries79 015 000 $
Farm Players Total Salaries3 900 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 749 611 $
Farm Year To Date Expenses717 081 $
Pro Salary Cap To Date17 749 611 $
Farm Salary Cap To Date717 081 $

Estimate

Pro Estimated Season Revenue54 513 233 $
Pro Remaining Season Days190
Pro Expenses Per Days319 899 $
Pro Estimated Expenses60 780 810 $
Farm Remaining Season Days189
Farm Expenses Per Days15 854 $
Farm Estimated Expenses2 996 406 $
Estimated Season Expenses63 777 216 $
Season Salary Cap79 015 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $485 000 $
Estimate Over Minimum Salary Cap of 0 $ 79 015 000 $
Current Bank Account19 518 512 $
Projected Bank Account10 254 529 $

Pro Players Salaries

Alexander Radulov 11 500 000 $ (1)
Nathan MacKinnon 7 800 000 $ (4)
Ryan McDonagh 6 750 000 $ (1)
Gabriel Landeskog 6 390 000 $ (1)
Jordan Eberle 5 520 000 $ (3)
Hampus Lindholm 4 940 000 $ (2)
Ryan Nugent-Hopkins 4 770 000 $ (1)
Andrew Cogliano 4 000 000 $ (1)
Jacob Markstrom 3 900 000 $ (3)
Patrik Nemeth 3 840 000 $ (5)
Jean-Gabriel Pageau 3 800 000 $ (1)
Olli Maatta 3 600 000 $ (4)
Jonas Brodin 3 515 000 $ (2)
Ryan Dzingel 2 760 000 $ (5)
Jonathan Quick 1 500 000 $ (2)
Bo Horvat 1 200 000 $ (1)
Brett Connolly 840 000 $ (5)
Tyler Pitlick 840 000 $ (5)
Colton Sissons 800 000 $ (1)
Adam Pelech 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 79 015 000 $
Year 2019 : 39 805 000 $
Year 2020 : 29 100 000 $
Year 2021 : 19 680 000 $
Salary Average Commitment
Year 2018 : 67 875 000 $
Year 2019 : 38 115 000 $
Year 2020 : 27 260 000 $
Year 2021 : 17 840 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 015 000 $
Year 2019 : 39 805 000 $
Year 2020 : 29 100 000 $
Year 2021 : 19 680 000 $

Farm Players Salaries

Michal Rozsival 2 200 000 $ (1)
Brandon Davidson 1 700 000 $ (3)
Total Farm Players2
Salary Commitment
Year 2018 : 3 900 000 $
Year 2019 : 1 700 000 $
Year 2020 : 1 700 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 250 000 $
Year 2019 : 600 000 $
Year 2020 : 600 000 $
Year 2021 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 661 - 94,34%
Level 2: 5000 - 60 $ - 4 830 - 96,60%
Level 3: 2000 - 35 $ - 1 830 - 91,50%
Level 4: 4000 - 20 $ - 3 750 - 93,75%
Luxury : 1000 - 200 $ - 913 - 91,28%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 984 - 94,35%
Average Income per Game1 754 454 $
Year to Date Revenue15 790 083 $

Expense

Pro Players Total Salaries77 635 000 $
Farm Players Total Salaries600 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 595 786 $
Farm Year To Date Expenses139 023 $
Pro Salary Cap To Date17 595 786 $
Farm Salary Cap To Date139 023 $

Estimate

Pro Estimated Season Revenue56 142 517 $
Pro Remaining Season Days190
Pro Expenses Per Days314 312 $
Pro Estimated Expenses59 719 280 $
Farm Remaining Season Days189
Farm Expenses Per Days2 439 $
Farm Estimated Expenses460 971 $
Estimated Season Expenses60 180 251 $
Season Salary Cap77 635 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 865 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 635 000 $
Current Bank Account34 243 555 $
Projected Bank Account30 205 821 $

Pro Players Salaries

Joe Pavelski 11 750 000 $ (2)
Joe Thornton 10 000 000 $ (1)
Aleksander Barkov 9 680 000 $ (4)
Pekka Rinne 8 000 000 $ (1)
Mark Giordano 7 500 000 $ (1)
David Savard 4 500 000 $ (1)
Nico Hischier 3 725 000 $ (3)
Michael Frolik 3 000 000 $ (1)
Dmitry Orlov 3 000 000 $ (2)
Mathieu Perreault 3 000 000 $ (1)
Darcy Kuemper 2 700 000 $ (3)
Seth Jones 2 500 000 $ (1)
Markus Granlund 1 530 000 $ (1)
Tom Pyatt 1 500 000 $ (2)
Brendan Perlini 1 200 000 $ (2)
Ryan Pulock 1 200 000 $ (2)
Travis Konecny 950 000 $ (2)
Miles Wood 700 000 $ (2)
Kevin Bieksa 600 000 $ (1)
Cal O'Reilly 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 77 635 000 $
Year 2019 : 36 405 000 $
Year 2020 : 16 105 000 $
Year 2021 : 9 680 000 $
Salary Average Commitment
Year 2018 : 72 182 777 $
Year 2019 : 32 532 777 $
Year 2020 : 16 155 000 $
Year 2021 : 9 680 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 635 000 $
Year 2019 : 36 405 000 $
Year 2020 : 16 105 000 $
Year 2021 : 9 680 000 $

Farm Players Salaries

Tom McCollum 600 000 $ (1)
Total Farm Players1
Salary Commitment
Year 2018 : 600 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 600 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 640 - 94,00%
Level 2: 5000 - 60 $ - 4 757 - 95,14%
Level 3: 2000 - 35 $ - 1 869 - 93,44%
Level 4: 4000 - 20 $ - 3 776 - 94,40%
Luxury : 1000 - 200 $ - 934 - 93,36%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 976 - 94,31%
Average Income per Game1 753 860 $
Year to Date Revenue15 784 741 $

Expense

Pro Players Total Salaries77 540 000 $
Farm Players Total Salaries1 950 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 893 839 $
Farm Year To Date Expenses451 839 $
Pro Salary Cap To Date17 893 839 $
Farm Salary Cap To Date451 839 $

Estimate

Pro Estimated Season Revenue56 123 524 $
Pro Remaining Season Days190
Pro Expenses Per Days313 927 $
Pro Estimated Expenses59 646 130 $
Farm Remaining Season Days189
Farm Expenses Per Days7 927 $
Farm Estimated Expenses1 498 203 $
Estimated Season Expenses61 144 333 $
Season Salary Cap77 540 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 960 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 540 000 $
Current Bank Account17 578 696 $
Projected Bank Account12 557 887 $

Pro Players Salaries

David Krejci 11 500 000 $ (2)
Patrick Kane 10 500 000 $ (5)
John Carlson 6 600 000 $ (3)
Ondrej Palat 6 600 000 $ (3)
Sami Vatanen 5 000 000 $ (2)
Mika Zibanejad 5 000 000 $ (1)
Adam Larsson 4 270 000 $ (1)
Dennis Seidenberg 4 000 000 $ (2)
Andrew Ladd 3 900 000 $ (2)
Tyler Toffoli 3 480 000 $ (5)
Kevan Miller 2 500 000 $ (1)
Luca Sbisa 2 500 000 $ (1)
Trevor Lewis (1 Way Contract) 2 100 000 $ (1)
Victor Rask 2 040 000 $ (5)
Antoine Vermette 1 750 000 $ (2)
Andrei Vasilevskiy (1 Way Contract) 1 200 000 $ (1)
Sam Gagner 900 000 $ (3)
Martin Frk 800 000 $ (2)
Brett Ritchie 800 000 $ (1)
Louis Domingue 700 000 $ (3)
Andreas Athanasiou 700 000 $ (1)
Derek MacKenzie 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 77 540 000 $
Year 2019 : 57 770 000 $
Year 2020 : 30 820 000 $
Year 2021 : 16 020 000 $
Salary Average Commitment
Year 2018 : 69 699 000 $
Year 2019 : 50 270 000 $
Year 2020 : 27 770 000 $
Year 2021 : 13 070 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 540 000 $
Year 2019 : 57 770 000 $
Year 2020 : 30 820 000 $
Year 2021 : 16 020 000 $

Farm Players Salaries

Anthony DeAngelo 1 200 000 $ (2)
Robbie Russo 750 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2018 : 1 950 000 $
Year 2019 : 1 200 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 850 000 $
Year 2019 : 925 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 614 - 93,56%
Level 2: 5000 - 60 $ - 4 844 - 96,89%
Level 3: 2000 - 35 $ - 1 818 - 90,91%
Level 4: 4000 - 20 $ - 3 807 - 95,17%
Luxury : 1000 - 200 $ - 934 - 93,35%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 016 - 94,54%
Average Income per Game1 755 949 $
Year to Date Revenue17 559 487 $

Expense

Pro Players Total Salaries75 465 000 $
Farm Players Total Salaries1 750 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 414 982 $
Farm Year To Date Expenses405 498 $
Pro Salary Cap To Date17 414 982 $
Farm Salary Cap To Date405 498 $

Estimate

Pro Estimated Season Revenue54 434 410 $
Pro Remaining Season Days190
Pro Expenses Per Days305 526 $
Pro Estimated Expenses58 049 940 $
Farm Remaining Season Days189
Farm Expenses Per Days7 114 $
Farm Estimated Expenses1 344 546 $
Estimated Season Expenses59 394 486 $
Season Salary Cap75 465 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 035 000 $
Estimate Over Minimum Salary Cap of 0 $ 75 465 000 $
Current Bank Account22 144 728 $
Projected Bank Account17 184 652 $

Pro Players Salaries

Dustin Brown 10 500 000 $ (2)
Claude Giroux 9 000 000 $ (1)
Ryan Ellis 6 500 000 $ (3)
Niklas Hjalmarsson 5 850 000 $ (3)
Devan Dubnyk 5 800 000 $ (1)
Wayne Simmonds 4 800 000 $ (2)
Trevor Daley 4 700 000 $ (2)
Blake Comeau 4 500 000 $ (2)
Connor McDavid 3 725 000 $ (1)
Erik Johnson 3 300 000 $ (1)
Josh Bailey 2 640 000 $ (3)
Michal Neuvirth 2 500 000 $ (2)
Micheal Ferland 2 300 000 $ (3)
Erik Haula 1 900 000 $ (1)
Johnny Oduya 1 100 000 $ (1)
Sven Andrighetto 1 100 000 $ (3)
Anthony Beauvillier 950 000 $ (2)
Matt Stajan 900 000 $ (1)
Joel Edmundson 800 000 $ (1)
Daniel Winnik 800 000 $ (1)
Luke Glendening 600 000 $ (1)
Mark Barberio 600 000 $ (1)
David Warsofsky 600 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 75 465 000 $
Year 2019 : 46 340 000 $
Year 2020 : 18 390 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 49 818 333 $
Year 2019 : 26 573 333 $
Year 2020 : 11 373 333 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 75 465 000 $
Year 2019 : 46 340 000 $
Year 2020 : 18 390 000 $
Year 2021 : 0 $

Farm Players Salaries

Shea Theodore 950 000 $ (2)
Laurent Dauphin 800 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2018 : 1 750 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 750 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 745 - 95,74%
Level 2: 5000 - 60 $ - 4 785 - 95,71%
Level 3: 2000 - 35 $ - 1 894 - 94,72%
Level 4: 4000 - 20 $ - 3 858 - 96,46%
Luxury : 1000 - 200 $ - 951 - 95,13%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 234 - 95,74%
Average Income per Game1 781 019 $
Year to Date Revenue16 029 174 $

Expense

Pro Players Total Salaries73 900 000 $
Farm Players Total Salaries7 030 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 400 006 $
Farm Year To Date Expenses1 628 889 $
Pro Salary Cap To Date17 400 006 $
Farm Salary Cap To Date1 628 889 $

Estimate

Pro Estimated Season Revenue56 992 619 $
Pro Remaining Season Days190
Pro Expenses Per Days299 190 $
Pro Estimated Expenses56 846 100 $
Farm Remaining Season Days189
Farm Expenses Per Days28 577 $
Farm Estimated Expenses5 401 053 $
Estimated Season Expenses62 247 153 $
Season Salary Cap73 900 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $5 600 000 $
Estimate Over Minimum Salary Cap of 0 $ 73 900 000 $
Current Bank Account48 003 842 $
Projected Bank Account42 749 308 $

Pro Players Salaries

Dustin Byfuglien 11 750 000 $ (4)
Marc-Edouard Vlasic 11 750 000 $ (3)
Cam Atkinson 10 500 000 $ (1)
James van Riemsdyk 10 500 000 $ (1)
Jakub Voracek 6 000 000 $ (3)
Carter Hutton 4 900 000 $ (3)
Boone Jenner 3 150 000 $ (1)
Roman Polak 2 000 000 $ (1)
Jan Rutta 1 800 000 $ (2)
Zach Werenski 1 500 000 $ (3)
Mikko Rantanen 1 500 000 $ (2)
Dylan Larkin 1 200 000 $ (1)
Josh Morrissey 1 200 000 $ (1)
Cam Ward 1 050 000 $ (2)
Jack Roslovic 950 000 $ (3)
Jesper Bratt 950 000 $ (3)
Darren Helm 900 000 $ (4)
Christian Dvorak 800 000 $ (2)
Sebastian Aho 800 000 $ (2)
Lukas Sedlak 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 73 900 000 $
Year 2019 : 44 650 000 $
Year 2020 : 38 700 000 $
Year 2021 : 12 650 000 $
Salary Average Commitment
Year 2018 : 48 475 000 $
Year 2019 : 24 225 000 $
Year 2020 : 19 175 000 $
Year 2021 : 9 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 73 900 000 $
Year 2019 : 44 650 000 $
Year 2020 : 38 700 000 $
Year 2021 : 12 650 000 $

Farm Players Salaries

Pavel Zacha 2 500 000 $ (2)
Travis Sanheim 1 200 000 $ (2)
Dale Weise 1 080 000 $ (1)
Matt Lorito 800 000 $ (3)
Shane Prince 750 000 $ (1)
Oscar Fantenberg 700 000 $ (1)
Total Farm Players6
Salary Commitment
Year 2018 : 7 030 000 $
Year 2019 : 4 500 000 $
Year 2020 : 800 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 6 405 000 $
Year 2019 : 3 650 000 $
Year 2020 : 550 000 $
Year 2021 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 844 - 97,40%
Level 2: 5000 - 60 $ - 4 677 - 93,54%
Level 3: 2000 - 35 $ - 1 939 - 96,94%
Level 4: 4000 - 20 $ - 3 777 - 94,41%
Luxury : 1000 - 200 $ - 935 - 93,50%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 171 - 95,40%
Average Income per Game1 781 179 $
Year to Date Revenue17 811 787 $

Expense

Pro Players Total Salaries50 950 000 $
Farm Players Total Salaries1 200 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 136 989 $
Farm Year To Date Expenses278 046 $
Pro Salary Cap To Date12 136 989 $
Farm Salary Cap To Date278 046 $

Estimate

Pro Estimated Season Revenue55 216 540 $
Pro Remaining Season Days190
Pro Expenses Per Days206 275 $
Pro Estimated Expenses39 192 250 $
Farm Remaining Season Days189
Farm Expenses Per Days4 878 $
Farm Estimated Expenses921 942 $
Estimated Season Expenses40 114 192 $
Season Salary Cap50 950 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $28 550 000 $
Estimate Over Minimum Salary Cap of 0 $ 50 950 000 $
Current Bank Account26 146 495 $
Projected Bank Account41 248 843 $

Pro Players Salaries

Kevin Shattenkirk 6 600 000 $ (2)
Michael Stone 6 300 000 $ (3)
Valtteri Filppula 5 300 000 $ (2)
Patrick Sharp 4 000 000 $ (1)
Mike Green 3 600 000 $ (4)
Antoine Roussel 3 120 000 $ (3)
Dan Girardi 3 100 000 $ (3)
Cody Eakin 3 000 000 $ (4)
Vladimir Sobotka 2 600 000 $ (5)
Jonathan Bernier 2 400 000 $ (5)
Timo Meier 1 500 000 $ (3)
Brian Boyle 1 100 000 $ (3)
Brian Gibbons 1 100 000 $ (5)
Trevor van Riemsdyk 840 000 $ (5)
Conor Sheary 840 000 $ (5)
J.T. Compher 800 000 $ (1)
Julian Melchiori 750 000 $ (2)
Kevin Labanc 700 000 $ (2)
Harri Sateri 700 000 $ (5)
Nick Seeler 700 000 $ (1)
Andre Burakovsky 700 000 $ (3)
Matt Martin 600 000 $ (2)
Jonathan Ericsson 600 000 $ (4)
Total Pro Players23
Salary Commitment
Year 2018 : 50 950 000 $
Year 2019 : 45 450 000 $
Year 2020 : 31 500 000 $
Year 2021 : 15 680 000 $
Salary Average Commitment
Year 2018 : 60 165 000 $
Year 2019 : 54 790 000 $
Year 2020 : 40 840 000 $
Year 2021 : 20 270 000 $
Salary Cap with 1 Way Contract
Year 2018 : 50 950 000 $
Year 2019 : 45 450 000 $
Year 2020 : 31 500 000 $
Year 2021 : 15 680 000 $

Farm Players Salaries

Jakub Vrana 1 200 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 1 200 000 $
Year 2019 : 1 200 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 394 000 $
Year 2019 : 1 394 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 581 - 93,01%
Level 2: 5000 - 60 $ - 4 630 - 92,60%
Level 3: 2000 - 35 $ - 1 898 - 94,92%
Level 4: 4000 - 20 $ - 3 719 - 92,97%
Luxury : 1000 - 200 $ - 943 - 94,33%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 771 - 93,17%
Average Income per Game1 736 378 $
Year to Date Revenue15 627 404 $

Expense

Pro Players Total Salaries60 170 000 $
Farm Players Total Salaries950 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 885 371 $
Farm Year To Date Expenses220 134 $
Pro Salary Cap To Date13 885 371 $
Farm Salary Cap To Date220 134 $

Estimate

Pro Estimated Season Revenue55 564 103 $
Pro Remaining Season Days190
Pro Expenses Per Days243 603 $
Pro Estimated Expenses46 284 570 $
Farm Remaining Season Days189
Farm Expenses Per Days3 862 $
Farm Estimated Expenses729 918 $
Estimated Season Expenses47 014 488 $
Season Salary Cap60 170 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $19 330 000 $
Estimate Over Minimum Salary Cap of 0 $ 60 170 000 $
Current Bank Account38 594 886 $
Projected Bank Account47 144 501 $

Pro Players Salaries

Nick Leddy 6 600 000 $ (4)
Bryan Little 5 880 000 $ (1)
Derek Stepan 5 500 000 $ (2)
Kyle Okposo 4 920 000 $ (1)
Brooks Orpik 4 500 000 $ (1)
Adam Lowry 3 690 000 $ (1)
Radko Gudas 3 500 000 $ (1)
Nino Niederreiter 3 480 000 $ (5)
Jeff Petry 3 300 000 $ (1)
Adam McQuaid 3 000 000 $ (1)
Andrew MacDonald 2 500 000 $ (3)
Dmitry Kulikov 2 500 000 $ (2)
Drew Stafford 2 000 000 $ (1)
Lee Stempniak 2 000 000 $ (1)
Devante Smith-Pelly 1 500 000 $ (2)
Nate Thompson 1 000 000 $ (1)
Kris Versteeg 1 000 000 $ (2)
Nicolas Deslauriers 700 000 $ (2)
Josh Anderson 700 000 $ (1)
Chris Tierney 700 000 $ (1)
Jean-Francois Berube 600 000 $ (1)
Peter Budaj 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 60 170 000 $
Year 2019 : 23 780 000 $
Year 2020 : 12 580 000 $
Year 2021 : 10 080 000 $
Salary Average Commitment
Year 2018 : 66 397 777 $
Year 2019 : 30 280 000 $
Year 2020 : 20 080 000 $
Year 2021 : 10 080 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 170 000 $
Year 2019 : 23 780 000 $
Year 2020 : 12 580 000 $
Year 2021 : 10 080 000 $

Farm Players Salaries

Ivan Barbashev 950 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 950 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 950 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 702 - 95,04%
Level 2: 5000 - 60 $ - 4 599 - 91,98%
Level 3: 2000 - 35 $ - 1 889 - 94,44%
Level 4: 4000 - 20 $ - 3 701 - 92,53%
Luxury : 1000 - 200 $ - 973 - 97,30%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 864 - 93,69%
Average Income per Game1 759 502 $
Year to Date Revenue15 835 520 $

Expense

Pro Players Total Salaries77 610 000 $
Farm Players Total Salaries4 200 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 652 531 $
Farm Year To Date Expenses841 461 $
Pro Salary Cap To Date17 652 531 $
Farm Salary Cap To Date841 461 $

Estimate

Pro Estimated Season Revenue56 304 071 $
Pro Remaining Season Days190
Pro Expenses Per Days314 211 $
Pro Estimated Expenses59 700 090 $
Farm Remaining Season Days189
Farm Expenses Per Days17 073 $
Farm Estimated Expenses3 226 797 $
Estimated Season Expenses62 926 887 $
Season Salary Cap77 610 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 890 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 610 000 $
Current Bank Account36 552 316 $
Projected Bank Account29 929 500 $

Pro Players Salaries

Tyler Bozak 11 000 000 $ (1)
Semyon Varlamov 10 000 000 $ (2)
Bobby Ryan 8 000 000 $ (1)
Jay Bouwmeester 7 500 000 $ (2)
Ryan Johansen 7 080 000 $ (5)
Matt Niskanen 5 500 000 $ (3)
Craig Anderson 5 000 000 $ (1)
Jacob Trouba 3 990 000 $ (2)
Auston Matthews 3 725 000 $ (2)
Thomas Hickey 3 550 000 $ (2)
Carl Hagelin 2 400 000 $ (2)
Ryan Murray 2 090 000 $ (2)
Nick Ritchie 1 500 000 $ (2)
Matthew Tkachuk 1 500 000 $ (2)
Kasperi Kapanen 950 000 $ (3)
Anthony Mantha 950 000 $ (2)
Scott Laughton 840 000 $ (5)
Kyle Clifford 770 000 $ (3)
Derrick Pouliot 665 000 $ (2)
Alexander Burmistrov 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 77 610 000 $
Year 2019 : 53 010 000 $
Year 2020 : 15 140 000 $
Year 2021 : 7 920 000 $
Salary Average Commitment
Year 2018 : 61 927 334 $
Year 2019 : 44 727 334 $
Year 2020 : 20 814 000 $
Year 2021 : 7 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 610 000 $
Year 2019 : 53 010 000 $
Year 2020 : 15 140 000 $
Year 2021 : 7 920 000 $

Farm Players Salaries

Clayton Stoner 2 700 000 $ (1)
Matt Puempel 1 500 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2018 : 4 200 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 300 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 381 - 89,68%
Level 2: 5000 - 60 $ - 4 775 - 95,51%
Level 3: 2000 - 35 $ - 1 877 - 93,84%
Level 4: 4000 - 20 $ - 3 833 - 95,82%
Luxury : 1000 - 200 $ - 920 - 91,96%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 785 - 93,25%
Average Income per Game1 714 752 $
Year to Date Revenue15 432 765 $

Expense

Pro Players Total Salaries77 930 000 $
Farm Players Total Salaries3 565 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 983 842 $
Farm Year To Date Expenses826 044 $
Pro Salary Cap To Date17 983 842 $
Farm Salary Cap To Date826 044 $

Estimate

Pro Estimated Season Revenue54 872 053 $
Pro Remaining Season Days190
Pro Expenses Per Days315 506 $
Pro Estimated Expenses59 946 140 $
Farm Remaining Season Days189
Farm Expenses Per Days14 492 $
Farm Estimated Expenses2 738 988 $
Estimated Season Expenses62 685 128 $
Season Salary Cap77 930 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 570 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 930 000 $
Current Bank Account13 542 583 $
Projected Bank Account5 729 508 $

Pro Players Salaries

Thomas Vanek 10 000 000 $ (1)
Roman Josi 7 150 000 $ (2)
Marcus Johansson 5 500 000 $ (3)
Brock Nelson 5 400 000 $ (4)
Jake Gardiner 5 100 000 $ (3)
Brendan Gallagher 4 920 000 $ (5)
Travis Hamonic 4 800 000 $ (4)
Dougie Hamilton 4 750 000 $ (1)
Justin Faulk 4 440 000 $ (5)
John Moore 4 400 000 $ (3)
Cory Schneider 3 500 000 $ (4)
Patrik Berglund 3 000 000 $ (1)
Alexander Wennberg 2 900 000 $ (3)
Jordan Staal 2 400 000 $ (2)
Andrew Shaw 1 870 000 $ (4)
Antti Niemi 1 800 000 $ (1)
Brad Richardson 1 500 000 $ (2)
Teuvo Teravainen 1 200 000 $ (1)
Brock Boeser 950 000 $ (3)
Robby Fabbri 950 000 $ (1)
Curtis Lazar 700 000 $ (3)
Dylan DeMelo 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 77 930 000 $
Year 2019 : 55 530 000 $
Year 2020 : 44 480 000 $
Year 2021 : 24 930 000 $
Salary Average Commitment
Year 2018 : 63 382 000 $
Year 2019 : 52 132 000 $
Year 2020 : 40 482 000 $
Year 2021 : 21 590 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 930 000 $
Year 2019 : 55 530 000 $
Year 2020 : 44 480 000 $
Year 2021 : 24 930 000 $

Farm Players Salaries

Justin Holl 800 000 $ (1)
Dmitrij Jaskin 700 000 $ (1)
Gemel Smith 700 000 $ (2)
Taylor Leier 700 000 $ (2)
Frank Corrado 665 000 $ (1)
Total Farm Players5
Salary Commitment
Year 2018 : 3 565 000 $
Year 2019 : 1 400 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 520 554 $
Year 2019 : 1 555 554 $
Year 2020 : 0 $
Year 2021 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 753 - 95,88%
Level 2: 5000 - 60 $ - 4 638 - 92,76%
Level 3: 2000 - 35 $ - 1 908 - 95,39%
Level 4: 4000 - 20 $ - 3 862 - 96,55%
Luxury : 1000 - 200 $ - 933 - 93,26%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 093 - 94,96%
Average Income per Game1 764 302 $
Year to Date Revenue17 643 022 $

Expense

Pro Players Total Salaries33 530 000 $
Farm Players Total Salaries2 340 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 834 857 $
Farm Year To Date Expenses469 020 $
Pro Salary Cap To Date7 834 857 $
Farm Salary Cap To Date469 020 $

Estimate

Pro Estimated Season Revenue54 693 368 $
Pro Remaining Season Days190
Pro Expenses Per Days135 749 $
Pro Estimated Expenses25 792 310 $
Farm Remaining Season Days189
Farm Expenses Per Days9 512 $
Farm Estimated Expenses1 797 768 $
Estimated Season Expenses27 590 078 $
Season Salary Cap33 530 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $45 970 000 $
Estimate Over Minimum Salary Cap of 0 $ 33 530 000 $
Current Bank Account54 907 933 $
Projected Bank Account82 011 223 $

Pro Players Salaries

Connor Murphy 4 800 000 $ (4)
Matt Read 3 700 000 $ (1)
Zach Bogosian 3 600 000 $ (4)
Radek Faksa 2 755 000 $ (2)
Andrew Hammond 2 500 000 $ (2)
Jimmy Hayes 2 160 000 $ (3)
Paul Martin 2 000 000 $ (1)
Clayton Keller 1 500 000 $ (3)
Zemgus Girgensons 1 500 000 $ (2)
Eddie Lack 1 300 000 $ (2)
Joel Eriksson Ek 950 000 $ (3)
Phillip Di Giuseppe 800 000 $ (2)
Jonathon Merrill 800 000 $ (1)
Steven Kampfer 800 000 $ (1)
Josh Jooris 700 000 $ (2)
Gabriel Bourque 665 000 $ (1)
Marek Hrivik 600 000 $ (1)
Chris Kunitz 600 000 $ (2)
Jaycob Megna 600 000 $ (2)
Chris Butler 600 000 $ (2)
Melker Karlsson 600 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2018 : 33 530 000 $
Year 2019 : 24 965 000 $
Year 2020 : 13 610 000 $
Year 2021 : 8 400 000 $
Salary Average Commitment
Year 2018 : 41 135 000 $
Year 2019 : 34 233 000 $
Year 2020 : 17 208 000 $
Year 2021 : 8 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 33 530 000 $
Year 2019 : 24 965 000 $
Year 2020 : 13 610 000 $
Year 2021 : 8 400 000 $

Farm Players Salaries

Mark Fayne 1 500 000 $ (1)
Jordan Oesterle 840 000 $ (5)
Total Farm Players2
Salary Commitment
Year 2018 : 2 340 000 $
Year 2019 : 840 000 $
Year 2020 : 840 000 $
Year 2021 : 840 000 $
Salary Average Commitment
Year 2018 : 2 100 000 $
Year 2019 : 600 000 $
Year 2020 : 600 000 $
Year 2021 : 600 000 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 709 - 95,15%
Level 2: 5000 - 60 $ - 4 748 - 94,97%
Level 3: 2000 - 35 $ - 1 942 - 97,08%
Level 4: 4000 - 20 $ - 3 773 - 94,31%
Luxury : 1000 - 200 $ - 937 - 93,66%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 108 - 95,04%
Average Income per Game1 767 906 $
Year to Date Revenue17 679 058 $

Expense

Pro Players Total Salaries76 345 000 $
Farm Players Total Salaries3 060 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 694 594 $
Farm Year To Date Expenses581 577 $
Pro Salary Cap To Date17 694 594 $
Farm Salary Cap To Date581 577 $

Estimate

Pro Estimated Season Revenue54 805 080 $
Pro Remaining Season Days190
Pro Expenses Per Days309 089 $
Pro Estimated Expenses58 726 910 $
Farm Remaining Season Days189
Farm Expenses Per Days12 439 $
Farm Estimated Expenses2 350 971 $
Estimated Season Expenses61 077 881 $
Season Salary Cap76 345 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 155 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 345 000 $
Current Bank Account10 902 012 $
Projected Bank Account4 629 211 $

Pro Players Salaries

Eric Staal 10 500 000 $ (1)
Mark Scheifele 6 390 000 $ (1)
Nazem Kadri 6 000 000 $ (2)
Victor Hedman 6 000 000 $ (1)
Alexei Emelin 5 600 000 $ (1)
Justin Williams 5 100 000 $ (2)
Torey Krug 4 200 000 $ (3)
Gustav Nyquist 4 080 000 $ (3)
Mark Pysyk 3 840 000 $ (5)
Richard Panik 3 500 000 $ (2)
Alex Galchenyuk 3 325 000 $ (2)
Carl Soderberg 3 250 000 $ (1)
Sergei Bobrovsky 2 800 000 $ (1)
Riley Nash 2 100 000 $ (2)
Kris Russell 2 000 000 $ (3)
Mark Letestu 1 700 000 $ (1)
Jamie Oleksiak 1 200 000 $ (1)
Joseph Morrow 950 000 $ (1)
Calvin Pickard 840 000 $ (4)
Michael Chaput 840 000 $ (5)
Esa Lindell 800 000 $ (1)
Tom Kuhnhackl 700 000 $ (5)
Johan Larsson 630 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 76 345 000 $
Year 2019 : 36 525 000 $
Year 2020 : 16 500 000 $
Year 2021 : 6 220 000 $
Salary Average Commitment
Year 2018 : 61 350 000 $
Year 2019 : 31 360 000 $
Year 2020 : 11 860 000 $
Year 2021 : 2 980 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 345 000 $
Year 2019 : 36 525 000 $
Year 2020 : 16 500 000 $
Year 2021 : 6 220 000 $

Farm Players Salaries

Ryan Hartman 950 000 $ (1)
Greg McKegg 750 000 $ (2)
Frank Vatrano 700 000 $ (1)
Malcolm Subban 660 000 $ (2)
Total Farm Players4
Salary Commitment
Year 2018 : 3 060 000 $
Year 2019 : 1 410 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 910 000 $
Year 2019 : 1 260 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 747 - 95,78%
Level 2: 5000 - 60 $ - 4 904 - 98,08%
Level 3: 2000 - 35 $ - 1 900 - 94,99%
Level 4: 4000 - 20 $ - 3 834 - 95,85%
Luxury : 1000 - 200 $ - 929 - 92,93%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 314 - 96,19%
Average Income per Game1 784 936 $
Year to Date Revenue17 849 357 $

Expense

Pro Players Total Salaries75 993 000 $
Farm Players Total Salaries665 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 536 848 $
Farm Year To Date Expenses154 071 $
Pro Salary Cap To Date17 536 848 $
Farm Salary Cap To Date154 071 $

Estimate

Pro Estimated Season Revenue55 333 007 $
Pro Remaining Season Days190
Pro Expenses Per Days307 664 $
Pro Estimated Expenses58 456 160 $
Farm Remaining Season Days189
Farm Expenses Per Days2 703 $
Farm Estimated Expenses510 867 $
Estimated Season Expenses58 967 027 $
Season Salary Cap75 993 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 507 000 $
Estimate Over Minimum Salary Cap of 0 $ 75 993 000 $
Current Bank Account(13 155 286 $)
Projected Bank Account(16 789 306 $)

Pro Players Salaries

Evgeni Malkin 10 500 000 $ (5)
Alex Ovechkin 10 500 000 $ (3)
Ryan Suter 9 250 000 $ (3)
Erik Karlsson 7 800 000 $ (3)
Nikita Kucherov 6 650 000 $ (1)
Jason Zucker 6 360 000 $ (5)
Jaden Schwartz 6 360 000 $ (5)
Sean Couturier 3 630 000 $ (1)
Roberto Luongo 3 500 000 $ (1)
Kyle Brodziak 2 000 000 $ (3)
Leo Komarov 1 200 000 $ (5)
Joel Armia 1 200 000 $ (1)
Karl Alzner 1 008 000 $ (1)
Jaccob Slavin 925 000 $ (1)
Nate Schmidt 840 000 $ (4)
Troy Brouwer 800 000 $ (2)
Brett Pesce 750 000 $ (1)
Jamie McGinn 720 000 $ (2)
Jacob Josefson 700 000 $ (1)
Matthew Peca 700 000 $ (1)
Keith Kinkaid 600 000 $ (4)
Total Pro Players21
Salary Commitment
Year 2018 : 75 993 000 $
Year 2019 : 56 930 000 $
Year 2020 : 55 410 000 $
Year 2021 : 25 860 000 $
Salary Average Commitment
Year 2018 : 61 725 500 $
Year 2019 : 42 862 500 $
Year 2020 : 37 642 500 $
Year 2021 : 9 492 500 $
Salary Cap with 1 Way Contract
Year 2018 : 75 993 000 $
Year 2019 : 56 930 000 $
Year 2020 : 55 410 000 $
Year 2021 : 25 860 000 $

Farm Players Salaries

Joonas Korpisalo 665 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 665 000 $
Year 2019 : 665 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 925 000 $
Year 2019 : 925 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 571 - 92,86%
Level 2: 5000 - 60 $ - 4 573 - 91,45%
Level 3: 2000 - 35 $ - 1 874 - 93,70%
Level 4: 4000 - 20 $ - 3 849 - 96,23%
Luxury : 1000 - 200 $ - 952 - 95,22%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 820 - 93,44%
Average Income per Game1 735 127 $
Year to Date Revenue15 616 140 $

Expense

Pro Players Total Salaries44 645 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 302 693 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date10 302 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 524 053 $
Pro Remaining Season Days190
Pro Expenses Per Days180 749 $
Pro Estimated Expenses34 342 310 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 342 310 $
Season Salary Cap44 645 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $34 855 000 $
Estimate Over Minimum Salary Cap of 0 $ 44 645 000 $
Current Bank Account6 412 142 $
Projected Bank Account27 593 885 $

Pro Players Salaries

Sean Monahan 6 050 000 $ (3)
Anton Stralman 6 000 000 $ (1)
John Klingberg 5 640 000 $ (5)
Derek Ryan 3 500 000 $ (1)
Jason Garrison 3 000 000 $ (1)
J.T. Brown 2 800 000 $ (2)
Chris Stewart 2 160 000 $ (1)
Jordan Nolan 2 000 000 $ (1)
Magnus Paajarvi 2 000 000 $ (2)
Andrew Copp 1 700 000 $ (3)
Ivan Provorov 1 500 000 $ (2)
Jake Virtanen 1 500 000 $ (3)
Nail Yakupov 1 485 000 $ (2)
Alex DeBrincat 950 000 $ (3)
Petr Mrazek 840 000 $ (5)
Scott Mayfield 800 000 $ (1)
Ty Rattie 800 000 $ (1)
Ryan White 720 000 $ (1)
Mike McKenna 600 000 $ (1)
Brian Lashoff 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 44 645 000 $
Year 2019 : 24 465 000 $
Year 2020 : 16 680 000 $
Year 2021 : 6 480 000 $
Salary Average Commitment
Year 2018 : 32 477 333 $
Year 2019 : 16 157 333 $
Year 2020 : 10 572 333 $
Year 2021 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2018 : 44 645 000 $
Year 2019 : 24 465 000 $
Year 2020 : 16 680 000 $
Year 2021 : 6 480 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 479 - 91,32%
Level 2: 5000 - 60 $ - 4 833 - 96,67%
Level 3: 2000 - 35 $ - 1 824 - 91,22%
Level 4: 4000 - 20 $ - 3 876 - 96,89%
Luxury : 1000 - 200 $ - 927 - 92,72%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 940 - 94,11%
Average Income per Game1 735 449 $
Year to Date Revenue15 619 045 $

Expense

Pro Players Total Salaries66 740 000 $
Farm Players Total Salaries700 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 854 974 $
Farm Year To Date Expenses162 222 $
Pro Salary Cap To Date14 854 974 $
Farm Salary Cap To Date162 222 $

Estimate

Pro Estimated Season Revenue55 534 382 $
Pro Remaining Season Days190
Pro Expenses Per Days270 202 $
Pro Estimated Expenses51 338 380 $
Farm Remaining Season Days189
Farm Expenses Per Days2 846 $
Farm Estimated Expenses537 894 $
Estimated Season Expenses51 876 274 $
Season Salary Cap66 740 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $12 760 000 $
Estimate Over Minimum Salary Cap of 0 $ 66 740 000 $
Current Bank Account23 201 481 $
Projected Bank Account26 859 589 $

Pro Players Salaries

Ryan Kesler 8 800 000 $ (1)
Paul Stastny 8 500 000 $ (1)
Loui Eriksson 6 300 000 $ (1)
Corey Crawford 5 300 000 $ (2)
Toby Enstrom 4 000 000 $ (1)
Ian Cole 3 600 000 $ (2)
Zack Smith 3 500 000 $ (2)
Mike Condon 3 000 000 $ (1)
Cody Franson 3 000 000 $ (1)
Jordie Benn 3 000 000 $ (2)
Brenden Dillon 2 850 000 $ (1)
Yannick Weber 2 600 000 $ (2)
Jesper Fast 2 500 000 $ (2)
David Schlemko 2 100 000 $ (1)
Alex Chiasson 1 800 000 $ (4)
Cedric Paquette 840 000 $ (5)
Taylor Fedun 800 000 $ (2)
Andreas Martinsen 800 000 $ (2)
Chris Summers 800 000 $ (2)
Logan Shaw 750 000 $ (1)
Iiro Pakarinen 700 000 $ (1)
Jason Spezza 600 000 $ (2)
Ryan Callahan 600 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2018 : 66 740 000 $
Year 2019 : 26 740 000 $
Year 2020 : 2 640 000 $
Year 2021 : 2 640 000 $
Salary Average Commitment
Year 2018 : 67 277 777 $
Year 2019 : 26 900 000 $
Year 2020 : 2 500 000 $
Year 2021 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 66 740 000 $
Year 2019 : 26 740 000 $
Year 2020 : 2 640 000 $
Year 2021 : 2 640 000 $

Farm Players Salaries

Nick Paul 700 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 700 000 $
Year 2019 : 700 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 894 000 $
Year 2019 : 894 000 $
Year 2020 : 0 $
Year 2021 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 666 - 94,44%
Level 2: 5000 - 60 $ - 4 696 - 93,92%
Level 3: 2000 - 35 $ - 1 871 - 93,53%
Level 4: 4000 - 20 $ - 3 788 - 94,69%
Luxury : 1000 - 200 $ - 973 - 97,31%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 994 - 94,41%
Average Income per Game1 764 521 $
Year to Date Revenue15 880 693 $

Expense

Pro Players Total Salaries67 265 000 $
Farm Players Total Salaries600 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 184 640 $
Farm Year To Date Expenses139 023 $
Pro Salary Cap To Date13 184 640 $
Farm Salary Cap To Date139 023 $

Estimate

Pro Estimated Season Revenue56 464 686 $
Pro Remaining Season Days190
Pro Expenses Per Days272 328 $
Pro Estimated Expenses51 742 320 $
Farm Remaining Season Days189
Farm Expenses Per Days2 439 $
Farm Estimated Expenses460 971 $
Estimated Season Expenses52 203 291 $
Season Salary Cap67 265 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $12 235 000 $
Estimate Over Minimum Salary Cap of 0 $ 67 265 000 $
Current Bank Account65 172 765 $
Projected Bank Account69 434 160 $

Pro Players Salaries

Brent Burns 10 500 000 $ (4)
Logan Couture 6 600 000 $ (2)
Dan Hamhuis 5 800 000 $ (1)
Martin Jones 5 400 000 $ (3)
Cody Ceci 5 200 000 $ (1)
Tomas Hertl 4 500 000 $ (2)
Yanni Gourde 4 200 000 $ (5)
Patrik Laine 3 725 000 $ (2)
Tyson Barrie 3 600 000 $ (4)
Pierre-Luc Dubois 2 500 000 $ (3)
Mitch Marner 2 500 000 $ (3)
Tommy Wingels 1 500 000 $ (2)
Darnell Nurse 1 500 000 $ (1)
Patrick Maroon 1 440 000 $ (1)
Alex Tuch 1 200 000 $ (2)
Joonas Donskoi 1 100 000 $ (3)
Jason Demers 1 080 000 $ (1)
Sven Baertschi 1 000 000 $ (1)
Cory Conacher 1 000 000 $ (1)
Jake McCabe 800 000 $ (1)
Eric Tangradi 720 000 $ (2)
Jordan Schmaltz 700 000 $ (1)
Connor Hellebuyck 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 67 265 000 $
Year 2019 : 48 045 000 $
Year 2020 : 29 800 000 $
Year 2021 : 18 300 000 $
Salary Average Commitment
Year 2018 : 54 797 000 $
Year 2019 : 38 464 000 $
Year 2020 : 25 269 000 $
Year 2021 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 67 265 000 $
Year 2019 : 48 045 000 $
Year 2020 : 29 800 000 $
Year 2021 : 18 300 000 $

Farm Players Salaries

Dustin Tokarski 600 000 $ (1)
Total Farm Players1
Salary Commitment
Year 2018 : 600 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 600 000 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 699 - 94,99%
Level 2: 5000 - 60 $ - 4 693 - 93,86%
Level 3: 2000 - 35 $ - 1 907 - 95,34%
Level 4: 4000 - 20 $ - 3 779 - 94,48%
Luxury : 1000 - 200 $ - 949 - 94,90%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 027 - 94,59%
Average Income per Game1 763 595 $
Year to Date Revenue17 635 946 $

Expense

Pro Players Total Salaries62 890 000 $
Farm Players Total Salaries5 270 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 290 391 $
Farm Year To Date Expenses1 221 111 $
Pro Salary Cap To Date15 290 391 $
Farm Salary Cap To Date1 221 111 $

Estimate

Pro Estimated Season Revenue54 671 433 $
Pro Remaining Season Days190
Pro Expenses Per Days254 615 $
Pro Estimated Expenses48 376 850 $
Farm Remaining Season Days189
Farm Expenses Per Days21 423 $
Farm Estimated Expenses4 048 947 $
Estimated Season Expenses52 425 797 $
Season Salary Cap62 890 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $16 610 000 $
Estimate Over Minimum Salary Cap of 0 $ 62 890 000 $
Current Bank Account43 129 339 $
Projected Bank Account45 374 975 $

Pro Players Salaries

Evgeni Dadonov 13 000 000 $ (2)
Artem Anisimov 8 000 000 $ (1)
Michal Kempny 6 000 000 $ (1)
Ryan Carpenter 6 000 000 $ (1)
Mathew Dumba 5 200 000 $ (3)
Curtis McKenzie 4 000 000 $ (1)
Chris Wagner 3 500 000 $ (1)
Jordan Szwarz 2 500 000 $ (1)
Byron Froese 2 000 000 $ (1)
Tomas Plekanec 2 000 000 $ (3)
Michael Hutchinson 2 000 000 $ (1)
Noah Hanifin 1 500 000 $ (2)
Kevin Fiala 1 200 000 $ (3)
Mirco Mueller 1 200 000 $ (2)
Brandon Pirri 1 000 000 $ (4)
Nick Schmaltz 950 000 $ (2)
Scott Darling 840 000 $ (2)
Markus Nutivaara 700 000 $ (2)
Mike Reilly 700 000 $ (1)
Nic Dowd 600 000 $ (4)
Total Pro Players20
Salary Commitment
Year 2018 : 62 890 000 $
Year 2019 : 28 190 000 $
Year 2020 : 10 000 000 $
Year 2021 : 1 600 000 $
Salary Average Commitment
Year 2018 : 32 761 130 $
Year 2019 : 23 017 777 $
Year 2020 : 13 727 777 $
Year 2021 : 2 050 000 $
Salary Cap with 1 Way Contract
Year 2018 : 62 890 000 $
Year 2019 : 28 190 000 $
Year 2020 : 10 000 000 $
Year 2021 : 1 600 000 $

Farm Players Salaries

Lawson Crouse 1 200 000 $ (2)
Daniel Carr 840 000 $ (5)
Austin Czarnik 840 000 $ (5)
Adin Hill 840 000 $ (4)
Adrian Kempe 800 000 $ (3)
Jake Guentzel 750 000 $ (2)
Total Farm Players6
Salary Commitment
Year 2018 : 5 270 000 $
Year 2019 : 5 270 000 $
Year 2020 : 3 320 000 $
Year 2021 : 2 520 000 $
Salary Average Commitment
Year 2018 : 6 790 000 $
Year 2019 : 6 790 000 $
Year 2020 : 4 240 000 $
Year 2021 : 3 315 000 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 532 - 92,20%
Level 2: 5000 - 60 $ - 4 731 - 94,63%
Level 3: 2000 - 35 $ - 1 882 - 94,10%
Level 4: 4000 - 20 $ - 3 712 - 92,81%
Luxury : 1000 - 200 $ - 935 - 93,52%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16 793 - 93,29%
Average Income per Game1 734 667 $
Year to Date Revenue17 346 670 $

Expense

Pro Players Total Salaries63 145 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 019 019 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date16 019 019 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 774 677 $
Pro Remaining Season Days190
Pro Expenses Per Days255 648 $
Pro Estimated Expenses48 573 120 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses48 573 120 $
Season Salary Cap63 145 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $16 355 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 145 000 $
Current Bank Account50 775 021 $
Projected Bank Account55 976 578 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (3)
Jamie Benn 8 880 000 $ (3)
Mark Stone 7 810 000 $ (4)
Anze Kopitar 6 840 000 $ (1)
Vincent Trocheck 6 500 000 $ (2)
Derek Forbort 4 620 000 $ (4)
Jonathan Drouin 3 725 000 $ (1)
Nikita Zadorov 3 700 000 $ (3)
Nick Bjugstad 1 650 000 $ (3)
Max Domi 1 500 000 $ (1)
Pierre-Edouard Bellemare 1 100 000 $ (1)
Antti Raanta 1 100 000 $ (1)
Marko Dano 950 000 $ (1)
Tyler Bertuzzi 800 000 $ (2)
Robert Hagg 800 000 $ (2)
Mattias Janmark 750 000 $ (1)
Brad Malone 720 000 $ (2)
Viktor Arvidsson 700 000 $ (1)
Neal Pionk 700 000 $ (2)
Colton Parayko 700 000 $ (1)
Chad Johnson 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 63 145 000 $
Year 2019 : 45 180 000 $
Year 2020 : 35 660 000 $
Year 2021 : 12 430 000 $
Salary Average Commitment
Year 2018 : 47 450 777 $
Year 2019 : 39 137 777 $
Year 2020 : 29 740 000 $
Year 2021 : 9 010 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 145 000 $
Year 2019 : 45 180 000 $
Year 2020 : 35 660 000 $
Year 2021 : 12 430 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 756 - 95,93%
Level 2: 5000 - 60 $ - 4 749 - 94,98%
Level 3: 2000 - 35 $ - 1 858 - 92,91%
Level 4: 4000 - 20 $ - 3 791 - 94,77%
Luxury : 1000 - 200 $ - 937 - 93,74%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 091 - 94,95%
Average Income per Game1 771 388 $
Year to Date Revenue17 713 879 $

Expense

Pro Players Total Salaries65 244 000 $
Farm Players Total Salaries3 550 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 056 322 $
Farm Year To Date Expenses822 567 $
Pro Salary Cap To Date15 056 322 $
Farm Salary Cap To Date822 567 $

Estimate

Pro Estimated Season Revenue54 913 025 $
Pro Remaining Season Days190
Pro Expenses Per Days264 146 $
Pro Estimated Expenses50 187 740 $
Farm Remaining Season Days189
Farm Expenses Per Days14 431 $
Farm Estimated Expenses2 727 459 $
Estimated Season Expenses52 915 199 $
Season Salary Cap65 244 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $14 256 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 244 000 $
Current Bank Account32 223 880 $
Projected Bank Account34 221 706 $

Pro Players Salaries

Zach Parise 13 000 000 $ (1)
Travis Zajac 6 600 000 $ (3)
Brandon Saad 5 060 000 $ (2)
Jason Pominville 5 000 000 $ (1)
Patrick Eaves 4 500 000 $ (2)
Jack Johnson 4 300 000 $ (4)
Kyle Turris 4 080 000 $ (3)
Shayne Gostisbehere 3 600 000 $ (5)
Calvin de Haan 3 000 000 $ (3)
Carter Rowney 2 000 000 $ (3)
Ryan Miller 2 000 000 $ (1)
Joakim Nordstrom 1 800 000 $ (1)
Tyson Jost 1 704 000 $ (2)
Casey DeSmith 1 500 000 $ (4)
Haydn Fleury 1 500 000 $ (2)
Brady Skjei 950 000 $ (1)
Chris Wideman 900 000 $ (3)
Zach Aston-Reese 800 000 $ (2)
Ryan Reaves 800 000 $ (1)
Oliver Bjorkstrand 750 000 $ (1)
Tanner Kero 700 000 $ (1)
Brandon Tanev 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 65 244 000 $
Year 2019 : 39 544 000 $
Year 2020 : 25 980 000 $
Year 2021 : 9 400 000 $
Salary Average Commitment
Year 2018 : 55 690 000 $
Year 2019 : 28 290 000 $
Year 2020 : 19 101 000 $
Year 2021 : 2 621 000 $
Salary Cap with 1 Way Contract
Year 2018 : 65 244 000 $
Year 2019 : 39 544 000 $
Year 2020 : 25 980 000 $
Year 2021 : 9 400 000 $

Farm Players Salaries

Thomas Greiss 2 000 000 $ (1)
Christian Folin 950 000 $ (5)
Alex Biega 600 000 $ (2)
Total Farm Players3
Salary Commitment
Year 2018 : 3 550 000 $
Year 2019 : 1 550 000 $
Year 2020 : 950 000 $
Year 2021 : 950 000 $
Salary Average Commitment
Year 2018 : 6 325 000 $
Year 2019 : 4 325 000 $
Year 2020 : 3 725 000 $
Year 2021 : 3 725 000 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 804 - 96,73%
Level 2: 5000 - 60 $ - 4 474 - 89,48%
Level 3: 2000 - 35 $ - 1 872 - 93,59%
Level 4: 4000 - 20 $ - 3 863 - 96,58%
Luxury : 1000 - 200 $ - 922 - 92,19%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 935 - 94,08%
Average Income per Game1 752 181 $
Year to Date Revenue15 769 631 $

Expense

Pro Players Total Salaries63 825 000 $
Farm Players Total Salaries4 450 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 164 074 $
Farm Year To Date Expenses1 165 224 $
Pro Salary Cap To Date17 164 074 $
Farm Salary Cap To Date1 165 224 $

Estimate

Pro Estimated Season Revenue56 069 799 $
Pro Remaining Season Days190
Pro Expenses Per Days258 401 $
Pro Estimated Expenses49 096 190 $
Farm Remaining Season Days189
Farm Expenses Per Days18 089 $
Farm Estimated Expenses3 418 821 $
Estimated Season Expenses52 515 011 $
Season Salary Cap63 825 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $15 675 000 $
Estimate Over Minimum Salary Cap of 0 $ 63 825 000 $
Current Bank Account45 882 009 $
Projected Bank Account49 436 797 $

Pro Players Salaries

Jeff Carter 10 500 000 $ (2)
Nicklas Backstrom 7 920 000 $ (1)
Mikael Granlund 7 800 000 $ (5)
P.K. Subban 5 700 000 $ (1)
Chris Kreider 5 060 000 $ (2)
Anders Lee 5 000 000 $ (2)
Jakob Silfverberg 4 080 000 $ (3)
Calle Jarnkrok 3 480 000 $ (5)
Ryan Spooner 2 185 000 $ (2)
Luke Schenn 2 000 000 $ (3)
David Backes 2 000 000 $ (3)
Kari Lehtonen 1 200 000 $ (1)
Thomas Chabot 950 000 $ (3)
Devin Shore 800 000 $ (1)
Brandon Carlo 800 000 $ (2)
Aaron Dell 800 000 $ (3)
Jimmy Vesey 750 000 $ (1)
Steven Santini 750 000 $ (1)
Nick Cousins 750 000 $ (1)
Ondrej Kase 700 000 $ (2)
Braydon Coburn 600 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2018 : 63 825 000 $
Year 2019 : 45 955 000 $
Year 2020 : 21 710 000 $
Year 2021 : 11 280 000 $
Salary Average Commitment
Year 2018 : 70 743 333 $
Year 2019 : 48 073 333 $
Year 2020 : 26 693 333 $
Year 2021 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 825 000 $
Year 2019 : 45 955 000 $
Year 2020 : 21 710 000 $
Year 2021 : 11 280 000 $

Farm Players Salaries

Nic Petan 800 000 $ (2)
Jacob de La Rose 800 000 $ (2)
Andy Welinski 750 000 $ (1)
Jonny Brodzinski 700 000 $ (1)
Connor Brown 700 000 $ (2)
Matt Benning 700 000 $ (2)
Total Farm Players6
Salary Commitment
Year 2018 : 4 450 000 $
Year 2019 : 3 000 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 5 190 777 $
Year 2019 : 3 340 777 $
Year 2020 : 0 $
Year 2021 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 700 - 95,00%
Level 2: 5000 - 60 $ - 4 744 - 94,88%
Level 3: 2000 - 35 $ - 1 922 - 96,12%
Level 4: 4000 - 20 $ - 3 693 - 92,33%
Luxury : 1000 - 200 $ - 949 - 94,87%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17 008 - 94,49%
Average Income per Game1 766 425 $
Year to Date Revenue17 664 248 $

Expense

Pro Players Total Salaries75 840 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 581 701 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date17 581 701 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 759 169 $
Pro Remaining Season Days190
Pro Expenses Per Days307 045 $
Pro Estimated Expenses58 338 550 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses58 338 550 $
Season Salary Cap75 840 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $3 660 000 $
Estimate Over Minimum Salary Cap of 0 $ 75 840 000 $
Current Bank Account6 596 753 $
Projected Bank Account3 017 372 $

Pro Players Salaries

Patrice Bergeron 10 500 000 $ (4)
Brent Seabrook 9 250 000 $ (1)
Alexander Edler 8 600 000 $ (2)
Steven Stamkos 8 400 000 $ (3)
Reilly Smith 5 400 000 $ (4)
Brad Marchand 4 920 000 $ (1)
Tyler Johnson 4 560 000 $ (3)
Frederik Andersen 4 500 000 $ (3)
Marc Methot 4 000 000 $ (1)
Tanner Pearson 3 960 000 $ (5)
Craig Smith 2 400 000 $ (2)
Tyler Ennis 2 160 000 $ (3)
Anton Khudobin 1 000 000 $ (3)
Torrey Mitchell 1 000 000 $ (1)
David Pastrnak 950 000 $ (1)
Brandon Montour 800 000 $ (2)
Alexander Petrovic 720 000 $ (5)
Beau Bennett 720 000 $ (5)
Danton Heinen 700 000 $ (2)
Troy Stecher 700 000 $ (2)
Nick Jensen 600 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 75 840 000 $
Year 2019 : 55 720 000 $
Year 2020 : 41 920 000 $
Year 2021 : 21 300 000 $
Salary Average Commitment
Year 2018 : 75 867 777 $
Year 2019 : 55 747 777 $
Year 2020 : 41 420 000 $
Year 2021 : 21 200 000 $
Salary Cap with 1 Way Contract
Year 2018 : 75 840 000 $
Year 2019 : 55 720 000 $
Year 2020 : 41 920 000 $
Year 2021 : 21 300 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 705 - 95,09%
Level 2: 5000 - 60 $ - 4 676 - 93,51%
Level 3: 2000 - 35 $ - 1 947 - 97,36%
Level 4: 4000 - 20 $ - 3 789 - 94,71%
Luxury : 1000 - 200 $ - 952 - 95,24%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 069 - 94,83%
Average Income per Game1 766 335 $
Year to Date Revenue15 897 018 $

Expense

Pro Players Total Salaries52 480 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 569 689 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date11 569 689 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 522 731 $
Pro Remaining Season Days190
Pro Expenses Per Days212 470 $
Pro Estimated Expenses40 369 300 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses40 369 300 $
Season Salary Cap52 480 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $27 020 000 $
Estimate Over Minimum Salary Cap of 0 $ 52 480 000 $
Current Bank Account34 656 557 $
Projected Bank Account50 809 988 $

Pro Players Salaries

Tuukka Rask 8 200 000 $ (1)
Rasmus Ristolainen 6 700 000 $ (3)
Jori Lehtera 6 650 000 $ (1)
Josh Gorges 6 000 000 $ (1)
Michael Del Zotto 5 400 000 $ (3)
Brandon Sutter 3 630 000 $ (1)
Kyle Quincey 3 600 000 $ (2)
David Desharnais 3 100 000 $ (1)
Jared McCann 950 000 $ (2)
Stefan Noesen 950 000 $ (1)
Andy Andreoff 840 000 $ (4)
Peter Holland 840 000 $ (4)
Derek Grant 800 000 $ (1)
Lance Bouma 750 000 $ (1)
Jujhar Khaira 750 000 $ (2)
Robert Bortuzzo 720 000 $ (2)
Nick Lappin 700 000 $ (1)
Cole Schneider 700 000 $ (2)
Jeff Glass 600 000 $ (1)
Klas Dahlbeck 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 52 480 000 $
Year 2019 : 20 500 000 $
Year 2020 : 13 780 000 $
Year 2021 : 1 680 000 $
Salary Average Commitment
Year 2018 : 47 117 000 $
Year 2019 : 15 337 000 $
Year 2020 : 8 580 000 $
Year 2021 : 1 680 000 $
Salary Cap with 1 Way Contract
Year 2018 : 52 480 000 $
Year 2019 : 20 500 000 $
Year 2020 : 13 780 000 $
Year 2021 : 1 680 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 675 - 94,58%
Level 2: 5000 - 60 $ - 4 823 - 96,45%
Level 3: 2000 - 35 $ - 1 877 - 93,83%
Level 4: 4000 - 20 $ - 3 821 - 95,53%
Luxury : 1000 - 200 $ - 944 - 94,39%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 139 - 95,22%
Average Income per Game1 769 728 $
Year to Date Revenue15 927 556 $

Expense

Pro Players Total Salaries76 655 000 $
Farm Players Total Salaries1 415 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 689 608 $
Farm Year To Date Expenses327 864 $
Pro Salary Cap To Date17 689 608 $
Farm Salary Cap To Date327 864 $

Estimate

Pro Estimated Season Revenue56 631 310 $
Pro Remaining Season Days190
Pro Expenses Per Days310 344 $
Pro Estimated Expenses58 965 360 $
Farm Remaining Season Days189
Farm Expenses Per Days5 752 $
Farm Estimated Expenses1 087 128 $
Estimated Season Expenses60 052 488 $
Season Salary Cap76 655 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 845 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 655 000 $
Current Bank Account(6 920 054 $)
Projected Bank Account(10 341 232 $)

Pro Players Salaries

Keith Yandle 11 750 000 $ (1)
Henrik Lundqvist 8 600 000 $ (1)
Alex Steen 7 500 000 $ (1)
Jake Muzzin 6 600 000 $ (2)
Rick Nash 6 000 000 $ (1)
Filip Forsberg 5 900 000 $ (3)
Johnny Gaudreau 5 605 000 $ (2)
Johnny Boychuk 5 500 000 $ (2)
Marco Scandella 3 600 000 $ (3)
Mikko Koivu 2 500 000 $ (3)
Leon Draisaitl 2 500 000 $ (1)
Benoit Pouliot 2 000 000 $ (1)
Niklas Kronwall 1 700 000 $ (2)
Jason Chimera 1 400 000 $ (1)
Mathew Barzal 1 200 000 $ (3)
Matt Hendricks 1 000 000 $ (1)
Yohann Auvitu 900 000 $ (4)
Nikolai Kulemin 600 000 $ (1)
Curtis McElhinney 600 000 $ (2)
Matt Cullen 600 000 $ (1)
Martin Hanzal 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 76 655 000 $
Year 2019 : 34 105 000 $
Year 2020 : 14 100 000 $
Year 2021 : 900 000 $
Salary Average Commitment
Year 2018 : 72 681 500 $
Year 2019 : 27 944 000 $
Year 2020 : 7 544 000 $
Year 2021 : 550 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 655 000 $
Year 2019 : 34 105 000 $
Year 2020 : 14 100 000 $
Year 2021 : 900 000 $

Farm Players Salaries

Matt Murray 750 000 $ (1)
Reid Boucher 665 000 $ (2)
Total Farm Players2
Salary Commitment
Year 2018 : 1 415 000 $
Year 2019 : 665 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 500 000 $
Year 2019 : 750 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 589 - 93,16%
Level 2: 5000 - 60 $ - 4 706 - 94,12%
Level 3: 2000 - 35 $ - 1 865 - 93,25%
Level 4: 4000 - 20 $ - 3 783 - 94,58%
Luxury : 1000 - 200 $ - 936 - 93,62%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16 880 - 93,78%
Average Income per Game1 742 527 $
Year to Date Revenue17 425 268 $

Expense

Pro Players Total Salaries64 635 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 915 760 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date14 915 760 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 018 331 $
Pro Remaining Season Days190
Pro Expenses Per Days261 680 $
Pro Estimated Expenses49 719 200 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses49 719 200 $
Season Salary Cap64 635 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $14 865 000 $
Estimate Over Minimum Salary Cap of 0 $ 64 635 000 $
Current Bank Account37 134 988 $
Projected Bank Account41 434 119 $

Pro Players Salaries

Oliver Ekman-Larsson 6 840 000 $ (5)
Cam Fowler 6 240 000 $ (5)
Jake Allen 6 050 000 $ (3)
Marc Staal 4 500 000 $ (4)
Frans Nielsen 4 300 000 $ (4)
Brandon Dubinsky 4 300 000 $ (4)
Jon Marchessault 4 000 000 $ (2)
Ryan Strome 4 000 000 $ (2)
Sam Reinhart 3 725 000 $ (2)
Vladislav Namestnikov 2 850 000 $ (1)
Sam Bennett 2 500 000 $ (1)
Mikael Backlund 2 400 000 $ (2)
Cal Clutterbuck 2 160 000 $ (1)
Jaroslav Halak 2 000 000 $ (1)
Mikhail Sergachev 1 500 000 $ (3)
William Nylander 1 500 000 $ (2)
Kyle Connor 1 200 000 $ (3)
Mike Matheson 950 000 $ (1)
Damon Severson 800 000 $ (1)
Anthony Duclair 800 000 $ (1)
Colton Sceviour 720 000 $ (2)
Kevin Roy 700 000 $ (1)
Tanner Glass 600 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 64 635 000 $
Year 2019 : 51 275 000 $
Year 2020 : 34 930 000 $
Year 2021 : 26 180 000 $
Salary Average Commitment
Year 2018 : 57 407 500 $
Year 2019 : 44 322 500 $
Year 2020 : 31 200 000 $
Year 2021 : 23 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 64 635 000 $
Year 2019 : 51 275 000 $
Year 2020 : 34 930 000 $
Year 2021 : 26 180 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 523 - 92,04%
Level 2: 5000 - 60 $ - 4 657 - 93,14%
Level 3: 2000 - 35 $ - 1 887 - 94,33%
Level 4: 4000 - 20 $ - 3 734 - 93,34%
Luxury : 1000 - 200 $ - 924 - 92,37%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 724 - 92,91%
Average Income per Game1 724 125 $
Year to Date Revenue15 517 128 $

Expense

Pro Players Total Salaries79 270 000 $
Farm Players Total Salaries2 300 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 228 573 $
Farm Year To Date Expenses532 950 $
Pro Salary Cap To Date18 228 573 $
Farm Salary Cap To Date532 950 $

Estimate

Pro Estimated Season Revenue55 172 011 $
Pro Remaining Season Days190
Pro Expenses Per Days320 931 $
Pro Estimated Expenses60 976 890 $
Farm Remaining Season Days189
Farm Expenses Per Days9 350 $
Farm Estimated Expenses1 767 150 $
Estimated Season Expenses62 744 040 $
Season Salary Cap79 270 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $230 000 $
Estimate Over Minimum Salary Cap of 0 $ 79 270 000 $
Current Bank Account21 266 938 $
Projected Bank Account13 694 909 $

Pro Players Salaries

Alex Goligoski 9 000 000 $ (3)
Matt Duchene 7 200 000 $ (4)
Andy Greene 7 050 000 $ (1)
T.J. Brodie 6 050 000 $ (2)
Aaron Ekblad 5 720 000 $ (4)
John Gibson 5 400 000 $ (1)
Tomas Tatar 5 400 000 $ (4)
Deryk Engelland 5 000 000 $ (1)
Jonathan Huberdeau 4 750 000 $ (1)
Zach Hyman 3 480 000 $ (5)
Ben Lovejoy 3 300 000 $ (1)
Riley Sheahan 3 150 000 $ (1)
Phillip Danault 2 610 000 $ (1)
Greg Pateryn 2 400 000 $ (3)
Marian Gaborik 2 000 000 $ (2)
Lars Eller 1 560 000 $ (2)
Charlie McAvoy 1 200 000 $ (3)
David Kampf 700 000 $ (2)
Gabriel Dumont 700 000 $ (1)
Alexander Kerfoot 700 000 $ (2)
Marcus Sorensen 700 000 $ (1)
Al Montoya 600 000 $ (3)
Jannik Hansen 600 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 79 270 000 $
Year 2019 : 46 010 000 $
Year 2020 : 35 000 000 $
Year 2021 : 21 800 000 $
Salary Average Commitment
Year 2018 : 74 525 000 $
Year 2019 : 49 535 000 $
Year 2020 : 33 200 000 $
Year 2021 : 21 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 270 000 $
Year 2019 : 46 010 000 $
Year 2020 : 35 000 000 $
Year 2021 : 21 800 000 $

Farm Players Salaries

Brandon Bollig 800 000 $ (1)
Alex Stalock 800 000 $ (3)
Danick Martel 700 000 $ (3)
Total Farm Players3
Salary Commitment
Year 2018 : 2 300 000 $
Year 2019 : 1 500 000 $
Year 2020 : 1 500 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 600 000 $
Year 2019 : 1 800 000 $
Year 2020 : 1 800 000 $
Year 2021 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 589 - 93,14%
Level 2: 5000 - 60 $ - 4 726 - 94,53%
Level 3: 2000 - 35 $ - 1 868 - 93,42%
Level 4: 4000 - 25 $ - 2 487 - 62,18%
Luxury : 1000 - 200 $ - 937 - 93,72%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %15 608 - 86,71%
Average Income per Game1 724 630 $
Year to Date Revenue15 521 672 $

Expense

Pro Players Total Salaries78 870 000 $
Farm Players Total Salaries4 205 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 200 784 $
Farm Year To Date Expenses974 301 $
Pro Salary Cap To Date18 200 784 $
Farm Salary Cap To Date974 301 $

Estimate

Pro Estimated Season Revenue55 188 167 $
Pro Remaining Season Days190
Pro Expenses Per Days319 312 $
Pro Estimated Expenses60 669 280 $
Farm Remaining Season Days189
Farm Expenses Per Days17 093 $
Farm Estimated Expenses3 230 577 $
Estimated Season Expenses63 899 857 $
Season Salary Cap78 870 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $630 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 870 000 $
Current Bank Account(8 208 903 $)
Projected Bank Account(16 920 593 $)

Pro Players Salaries

Mats Zuccarello 10 500 000 $ (1)
Derick Brassard 10 500 000 $ (1)
Corey Perry 9 250 000 $ (1)
Ben Bishop 8 000 000 $ (2)
Ron Hainsey 6 000 000 $ (1)
Charlie Coyle 4 920 000 $ (5)
Adam Henrique 4 800 000 $ (2)
Josh Manson 3 850 000 $ (3)
Brian Dumoulin 3 600 000 $ (4)
Erik Gudbranson 3 240 000 $ (5)
Justin Abdelkader 3 000 000 $ (2)
Bryan Rust 2 040 000 $ (5)
Nick Holden 2 000 000 $ (3)
Matt Calvert 1 680 000 $ (3)
Anders Nilsson 1 000 000 $ (1)
Brandon Manning 900 000 $ (3)
Jordan Schroeder 770 000 $ (3)
Casey Cizikas 720 000 $ (2)
Colin Miller 700 000 $ (1)
Nikita Soshnikov 700 000 $ (2)
Drake Caggiula 700 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 78 870 000 $
Year 2019 : 40 920 000 $
Year 2020 : 23 000 000 $
Year 2021 : 13 800 000 $
Salary Average Commitment
Year 2018 : 55 717 277 $
Year 2019 : 30 314 777 $
Year 2020 : 19 957 777 $
Year 2021 : 10 107 777 $
Salary Cap with 1 Way Contract
Year 2018 : 78 870 000 $
Year 2019 : 40 920 000 $
Year 2020 : 23 000 000 $
Year 2021 : 13 800 000 $

Farm Players Salaries

Nathan Beaulieu 2 000 000 $ (1)
Kevin Gravel 840 000 $ (5)
Jake Dotchin 700 000 $ (2)
Xavier Ouellet 665 000 $ (2)
Total Farm Players4
Salary Commitment
Year 2018 : 4 205 000 $
Year 2019 : 2 205 000 $
Year 2020 : 840 000 $
Year 2021 : 840 000 $
Salary Average Commitment
Year 2018 : 4 177 777 $
Year 2019 : 2 177 777 $
Year 2020 : 600 000 $
Year 2021 : 600 000 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 761 - 96,02%
Level 2: 5000 - 60 $ - 4 803 - 96,06%
Level 3: 2000 - 35 $ - 1 876 - 93,82%
Level 4: 4000 - 20 $ - 3 780 - 94,50%
Luxury : 1000 - 200 $ - 921 - 92,13%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17 142 - 95,23%
Average Income per Game1 772 869 $
Year to Date Revenue15 955 821 $

Expense

Pro Players Total Salaries74 805 000 $
Farm Players Total Salaries4 000 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 874 022 $
Farm Year To Date Expenses926 820 $
Pro Salary Cap To Date16 874 022 $
Farm Salary Cap To Date926 820 $

Estimate

Pro Estimated Season Revenue56 731 808 $
Pro Remaining Season Days190
Pro Expenses Per Days302 854 $
Pro Estimated Expenses57 542 260 $
Farm Remaining Season Days189
Farm Expenses Per Days16 260 $
Farm Estimated Expenses3 073 140 $
Estimated Season Expenses60 615 400 $
Season Salary Cap74 805 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 695 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 805 000 $
Current Bank Account50 938 247 $
Projected Bank Account47 054 655 $

Pro Players Salaries

Tyler Seguin 9 960 000 $ (5)
Mikkel Boedker 8 000 000 $ (1)
Jonathan Toews 7 920 000 $ (1)
Phil Kessel 6 840 000 $ (1)
Marc-Andre Fleury 5 800 000 $ (1)
Chris Tanev 5 400 000 $ (3)
Jared Spurgeon 5 225 000 $ (2)
Alex Killorn 3 120 000 $ (3)
Michael Raffl 3 000 000 $ (3)
Patrick Marleau 3 000 000 $ (2)
Jimmy Howard 2 500 000 $ (2)
Ben Chiarot 2 400 000 $ (4)
Brayden McNabb 1 800 000 $ (4)
Eric Fehr 1 800 000 $ (1)
Zack Kassian 1 500 000 $ (2)
Darren Archibald 1 200 000 $ (2)
Tim Schaller 900 000 $ (2)
Tomas Jurco 840 000 $ (5)
Corey Tropp 800 000 $ (2)
Martin Marincin 700 000 $ (3)
Fredrik Claesson 700 000 $ (1)
Oscar Lindberg 700 000 $ (3)
Charles Hudon 700 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2018 : 74 805 000 $
Year 2019 : 43 745 000 $
Year 2020 : 27 920 000 $
Year 2021 : 15 000 000 $
Salary Average Commitment
Year 2018 : 70 260 000 $
Year 2019 : 47 990 000 $
Year 2020 : 26 180 000 $
Year 2021 : 15 110 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 805 000 $
Year 2019 : 43 745 000 $
Year 2020 : 27 920 000 $
Year 2021 : 15 000 000 $

Farm Players Salaries

Matt Moulson 4 000 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 4 000 000 $
Year 2019 : 4 000 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 000 000 $
Year 2019 : 1 000 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 509 - 91,81%
Level 2: 5000 - 60 $ - 4 694 - 93,88%
Level 3: 2000 - 35 $ - 1 916 - 95,80%
Level 4: 4000 - 20 $ - 3 755 - 93,88%
Luxury : 1000 - 200 $ - 938 - 93,80%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16 812 - 93,40%
Average Income per Game1 731 767 $
Year to Date Revenue15 585 906 $

Expense

Pro Players Total Salaries77 440 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 870 754 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date17 870 754 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 416 555 $
Pro Remaining Season Days190
Pro Expenses Per Days313 522 $
Pro Estimated Expenses59 569 180 $
Farm Remaining Season Days189
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses59 569 180 $
Season Salary Cap77 440 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 060 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 440 000 $
Current Bank Account36 568 308 $
Projected Bank Account32 415 683 $

Pro Players Salaries

Kris Letang 11 750 000 $ (2)
John Tavares 8 400 000 $ (3)
Braden Holtby 7 500 000 $ (3)
Artemi Panarin 7 080 000 $ (5)
James Neal 5 880 000 $ (2)
William Karlsson 5 850 000 $ (1)
Mike Hoffman 4 560 000 $ (3)
Nick Bonino 3 960 000 $ (1)
Morgan Rielly 3 900 000 $ (2)
Mattias Ekholm 3 900 000 $ (3)
Michael Grabner 3 000 000 $ (1)
Andrej Sustr 3 000 000 $ (1)
Shawn Matthias 2 160 000 $ (1)
Kevin Connauton 2 000 000 $ (1)
Jordan Martinook 990 000 $ (1)
Noel Acciari 840 000 $ (5)
Blake Coleman 750 000 $ (1)
Paul Byron 720 000 $ (2)
Reto Berra 600 000 $ (1)
Chad Ruhwedel 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 77 440 000 $
Year 2019 : 54 530 000 $
Year 2020 : 32 280 000 $
Year 2021 : 7 920 000 $
Salary Average Commitment
Year 2018 : 71 990 000 $
Year 2019 : 50 580 000 $
Year 2020 : 32 280 000 $
Year 2021 : 7 920 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 440 000 $
Year 2019 : 54 530 000 $
Year 2020 : 32 280 000 $
Year 2021 : 7 920 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 0 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
79 500 000 $

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 911 570 534 $ 76 290 000 $ 3 210 000 $ 76 290 000 $ 22426
Arizona Coyotes 22 407 413 $ 54 525 000 $ 24 975 000 $ 54 525 000 $ 21021
Boston Bruins 17 883 303 $ 78 075 000 $ 1 425 000 $ 78 075 000 $ 22628
Buffalo Sabres 17 131 743 $ 78 600 000 $ 900 000 $ 78 600 000 $ 21122
Calgary Flames 19 518 512 $ 79 015 000 $ 485 000 $ 79 015 000 $ 20222
Carolina Hurricanes 34 243 555 $ 77 635 000 $ 1 865 000 $ 77 635 000 $ 20121
Chicago Blackhawks 17 578 696 $ 77 540 000 $ 1 960 000 $ 77 540 000 $ 22224
Colorado Avalanche 22 144 728 $ 75 465 000 $ 4 035 000 $ 75 465 000 $ 23225
Columbus Blue Jackets 48 003 842 $ 73 900 000 $ 5 600 000 $ 73 900 000 $ 20626
Dallas Stars 26 146 495 $ 50 950 000 $ 28 550 000 $ 50 950 000 $ 23124
Detroit Red Wings 38 594 886 $ 60 170 000 $ 19 330 000 $ 60 170 000 $ 22123
Edmonton Oilers 36 552 316 $ 77 610 000 $ 1 890 000 $ 77 610 000 $ 20222
Florida Panthers 13 542 583 $ 77 930 000 $ 1 570 000 $ 77 930 000 $ 22527
Los Angeles Kings 54 907 933 $ 33 530 000 $ 45 970 000 $ 33 530 000 $ 21223
Minnesota Wild 10 902 012 $ 76 345 000 $ 3 155 000 $ 76 345 000 $ 23427
Montreal Canadiens (13 155 286 $) 75 993 000 $ 3 507 000 $ 75 993 000 $ 21122
Nashville Predators 6 412 142 $ 44 645 000 $ 34 855 000 $ 44 645 000 $ 20020
New Jersey Devils 23 201 481 $ 66 740 000 $ 12 760 000 $ 66 740 000 $ 23124
New York Islanders 65 172 765 $ 67 265 000 $ 12 235 000 $ 67 265 000 $ 23124
New York Rangers 43 129 339 $ 62 890 000 $ 16 610 000 $ 62 890 000 $ 20626
Ottawa Senators 50 775 021 $ 63 145 000 $ 16 355 000 $ 63 145 000 $ 21021
Philadelphia Flyers 32 223 880 $ 65 244 000 $ 14 256 000 $ 65 244 000 $ 22325
Pittsburgh Penguins 45 882 009 $ 63 825 000 $ 15 675 000 $ 63 825 000 $ 21627
San Jose Sharks 6 596 753 $ 75 840 000 $ 3 660 000 $ 75 840 000 $ 21021
St. Louis Blues 34 656 557 $ 52 480 000 $ 27 020 000 $ 52 480 000 $ 20020
Tampa Bay Lightning (6 920 054 $) 76 655 000 $ 2 845 000 $ 76 655 000 $ 21223
Toronto Maple Leafs 37 134 988 $ 64 635 000 $ 14 865 000 $ 64 635 000 $ 23023
Vancouver Canucks 21 266 938 $ 79 270 000 $ 230 000 $ 79 270 000 $ 23326
Vegas Golden Knights (8 208 903 $) 78 870 000 $ 630 000 $ 78 870 000 $ 21425
Washington Capitals 50 938 247 $ 74 805 000 $ 4 695 000 $ 74 805 000 $ 23124
Winnipeg Jets 36 568 308 $ 77 440 000 $ 2 060 000 $ 77 440 000 $ 20020