Team FinanceLast Update - 18 janvier 2019 at 08:57
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 $ - 5,629 - 93.81%
Level 2: 5000 - 60 $ - 4,749 - 94.98%
Level 3: 2000 - 35 $ - 1,888 - 94.41%
Level 4: 4000 - 20 $ - 3,790 - 94.74%
Luxury : 1000 - 200 $ - 961 - 96.09%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,016 - 94.54%
Average Income per Game1 760 976 $
Year to Date Revenue40 502 440 $

Expense

Pro Players Total Salaries76 290 000 $
Farm Players Total Salaries3 040 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 690 974 $
Farm Year To Date Expenses1 680 688 $
Pro Salary Cap To Date41 690 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 697 562 $
Pro Remaining Season Days111
Pro Expenses Per Days308 866 $
Pro Estimated Expenses34 284 126 $
Farm Remaining Season Days110
Farm Expenses Per Days12 358 $
Farm Estimated Expenses1 359 380 $
Estimated Season Expenses35 643 506 $
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 Account909 165 638 $
Projected Bank Account905 219 694 $

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 $ - 5,676 - 94.60%
Level 2: 5000 - 60 $ - 4,748 - 94.95%
Level 3: 2000 - 35 $ - 1,899 - 94.97%
Level 4: 4000 - 20 $ - 3,774 - 94.34%
Luxury : 1000 - 200 $ - 954 - 95.43%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,051 - 94.73%
Average Income per Game1 766 070 $
Year to Date Revenue38 853 538 $

Expense

Pro Players Total Salaries69 975 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 367 622 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date33 367 622 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 555 328 $
Pro Remaining Season Days111
Pro Expenses Per Days283 300 $
Pro Estimated Expenses31 446 300 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses31 446 300 $
Season Salary Cap69 975 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $9 525 000 $
Estimate Over Minimum Salary Cap of 0 $ 69 975 000 $
Current Bank Account22 801 984 $
Projected Bank Account24 911 012 $

Pro Players Salaries

Paul Stastny 8 500 000 $ (1)
Dion Phaneuf 6 600 000 $ (1)
Loui Eriksson 6 300 000 $ (1)
Niklas Hjalmarsson 5 850 000 $ (3)
David Perron 4 920 000 $ (1)
Rickard Rakell 4 500 000 $ (1)
J.T. Miller 4 500 000 $ (1)
Danny DeKeyser 4 500 000 $ (1)
Steve Mason 3 900 000 $ (1)
Jack Eichel 3 725 000 $ (1)
Robin Lehner 3 600 000 $ (5)
Jordie Benn 3 000 000 $ (2)
Colin Wilson 2 160 000 $ (3)
Mark Borowiecki 2 000 000 $ (1)
Jakob Chychrun 1 200 000 $ (2)
Chris Thorburn 1 000 000 $ (1)
Zac Rinaldo 1 000 000 $ (1)
Christian Fischer 800 000 $ (3)
Marcus Kruger 720 000 $ (2)
Jaromir Jagr 600 000 $ (1)
Joel Ward 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 69 975 000 $
Year 2019 : 17 330 000 $
Year 2020 : 12 410 000 $
Year 2021 : 3 600 000 $
Salary Average Commitment
Year 2018 : 61 655 000 $
Year 2019 : 13 380 000 $
Year 2020 : 8 760 000 $
Year 2021 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 69 975 000 $
Year 2019 : 17 330 000 $
Year 2020 : 12 410 000 $
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 $ - 5,598 - 93.31%
Level 2: 5000 - 60 $ - 4,746 - 94.92%
Level 3: 2000 - 35 $ - 1,898 - 94.89%
Level 4: 4000 - 20 $ - 3,760 - 94.00%
Luxury : 1000 - 200 $ - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,946 - 94.15%
Average Income per Game1 750 762 $
Year to Date Revenue38 516 760 $

Expense

Pro Players Total Salaries78 785 000 $
Farm Players Total Salaries5 370 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 166 201 $
Farm Year To Date Expenses2 968 744 $
Pro Salary Cap To Date43 166 201 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 264 475 $
Pro Remaining Season Days111
Pro Expenses Per Days318 968 $
Pro Estimated Expenses35 405 448 $
Farm Remaining Season Days110
Farm Expenses Per Days21 829 $
Farm Estimated Expenses2 401 190 $
Estimated Season Expenses37 806 638 $
Season Salary Cap78 785 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $715 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 785 000 $
Current Bank Account13 594 221 $
Projected Bank Account9 052 058 $

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)
Thomas Hickey 3 550 000 $ (2)
Mike Smith 2 200 000 $ (2)
Tom Wilson 2 185 000 $ (2)
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)
Pavel Buchnevich 750 000 $ (2)
Brayden Point 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 78 785 000 $
Year 2019 : 68 595 000 $
Year 2020 : 41 780 000 $
Year 2021 : 34 080 000 $
Salary Average Commitment
Year 2018 : 60 410 000 $
Year 2019 : 57 360 000 $
Year 2020 : 34 470 000 $
Year 2021 : 27 170 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 785 000 $
Year 2019 : 68 595 000 $
Year 2020 : 41 780 000 $
Year 2021 : 34 080 000 $

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 $ - 5,630 - 93.83%
Level 2: 5000 - 60 $ - 4,855 - 97.10%
Level 3: 2000 - 35 $ - 1,887 - 94.33%
Level 4: 4000 - 20 $ - 3,784 - 94.60%
Luxury : 1000 - 200 $ - 940 - 93.97%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,095 - 94.97%
Average Income per Game1 764 011 $
Year to Date Revenue40 572 252 $

Expense

Pro Players Total Salaries78 600 000 $
Farm Players Total Salaries1 400 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 277 784 $
Farm Year To Date Expenses472 406 $
Pro Salary Cap To Date43 277 784 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 752 197 $
Pro Remaining Season Days111
Pro Expenses Per Days318 219 $
Pro Estimated Expenses35 322 309 $
Farm Remaining Season Days110
Farm Expenses Per Days5 691 $
Farm Estimated Expenses626 010 $
Estimated Season Expenses35 948 319 $
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 Account14 615 108 $
Projected Bank Account10 418 986 $

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)
Pheonix Copley 700 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2018 : 1 400 000 $
Year 2019 : 700 000 $
Year 2020 : 700 000 $
Year 2021 : 700 000 $
Salary Average Commitment
Year 2018 : 1 800 000 $
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 $ - 5,719 - 95.31%
Level 2: 5000 - 60 $ - 4,626 - 92.52%
Level 3: 2000 - 35 $ - 1,857 - 92.85%
Level 4: 4000 - 20 $ - 3,796 - 94.91%
Luxury : 1000 - 200 $ - 923 - 92.31%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,921 - 94.01%
Average Income per Game1 750 726 $
Year to Date Revenue40 266 692 $

Expense

Pro Players Total Salaries79 015 000 $
Farm Players Total Salaries3 900 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 021 632 $
Farm Year To Date Expenses1 969 547 $
Pro Salary Cap To Date43 021 632 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 513 063 $
Pro Remaining Season Days111
Pro Expenses Per Days319 899 $
Pro Estimated Expenses35 508 789 $
Farm Remaining Season Days110
Farm Expenses Per Days15 854 $
Farm Estimated Expenses1 743 940 $
Estimated Season Expenses37 252 729 $
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 Account15 675 803 $
Projected Bank Account9 936 137 $

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 $ - 5,605 - 93.41%
Level 2: 5000 - 60 $ - 4,803 - 96.07%
Level 3: 2000 - 35 $ - 1,872 - 93.60%
Level 4: 4000 - 20 $ - 3,772 - 94.29%
Luxury : 1000 - 200 $ - 925 - 92.53%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,977 - 94.32%
Average Income per Game1 750 276 $
Year to Date Revenue38 506 079 $

Expense

Pro Players Total Salaries76 930 000 $
Farm Players Total Salaries600 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 623 025 $
Farm Year To Date Expenses480 483 $
Pro Salary Cap To Date42 623 025 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 255 250 $
Pro Remaining Season Days111
Pro Expenses Per Days311 457 $
Pro Estimated Expenses34 571 727 $
Farm Remaining Season Days110
Farm Expenses Per Days2 439 $
Farm Estimated Expenses268 290 $
Estimated Season Expenses34 840 017 $
Season Salary Cap76 930 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 570 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 930 000 $
Current Bank Account31 590 852 $
Projected Bank Account30 006 085 $

Pro Players Salaries

Cam Atkinson 10 500 000 $ (1)
Joe Thornton 10 000 000 $ (1)
Pekka Rinne 8 000 000 $ (1)
Mark Giordano 7 500 000 $ (1)
Vincent Trocheck 6 500 000 $ (2)
David Savard 4 500 000 $ (1)
Jonathan Drouin 3 725 000 $ (1)
Nico Hischier 3 725 000 $ (3)
Michael Frolik 3 000 000 $ (1)
Mathieu Perreault 3 000 000 $ (1)
Dmitry Orlov 3 000 000 $ (2)
Darcy Kuemper 2 700 000 $ (3)
Seth Jones 2 500 000 $ (1)
Trevor Lewis (1 Way Contract) 2 100 000 $ (1)
Markus Granlund 1 530 000 $ (1)
Ryan Pulock 1 200 000 $ (2)
Brendan Perlini 1 200 000 $ (2)
Travis Konecny 950 000 $ (2)
Neal Pionk 700 000 $ (2)
Cal O'Reilly 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 76 930 000 $
Year 2019 : 19 975 000 $
Year 2020 : 6 425 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 71 361 777 $
Year 2019 : 19 502 777 $
Year 2020 : 6 475 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 76 930 000 $
Year 2019 : 19 975 000 $
Year 2020 : 6 425 000 $
Year 2021 : 0 $

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 $ - 5,665 - 94.41%
Level 2: 5000 - 60 $ - 4,719 - 94.38%
Level 3: 2000 - 35 $ - 1,913 - 95.67%
Level 4: 4000 - 20 $ - 3,751 - 93.77%
Luxury : 1000 - 200 $ - 938 - 93.85%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,986 - 94.37%
Average Income per Game1 757 136 $
Year to Date Revenue38 656 995 $

Expense

Pro Players Total Salaries78 990 000 $
Farm Players Total Salaries1 950 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 729 298 $
Farm Year To Date Expenses1 078 072 $
Pro Salary Cap To Date42 729 298 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 385 587 $
Pro Remaining Season Days111
Pro Expenses Per Days319 798 $
Pro Estimated Expenses35 497 578 $
Farm Remaining Season Days110
Farm Expenses Per Days7 927 $
Farm Estimated Expenses871 970 $
Estimated Season Expenses36 369 548 $
Season Salary Cap78 990 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $510 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 990 000 $
Current Bank Account14 989 258 $
Projected Bank Account12 005 297 $

Pro Players Salaries

Marc-Edouard Vlasic 11 750 000 $ (3)
David Krejci 11 500 000 $ (2)
Patrick Kane 10 500 000 $ (5)
John Carlson 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)
Victor Rask 2 040 000 $ (5)
Antoine Vermette 1 750 000 $ (2)
Andrei Vasilevskiy (1 Way Contract) 1 200 000 $ (1)
Darren Helm 900 000 $ (4)
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 Players21
Salary Commitment
Year 2018 : 78 990 000 $
Year 2019 : 63 820 000 $
Year 2020 : 36 870 000 $
Year 2021 : 16 920 000 $
Salary Average Commitment
Year 2018 : 60 040 000 $
Year 2019 : 44 870 000 $
Year 2020 : 22 370 000 $
Year 2021 : 13 670 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 990 000 $
Year 2019 : 63 820 000 $
Year 2020 : 36 870 000 $
Year 2021 : 16 920 000 $

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 $ - 5,646 - 94.11%
Level 2: 5000 - 60 $ - 4,800 - 96.01%
Level 3: 2000 - 35 $ - 1,829 - 91.47%
Level 4: 4000 - 20 $ - 3,764 - 94.11%
Luxury : 1000 - 200 $ - 940 - 94.03%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,981 - 94.34%
Average Income per Game1 758 239 $
Year to Date Revenue38 681 257 $

Expense

Pro Players Total Salaries77 470 000 $
Farm Players Total Salaries2 150 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 889 826 $
Farm Year To Date Expenses1 076 446 $
Pro Salary Cap To Date41 889 826 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 406 540 $
Pro Remaining Season Days111
Pro Expenses Per Days313 644 $
Pro Estimated Expenses34 814 484 $
Farm Remaining Season Days110
Farm Expenses Per Days8 740 $
Farm Estimated Expenses961 400 $
Estimated Season Expenses35 775 884 $
Season Salary Cap77 470 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 030 000 $
Estimate Over Minimum Salary Cap of 0 $ 77 470 000 $
Current Bank Account18 120 706 $
Projected Bank Account15 751 362 $

Pro Players Salaries

Claude Giroux 9 000 000 $ (1)
Erik Karlsson 7 800 000 $ (3)
Anze Kopitar 6 840 000 $ (1)
Nikita Kucherov 6 650 000 $ (1)
Ryan Ellis 6 500 000 $ (3)
Devan Dubnyk 5 800 000 $ (1)
Derek Stepan 5 500 000 $ (2)
Wayne Simmonds 4 800 000 $ (2)
Sean Couturier 3 630 000 $ (1)
Erik Johnson 3 300 000 $ (1)
Carl Soderberg 3 250 000 $ (1)
Andrew MacDonald 2 500 000 $ (3)
Micheal Ferland 2 300 000 $ (3)
Tomas Plekanec 2 000 000 $ (3)
Michael Hutchinson 2 000 000 $ (1)
Sven Andrighetto 1 100 000 $ (3)
Johnny Oduya 1 100 000 $ (1)
Daniel Winnik 800 000 $ (1)
Joel Edmundson 800 000 $ (1)
Luke Glendening 600 000 $ (1)
Mark Barberio 600 000 $ (1)
Nic Dowd 600 000 $ (4)
Total Pro Players22
Salary Commitment
Year 2018 : 77 470 000 $
Year 2019 : 33 100 000 $
Year 2020 : 22 800 000 $
Year 2021 : 600 000 $
Salary Average Commitment
Year 2018 : 72 813 333 $
Year 2019 : 45 283 333 $
Year 2020 : 34 983 333 $
Year 2021 : 700 000 $
Salary Cap with 1 Way Contract
Year 2018 : 77 470 000 $
Year 2019 : 33 100 000 $
Year 2020 : 22 800 000 $
Year 2021 : 600 000 $

Farm Players Salaries

Mirco Mueller 1 200 000 $ (2)
Shea Theodore 950 000 $ (2)
Total Farm Players2
Salary Commitment
Year 2018 : 2 150 000 $
Year 2019 : 2 150 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 150 000 $
Year 2019 : 2 150 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,707 - 95.11%
Level 2: 5000 - 60 $ - 4,702 - 94.03%
Level 3: 2000 - 35 $ - 1,887 - 94.35%
Level 4: 4000 - 20 $ - 3,823 - 95.57%
Luxury : 1000 - 200 $ - 934 - 93.44%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,053 - 94.74%
Average Income per Game1 761 387 $
Year to Date Revenue38 750 518 $

Expense

Pro Players Total Salaries74 990 000 $
Farm Players Total Salaries4 530 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 062 494 $
Farm Year To Date Expenses3 825 500 $
Pro Salary Cap To Date41 062 494 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 466 356 $
Pro Remaining Season Days111
Pro Expenses Per Days303 603 $
Pro Estimated Expenses33 699 933 $
Farm Remaining Season Days110
Farm Expenses Per Days18 415 $
Farm Estimated Expenses2 025 650 $
Estimated Season Expenses35 725 583 $
Season Salary Cap74 990 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $4 510 000 $
Estimate Over Minimum Salary Cap of 0 $ 74 990 000 $
Current Bank Account44 866 087 $
Projected Bank Account42 606 860 $

Pro Players Salaries

Dustin Byfuglien 11 750 000 $ (4)
Joe Pavelski 11 750 000 $ (2)
James van Riemsdyk 10 500 000 $ (1)
Andy Greene 7 050 000 $ (1)
Ondrej Palat 6 600 000 $ (3)
Carter Hutton 4 900 000 $ (3)
Adam Lowry 3 690 000 $ (1)
Pavel Zacha 2 500 000 $ (2)
Matthew Nieto 1 900 000 $ (1)
Jan Rutta 1 800 000 $ (2)
Clayton Keller 1 500 000 $ (3)
Zach Werenski 1 500 000 $ (3)
Mikko Rantanen 1 500 000 $ (2)
Josh Morrissey 1 200 000 $ (1)
Charlie McAvoy 1 200 000 $ (3)
Dylan Larkin 1 200 000 $ (1)
Cam Ward 1 050 000 $ (2)
Jesper Bratt 950 000 $ (3)
Jack Roslovic 950 000 $ (3)
Sebastian Aho 800 000 $ (2)
Miles Wood 700 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 74 990 000 $
Year 2019 : 49 450 000 $
Year 2020 : 29 350 000 $
Year 2021 : 11 750 000 $
Salary Average Commitment
Year 2018 : 60 938 000 $
Year 2019 : 38 048 000 $
Year 2020 : 21 448 000 $
Year 2021 : 9 250 000 $
Salary Cap with 1 Way Contract
Year 2018 : 74 990 000 $
Year 2019 : 49 450 000 $
Year 2020 : 29 350 000 $
Year 2021 : 11 750 000 $

Farm Players Salaries

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 Players5
Salary Commitment
Year 2018 : 4 530 000 $
Year 2019 : 2 000 000 $
Year 2020 : 800 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 905 000 $
Year 2019 : 1 150 000 $
Year 2020 : 550 000 $
Year 2021 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,780 - 96.33%
Level 2: 5000 - 60 $ - 4,663 - 93.26%
Level 3: 2000 - 35 $ - 1,890 - 94.51%
Level 4: 4000 - 20 $ - 3,769 - 94.22%
Luxury : 1000 - 200 $ - 938 - 93.82%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,040 - 94.67%
Average Income per Game1 768 528 $
Year to Date Revenue40 676 151 $

Expense

Pro Players Total Salaries50 950 000 $
Farm Players Total Salaries1 200 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 432 714 $
Farm Year To Date Expenses663 408 $
Pro Salary Cap To Date28 432 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 833 509 $
Pro Remaining Season Days111
Pro Expenses Per Days206 275 $
Pro Estimated Expenses22 896 525 $
Farm Remaining Season Days110
Farm Expenses Per Days4 878 $
Farm Estimated Expenses536 580 $
Estimated Season Expenses23 433 105 $
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 Account32 329 772 $
Projected Bank Account40 730 176 $

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 $ - 5,670 - 94.49%
Level 2: 5000 - 60 $ - 4,709 - 94.17%
Level 3: 2000 - 35 $ - 1,900 - 95.00%
Level 4: 4000 - 20 $ - 3,751 - 93.78%
Luxury : 1000 - 200 $ - 943 - 94.33%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,973 - 94.29%
Average Income per Game1 757 701 $
Year to Date Revenue38 669 421 $

Expense

Pro Players Total Salaries55 830 000 $
Farm Players Total Salaries1 900 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 033 902 $
Farm Year To Date Expenses559 990 $
Pro Salary Cap To Date32 033 902 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 396 318 $
Pro Remaining Season Days111
Pro Expenses Per Days226 032 $
Pro Estimated Expenses25 089 552 $
Farm Remaining Season Days110
Farm Expenses Per Days7 724 $
Farm Estimated Expenses849 640 $
Estimated Season Expenses25 939 192 $
Season Salary Cap55 830 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $23 670 000 $
Estimate Over Minimum Salary Cap of 0 $ 55 830 000 $
Current Bank Account43 148 516 $
Projected Bank Account50 605 642 $

Pro Players Salaries

Nick Leddy 6 600 000 $ (4)
Bryan Little 5 880 000 $ (1)
Kyle Okposo 4 920 000 $ (1)
Trevor Daley 4 700 000 $ (2)
Radko Gudas 3 500 000 $ (1)
Nino Niederreiter 3 480 000 $ (5)
Jeff Petry 3 300 000 $ (1)
Boone Jenner 3 150 000 $ (1)
Adam McQuaid 3 000 000 $ (1)
Dmitry Kulikov 2 500 000 $ (2)
Luca Sbisa 2 500 000 $ (1)
Lee Stempniak 2 000 000 $ (1)
Drew Stafford 2 000 000 $ (1)
Devante Smith-Pelly 1 500 000 $ (2)
Nate Thompson 1 000 000 $ (1)
Kris Versteeg 1 000 000 $ (2)
Brad Hunt 800 000 $ (1)
Lukas Sedlak 700 000 $ (1)
Nicolas Deslauriers 700 000 $ (2)
Chris Tierney 700 000 $ (1)
Josh Anderson 700 000 $ (1)
Jean-Francois Berube 600 000 $ (1)
Peter Budaj 600 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 55 830 000 $
Year 2019 : 20 480 000 $
Year 2020 : 10 080 000 $
Year 2021 : 10 080 000 $
Salary Average Commitment
Year 2018 : 48 407 777 $
Year 2019 : 15 330 000 $
Year 2020 : 10 080 000 $
Year 2021 : 10 080 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 830 000 $
Year 2019 : 20 480 000 $
Year 2020 : 10 080 000 $
Year 2021 : 10 080 000 $

Farm Players Salaries

Ivan Barbashev 950 000 $ (2)
Marko Dano 950 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2018 : 1 900 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 900 000 $
Year 2019 : 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,628 - 93.79%
Level 2: 5000 - 60 $ - 4,713 - 94.25%
Level 3: 2000 - 35 $ - 1,875 - 93.77%
Level 4: 4000 - 20 $ - 3,737 - 93.44%
Luxury : 1000 - 200 $ - 963 - 96.34%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,917 - 93.98%
Average Income per Game1 756 122 $
Year to Date Revenue40 390 817 $

Expense

Pro Players Total Salaries65 550 000 $
Farm Players Total Salaries4 200 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 896 222 $
Farm Year To Date Expenses2 378 438 $
Pro Salary Cap To Date39 896 222 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 610 205 $
Pro Remaining Season Days111
Pro Expenses Per Days265 385 $
Pro Estimated Expenses29 457 735 $
Farm Remaining Season Days110
Farm Expenses Per Days17 073 $
Farm Estimated Expenses1 878 030 $
Estimated Season Expenses31 335 765 $
Season Salary Cap65 550 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $13 950 000 $
Estimate Over Minimum Salary Cap of 0 $ 65 550 000 $
Current Bank Account37 326 945 $
Projected Bank Account37 601 385 $

Pro Players Salaries

Tyler Bozak 11 000 000 $ (1)
Semyon Varlamov 10 000 000 $ (2)
Jay Bouwmeester 7 500 000 $ (2)
Ryan Johansen 7 080 000 $ (5)
Craig Anderson 5 000 000 $ (1)
Jacob Trouba 3 990 000 $ (2)
Auston Matthews 3 725 000 $ (2)
Michael Raffl 3 000 000 $ (3)
Ryan Murray 2 090 000 $ (2)
Ben Hutton 2 040 000 $ (5)
Nick Ritchie 1 500 000 $ (2)
Matthew Tkachuk 1 500 000 $ (2)
Lawson Crouse 1 200 000 $ (2)
Kasperi Kapanen 950 000 $ (3)
Scott Laughton 840 000 $ (5)
Kyle Clifford 770 000 $ (3)
Jacob Josefson 700 000 $ (1)
Mike Reilly 700 000 $ (1)
Charles Hudon 700 000 $ (2)
Derrick Pouliot 665 000 $ (2)
Alexander Burmistrov 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 65 550 000 $
Year 2019 : 47 550 000 $
Year 2020 : 14 680 000 $
Year 2021 : 9 960 000 $
Salary Average Commitment
Year 2018 : 50 392 334 $
Year 2019 : 32 267 334 $
Year 2020 : 13 354 000 $
Year 2021 : 9 690 000 $
Salary Cap with 1 Way Contract
Year 2018 : 65 550 000 $
Year 2019 : 47 550 000 $
Year 2020 : 14 680 000 $
Year 2021 : 9 960 000 $

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 $ - 5,551 - 92.52%
Level 2: 5000 - 60 $ - 4,759 - 95.18%
Level 3: 2000 - 35 $ - 1,876 - 93.78%
Level 4: 4000 - 20 $ - 3,808 - 95.19%
Luxury : 1000 - 200 $ - 943 - 94.29%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,936 - 94.09%
Average Income per Game1 744 832 $
Year to Date Revenue40 131 133 $

Expense

Pro Players Total Salaries79 030 000 $
Farm Players Total Salaries4 265 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 212 094 $
Farm Year To Date Expenses2 178 597 $
Pro Salary Cap To Date43 212 094 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 406 974 $
Pro Remaining Season Days111
Pro Expenses Per Days319 960 $
Pro Estimated Expenses35 515 560 $
Farm Remaining Season Days110
Farm Expenses Per Days17 337 $
Farm Estimated Expenses1 907 070 $
Estimated Season Expenses37 422 630 $
Season Salary Cap79 030 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $470 000 $
Estimate Over Minimum Salary Cap of 0 $ 79 030 000 $
Current Bank Account11 660 146 $
Projected Bank Account5 644 490 $

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)
Corey Crawford 5 300 000 $ (2)
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)
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)
Robby Fabbri 950 000 $ (1)
Brock Boeser 950 000 $ (3)
Dylan DeMelo 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 79 030 000 $
Year 2019 : 56 630 000 $
Year 2020 : 40 280 000 $
Year 2021 : 21 430 000 $
Salary Average Commitment
Year 2018 : 66 082 000 $
Year 2019 : 54 832 000 $
Year 2020 : 37 882 000 $
Year 2021 : 20 190 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 030 000 $
Year 2019 : 56 630 000 $
Year 2020 : 40 280 000 $
Year 2021 : 21 430 000 $

Farm Players Salaries

Justin Holl 800 000 $ (1)
Curtis Lazar 700 000 $ (3)
Dmitrij Jaskin 700 000 $ (1)
Taylor Leier 700 000 $ (2)
Gemel Smith 700 000 $ (2)
Frank Corrado 665 000 $ (1)
Total Farm Players6
Salary Commitment
Year 2018 : 4 265 000 $
Year 2019 : 2 100 000 $
Year 2020 : 700 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 4 720 554 $
Year 2019 : 2 755 554 $
Year 2020 : 1 200 000 $
Year 2021 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,686 - 94.77%
Level 2: 5000 - 60 $ - 4,754 - 95.08%
Level 3: 2000 - 35 $ - 1,884 - 94.19%
Level 4: 4000 - 20 $ - 3,850 - 96.25%
Luxury : 1000 - 200 $ - 942 - 94.19%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,116 - 95.09%
Average Income per Game1 765 907 $
Year to Date Revenue40 615 865 $

Expense

Pro Players Total Salaries33 845 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 641 652 $
Farm Year To Date Expenses1 163 396 $
Pro Salary Cap To Date18 641 652 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 786 329 $
Pro Remaining Season Days111
Pro Expenses Per Days137 024 $
Pro Estimated Expenses15 209 664 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 209 664 $
Season Salary Cap33 845 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $45 655 000 $
Estimate Over Minimum Salary Cap of 0 $ 33 845 000 $
Current Bank Account66 379 605 $
Projected Bank Account82 956 270 $

Pro Players Salaries

Connor Murphy 4 800 000 $ (4)
Matt Read 3 700 000 $ (1)
Alex Galchenyuk 3 325 000 $ (2)
Radek Faksa 2 755 000 $ (2)
Andrew Hammond 2 500 000 $ (2)
Jimmy Hayes 2 160 000 $ (3)
Paul Martin 2 000 000 $ (1)
Mark Fayne 1 500 000 $ (1)
Zemgus Girgensons 1 500 000 $ (2)
Eddie Lack 1 300 000 $ (2)
Jordan Oesterle 840 000 $ (5)
Steven Kampfer 800 000 $ (1)
Phillip Di Giuseppe 800 000 $ (2)
Jonathon Merrill 800 000 $ (1)
Tomas Hyka 700 000 $ (1)
Josh Jooris 700 000 $ (2)
Gabriel Bourque 665 000 $ (1)
Melker Karlsson 600 000 $ (3)
Marek Hrivik 600 000 $ (1)
Chris Butler 600 000 $ (2)
Jaycob Megna 600 000 $ (2)
Chris Kunitz 600 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 33 845 000 $
Year 2019 : 23 080 000 $
Year 2020 : 8 400 000 $
Year 2021 : 5 640 000 $
Salary Average Commitment
Year 2018 : 38 012 000 $
Year 2019 : 28 910 000 $
Year 2020 : 11 285 000 $
Year 2021 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2018 : 33 845 000 $
Year 2019 : 23 080 000 $
Year 2020 : 8 400 000 $
Year 2021 : 5 640 000 $

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 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,612 - 93.54%
Level 2: 5000 - 60 $ - 4,759 - 95.18%
Level 3: 2000 - 35 $ - 1,929 - 96.44%
Level 4: 4000 - 20 $ - 3,759 - 93.99%
Luxury : 1000 - 200 $ - 938 - 93.75%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,997 - 94.43%
Average Income per Game1 753 682 $
Year to Date Revenue40 334 677 $

Expense

Pro Players Total Salaries78 870 000 $
Farm Players Total Salaries3 660 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 862 849 $
Farm Year To Date Expenses1 727 671 $
Pro Salary Cap To Date42 862 849 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 566 269 $
Pro Remaining Season Days111
Pro Expenses Per Days319 312 $
Pro Estimated Expenses35 443 632 $
Farm Remaining Season Days110
Farm Expenses Per Days14 878 $
Farm Estimated Expenses1 636 580 $
Estimated Season Expenses37 080 212 $
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 Account7 243 282 $
Projected Bank Account1 729 339 $

Pro Players Salaries

Dustin Brown 10 500 000 $ (2)
Eric Staal 10 500 000 $ (1)
Rasmus Ristolainen 6 700 000 $ (3)
Mark Scheifele 6 390 000 $ (1)
Nazem Kadri 6 000 000 $ (2)
Victor Hedman 6 000 000 $ (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)
Sergei Bobrovsky 2 800 000 $ (1)
Riley Nash 2 100 000 $ (2)
Kris Russell 2 000 000 $ (3)
Jamie Oleksiak 1 200 000 $ (1)
Ryan Hartman 950 000 $ (1)
Calvin Pickard 840 000 $ (4)
Michael Chaput 840 000 $ (5)
Tom Kuhnhackl 700 000 $ (5)
Johan Larsson 630 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 78 870 000 $
Year 2019 : 50 400 000 $
Year 2020 : 23 200 000 $
Year 2021 : 6 220 000 $
Salary Average Commitment
Year 2018 : 58 550 000 $
Year 2019 : 37 760 000 $
Year 2020 : 13 360 000 $
Year 2021 : 2 980 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 870 000 $
Year 2019 : 50 400 000 $
Year 2020 : 23 200 000 $
Year 2021 : 6 220 000 $

Farm Players Salaries

Joseph Morrow 950 000 $ (1)
Greg McKegg 750 000 $ (2)
Frank Vatrano 700 000 $ (1)
Malcolm Subban 660 000 $ (2)
David Warsofsky 600 000 $ (1)
Total Farm Players5
Salary Commitment
Year 2018 : 3 660 000 $
Year 2019 : 1 410 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 4 210 000 $
Year 2019 : 1 260 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,650 - 94.17%
Level 2: 5000 - 60 $ - 4,855 - 97.11%
Level 3: 2000 - 35 $ - 1,876 - 93.81%
Level 4: 4000 - 20 $ - 3,779 - 94.49%
Luxury : 1000 - 200 $ - 932 - 93.23%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,094 - 94.97%
Average Income per Game1 764 276 $
Year to Date Revenue40 578 345 $

Expense

Pro Players Total Salaries78 038 000 $
Farm Players Total Salaries665 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 986 414 $
Farm Year To Date Expenses367 608 $
Pro Salary Cap To Date41 986 414 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 756 966 $
Pro Remaining Season Days111
Pro Expenses Per Days315 943 $
Pro Estimated Expenses35 069 673 $
Farm Remaining Season Days110
Farm Expenses Per Days2 703 $
Farm Estimated Expenses297 330 $
Estimated Season Expenses35 367 003 $
Season Salary Cap78 038 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 462 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 038 000 $
Current Bank Account4 910 599 $
Projected Bank Account1 300 562 $

Pro Players Salaries

Evgeni Malkin 10 500 000 $ (5)
Alex Ovechkin 10 500 000 $ (3)
Ryan Suter 9 250 000 $ (3)
Bobby Ryan 8 000 000 $ (1)
Jaden Schwartz 6 360 000 $ (5)
Jason Zucker 6 360 000 $ (5)
Connor McDavid 3 725 000 $ (1)
Zach Bogosian 3 600 000 $ (4)
Ian Cole 3 600 000 $ (2)
Roberto Luongo 3 500 000 $ (1)
Kyle Brodziak 2 000 000 $ (3)
Erik Haula 1 900 000 $ (1)
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)
Matthew Peca 700 000 $ (1)
Keith Kinkaid 600 000 $ (4)
Total Pro Players22
Salary Commitment
Year 2018 : 78 038 000 $
Year 2019 : 56 330 000 $
Year 2020 : 51 210 000 $
Year 2021 : 29 460 000 $
Salary Average Commitment
Year 2018 : 54 140 500 $
Year 2019 : 40 162 500 $
Year 2020 : 33 442 500 $
Year 2021 : 13 092 500 $
Salary Cap with 1 Way Contract
Year 2018 : 78 038 000 $
Year 2019 : 56 330 000 $
Year 2020 : 51 210 000 $
Year 2021 : 29 460 000 $

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 $ - 5,730 - 95.50%
Level 2: 5000 - 60 $ - 4,684 - 93.67%
Level 3: 2000 - 35 $ - 1,870 - 93.49%
Level 4: 4000 - 20 $ - 3,807 - 95.17%
Luxury : 1000 - 200 $ - 958 - 95.82%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,049 - 94.72%
Average Income per Game1 769 017 $
Year to Date Revenue38 918 378 $

Expense

Pro Players Total Salaries44 645 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 581 864 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date24 581 864 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 611 326 $
Pro Remaining Season Days111
Pro Expenses Per Days180 749 $
Pro Estimated Expenses20 063 139 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses20 063 139 $
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 Account15 435 209 $
Projected Bank Account28 983 396 $

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 $ - 5,608 - 93.47%
Level 2: 5000 - 60 $ - 4,745 - 94.90%
Level 3: 2000 - 35 $ - 1,868 - 93.42%
Level 4: 4000 - 20 $ - 3,769 - 94.22%
Luxury : 1000 - 200 $ - 934 - 93.37%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,924 - 94.02%
Average Income per Game1 747 788 $
Year to Date Revenue40 199 123 $

Expense

Pro Players Total Salaries51 740 000 $
Farm Players Total Salaries700 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 846 103 $
Farm Year To Date Expenses387 056 $
Pro Salary Cap To Date32 846 103 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 460 183 $
Pro Remaining Season Days111
Pro Expenses Per Days209 474 $
Pro Estimated Expenses23 251 614 $
Farm Remaining Season Days110
Farm Expenses Per Days2 846 $
Farm Estimated Expenses313 060 $
Estimated Season Expenses23 564 674 $
Season Salary Cap51 740 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $27 760 000 $
Estimate Over Minimum Salary Cap of 0 $ 51 740 000 $
Current Bank Account29 565 596 $
Projected Bank Account37 461 105 $

Pro Players Salaries

Ryan Kesler 8 800 000 $ (1)
Andrej Sekera 6 100 000 $ (1)
Toby Enstrom 4 000 000 $ (1)
Zack Smith 3 500 000 $ (2)
Cory Schneider 3 500 000 $ (4)
Mike Condon 3 000 000 $ (1)
Cody Franson 3 000 000 $ (1)
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)
Cody McLeod 800 000 $ (1)
Logan Shaw 750 000 $ (1)
Iiro Pakarinen 700 000 $ (1)
Connor Carrick 700 000 $ (1)
Jason Spezza 600 000 $ (2)
Anthony Peluso 600 000 $ (1)
Ryan Callahan 600 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2018 : 51 740 000 $
Year 2019 : 18 340 000 $
Year 2020 : 6 140 000 $
Year 2021 : 6 140 000 $
Salary Average Commitment
Year 2018 : 52 577 777 $
Year 2019 : 18 800 000 $
Year 2020 : 3 900 000 $
Year 2021 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 51 740 000 $
Year 2019 : 18 340 000 $
Year 2020 : 6 140 000 $
Year 2021 : 6 140 000 $

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 $ - 5,671 - 94.52%
Level 2: 5000 - 60 $ - 4,640 - 92.79%
Level 3: 2000 - 35 $ - 1,884 - 94.20%
Level 4: 4000 - 20 $ - 3,716 - 92.91%
Luxury : 1000 - 200 $ - 950 - 95.01%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,861 - 93.67%
Average Income per Game1 751 947 $
Year to Date Revenue38 542 842 $

Expense

Pro Players Total Salaries67 265 000 $
Farm Players Total Salaries600 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 698 552 $
Farm Year To Date Expenses331 704 $
Pro Salary Cap To Date34 698 552 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 287 000 $
Pro Remaining Season Days111
Pro Expenses Per Days272 328 $
Pro Estimated Expenses30 228 408 $
Farm Remaining Season Days110
Farm Expenses Per Days2 439 $
Farm Estimated Expenses268 290 $
Estimated Season Expenses30 496 698 $
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 Account66 128 321 $
Projected Bank Account68 918 623 $

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 $ - 5,678 - 94.64%
Level 2: 5000 - 60 $ - 4,684 - 93.68%
Level 3: 2000 - 35 $ - 1,893 - 94.66%
Level 4: 4000 - 20 $ - 3,764 - 94.11%
Luxury : 1000 - 200 $ - 941 - 94.13%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,961 - 94.23%
Average Income per Game1 756 228 $
Year to Date Revenue40 393 254 $

Expense

Pro Players Total Salaries56 290 000 $
Farm Players Total Salaries4 870 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 250 352 $
Farm Year To Date Expenses2 804 586 $
Pro Salary Cap To Date34 250 352 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 612 112 $
Pro Remaining Season Days111
Pro Expenses Per Days227 895 $
Pro Estimated Expenses25 296 345 $
Farm Remaining Season Days110
Farm Expenses Per Days19 797 $
Farm Estimated Expenses2 177 670 $
Estimated Season Expenses27 474 015 $
Season Salary Cap56 290 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $23 210 000 $
Estimate Over Minimum Salary Cap of 0 $ 56 290 000 $
Current Bank Account45 343 211 $
Projected Bank Account49 481 308 $

Pro Players Salaries

Artem Anisimov 8 000 000 $ (1)
Michal Kempny 6 000 000 $ (1)
Ryan Carpenter 6 000 000 $ (1)
Alexei Emelin 5 600 000 $ (1)
Mathew Dumba 5 200 000 $ (3)
Curtis McKenzie 4 000 000 $ (1)
Chris Wagner 3 500 000 $ (1)
Michal Neuvirth 2 500 000 $ (2)
Jordan Szwarz 2 500 000 $ (1)
Byron Froese 2 000 000 $ (1)
Zack Kassian 1 500 000 $ (2)
Noah Hanifin 1 500 000 $ (2)
Kevin Fiala 1 200 000 $ (3)
Brandon Pirri 1 000 000 $ (4)
Anthony Beauvillier 950 000 $ (2)
Anthony Mantha 950 000 $ (2)
Nick Schmaltz 950 000 $ (2)
Scott Darling 840 000 $ (2)
Tyler Bertuzzi 800 000 $ (2)
Markus Nutivaara 700 000 $ (2)
Anthony Bitetto 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 56 290 000 $
Year 2019 : 18 090 000 $
Year 2020 : 7 400 000 $
Year 2021 : 1 000 000 $
Salary Average Commitment
Year 2018 : 27 486 130 $
Year 2019 : 13 217 777 $
Year 2020 : 4 677 777 $
Year 2021 : 1 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 290 000 $
Year 2019 : 18 090 000 $
Year 2020 : 7 400 000 $
Year 2021 : 1 000 000 $

Farm Players Salaries

Daniel Carr 840 000 $ (5)
Austin Czarnik 840 000 $ (5)
Adin Hill 840 000 $ (4)
Adrian Kempe 800 000 $ (3)
Laurent Dauphin 800 000 $ (1)
Jake Guentzel 750 000 $ (2)
Total Farm Players6
Salary Commitment
Year 2018 : 4 870 000 $
Year 2019 : 4 070 000 $
Year 2020 : 3 320 000 $
Year 2021 : 2 520 000 $
Salary Average Commitment
Year 2018 : 6 790 000 $
Year 2019 : 5 990 000 $
Year 2020 : 4 240 000 $
Year 2021 : 3 315 000 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,703 - 95.06%
Level 2: 5000 - 60 $ - 4,726 - 94.51%
Level 3: 2000 - 35 $ - 1,889 - 94.43%
Level 4: 4000 - 20 $ - 3,749 - 93.73%
Luxury : 1000 - 200 $ - 931 - 93.11%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,998 - 94.43%
Average Income per Game1 759 974 $
Year to Date Revenue40 479 398 $

Expense

Pro Players Total Salaries78 820 000 $
Farm Players Total Salaries720 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 347 402 $
Farm Year To Date Expenses70 248 $
Pro Salary Cap To Date39 347 402 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 679 529 $
Pro Remaining Season Days111
Pro Expenses Per Days319 109 $
Pro Estimated Expenses35 421 099 $
Farm Remaining Season Days110
Farm Expenses Per Days2 927 $
Farm Estimated Expenses321 970 $
Estimated Season Expenses35 743 069 $
Season Salary Cap78 820 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $680 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 820 000 $
Current Bank Account50 509 118 $
Projected Bank Account46 445 578 $

Pro Players Salaries

Evgeni Dadonov 13 000 000 $ (2)
Aleksander Barkov 9 680 000 $ (4)
Drew Doughty 9 000 000 $ (3)
Jamie Benn 8 880 000 $ (3)
Alex Steen 7 500 000 $ (1)
Derek Forbort 4 620 000 $ (4)
Brooks Orpik 4 500 000 $ (1)
Blake Comeau 4 500 000 $ (2)
Nikita Zadorov 3 700 000 $ (3)
Josh Bailey 2 640 000 $ (3)
Nick Bjugstad 1 650 000 $ (3)
Tom Pyatt 1 500 000 $ (2)
Mathew Barzal 1 200 000 $ (3)
Antti Raanta 1 100 000 $ (1)
Pierre-Edouard Bellemare 1 100 000 $ (1)
Matt Stajan 900 000 $ (1)
Mattias Janmark 750 000 $ (1)
Colton Parayko 700 000 $ (1)
Viktor Arvidsson 700 000 $ (1)
Chad Johnson 600 000 $ (1)
Kevin Bieksa 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 78 820 000 $
Year 2019 : 60 370 000 $
Year 2020 : 41 370 000 $
Year 2021 : 14 300 000 $
Salary Average Commitment
Year 2018 : 61 594 000 $
Year 2019 : 42 944 000 $
Year 2020 : 35 544 000 $
Year 2021 : 10 880 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 820 000 $
Year 2019 : 60 370 000 $
Year 2020 : 41 370 000 $
Year 2021 : 14 300 000 $

Farm Players Salaries

Brad Malone 720 000 $ (2)
Total Farm Players1
Salary Commitment
Year 2018 : 720 000 $
Year 2019 : 720 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 720 000 $
Year 2019 : 720 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,706 - 95.10%
Level 2: 5000 - 60 $ - 4,650 - 93.01%
Level 3: 2000 - 35 $ - 1,867 - 93.36%
Level 4: 4000 - 20 $ - 3,769 - 94.23%
Luxury : 1000 - 200 $ - 953 - 95.30%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,946 - 94.15%
Average Income per Game1 759 657 $
Year to Date Revenue40 472 111 $

Expense

Pro Players Total Salaries65 244 000 $
Farm Players Total Salaries3 550 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 923 856 $
Farm Year To Date Expenses1 962 616 $
Pro Salary Cap To Date35 923 856 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 673 826 $
Pro Remaining Season Days111
Pro Expenses Per Days264 146 $
Pro Estimated Expenses29 320 206 $
Farm Remaining Season Days110
Farm Expenses Per Days14 431 $
Farm Estimated Expenses1 587 410 $
Estimated Season Expenses30 907 616 $
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 974 529 $
Projected Bank Account33 740 739 $

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 $ - 5,720 - 95.33%
Level 2: 5000 - 60 $ - 4,580 - 91.61%
Level 3: 2000 - 35 $ - 1,894 - 94.71%
Level 4: 4000 - 20 $ - 3,775 - 94.37%
Luxury : 1000 - 200 $ - 937 - 93.65%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,906 - 93.92%
Average Income per Game1 752 110 $
Year to Date Revenue38 546 420 $

Expense

Pro Players Total Salaries63 825 000 $
Farm Players Total Salaries4 450 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 577 753 $
Farm Year To Date Expenses2 594 255 $
Pro Salary Cap To Date37 577 753 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 290 090 $
Pro Remaining Season Days111
Pro Expenses Per Days258 401 $
Pro Estimated Expenses28 682 511 $
Farm Remaining Season Days110
Farm Expenses Per Days18 089 $
Farm Estimated Expenses1 989 790 $
Estimated Season Expenses30 672 301 $
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 Account46 816 088 $
Projected Bank Account49 433 877 $

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 $ - 5,714 - 95.23%
Level 2: 5000 - 60 $ - 4,687 - 93.74%
Level 3: 2000 - 35 $ - 1,893 - 94.64%
Level 4: 4000 - 20 $ - 3,771 - 94.28%
Luxury : 1000 - 200 $ - 940 - 94.03%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,005 - 94.47%
Average Income per Game1 761 626 $
Year to Date Revenue38 755 766 $

Expense

Pro Players Total Salaries76 590 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 078 100 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date42 078 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 470 889 $
Pro Remaining Season Days111
Pro Expenses Per Days310 081 $
Pro Estimated Expenses34 418 991 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses34 418 991 $
Season Salary Cap76 590 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $2 910 000 $
Estimate Over Minimum Salary Cap of 0 $ 76 590 000 $
Current Bank Account3 191 872 $
Projected Bank Account2 243 770 $

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)
Brandon Sutter 3 630 000 $ (1)
Craig Smith 2 400 000 $ (2)
Torrey Mitchell 1 000 000 $ (1)
Anton Khudobin 1 000 000 $ (3)
David Pastrnak 950 000 $ (1)
Brandon Montour 800 000 $ (2)
Beau Bennett 720 000 $ (5)
Danton Heinen 700 000 $ (2)
Troy Stecher 700 000 $ (2)
Nick Jensen 600 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 76 590 000 $
Year 2019 : 52 840 000 $
Year 2020 : 39 040 000 $
Year 2021 : 20 580 000 $
Salary Average Commitment
Year 2018 : 75 487 777 $
Year 2019 : 51 737 777 $
Year 2020 : 37 410 000 $
Year 2021 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 590 000 $
Year 2019 : 52 840 000 $
Year 2020 : 39 040 000 $
Year 2021 : 20 580 000 $

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 $ - 5,790 - 96.51%
Level 2: 5000 - 60 $ - 4,771 - 95.42%
Level 3: 2000 - 35 $ - 1,899 - 94.96%
Level 4: 4000 - 20 $ - 3,778 - 94.46%
Luxury : 1000 - 200 $ - 952 - 95.24%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,191 - 95.51%
Average Income per Game1 784 739 $
Year to Date Revenue41 048 986 $

Expense

Pro Players Total Salaries47 530 000 $
Farm Players Total Salaries950 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 017 838 $
Farm Year To Date Expenses212 410 $
Pro Salary Cap To Date27 017 838 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 125 293 $
Pro Remaining Season Days111
Pro Expenses Per Days192 429 $
Pro Estimated Expenses21 359 619 $
Farm Remaining Season Days110
Farm Expenses Per Days3 862 $
Farm Estimated Expenses424 820 $
Estimated Season Expenses21 784 439 $
Season Salary Cap47 530 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $31 970 000 $
Estimate Over Minimum Salary Cap of 0 $ 47 530 000 $
Current Bank Account44 147 966 $
Projected Bank Account54 488 820 $

Pro Players Salaries

Braden Holtby 7 500 000 $ (3)
Jori Lehtera 6 650 000 $ (1)
Josh Gorges 6 000 000 $ (1)
Michael Del Zotto 5 400 000 $ (3)
Kyle Quincey 3 600 000 $ (2)
David Desharnais 3 100 000 $ (1)
Tyler Ennis 2 160 000 $ (3)
Mark Letestu 1 700 000 $ (1)
Stefan Noesen 950 000 $ (1)
Jared McCann 950 000 $ (2)
Andy Andreoff 840 000 $ (4)
Peter Holland 840 000 $ (4)
Esa Lindell 800 000 $ (1)
Derek Grant 800 000 $ (1)
Lance Bouma 750 000 $ (1)
Jujhar Khaira 750 000 $ (2)
Robert Bortuzzo 720 000 $ (2)
Alexander Petrovic 720 000 $ (5)
Paul Ladue 700 000 $ (1)
Cole Schneider 700 000 $ (2)
Nick Lappin 700 000 $ (1)
Klas Dahlbeck 600 000 $ (1)
Jeff Glass 600 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 47 530 000 $
Year 2019 : 24 180 000 $
Year 2020 : 17 460 000 $
Year 2021 : 2 400 000 $
Salary Average Commitment
Year 2018 : 49 397 000 $
Year 2019 : 25 347 000 $
Year 2020 : 18 590 000 $
Year 2021 : 3 530 000 $
Salary Cap with 1 Way Contract
Year 2018 : 47 530 000 $
Year 2019 : 24 180 000 $
Year 2020 : 17 460 000 $
Year 2021 : 2 400 000 $

Farm Players Salaries

Joel Eriksson Ek 950 000 $ (3)
Total Farm Players1
Salary Commitment
Year 2018 : 950 000 $
Year 2019 : 950 000 $
Year 2020 : 950 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 250 000 $
Year 2019 : 1 250 000 $
Year 2020 : 1 250 000 $
Year 2021 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5,686 - 94.76%
Level 2: 5000 - 60 $ - 4,768 - 95.36%
Level 3: 2000 - 35 $ - 1,894 - 94.69%
Level 4: 4000 - 20 $ - 3,817 - 95.43%
Luxury : 1000 - 200 $ - 940 - 94.03%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,105 - 95.03%
Average Income per Game1 766 139 $
Year to Date Revenue38 855 065 $

Expense

Pro Players Total Salaries78 065 000 $
Farm Players Total Salaries1 415 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 520 779 $
Farm Year To Date Expenses782 272 $
Pro Salary Cap To Date42 520 779 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 556 647 $
Pro Remaining Season Days111
Pro Expenses Per Days316 053 $
Pro Estimated Expenses35 081 883 $
Farm Remaining Season Days110
Farm Expenses Per Days5 752 $
Farm Estimated Expenses632 720 $
Estimated Season Expenses35 714 603 $
Season Salary Cap78 065 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 435 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 065 000 $
Current Bank Account(9 278 124 $)
Projected Bank Account(11 436 080 $)

Pro Players Salaries

Keith Yandle 11 750 000 $ (1)
Henrik Lundqvist 8 600 000 $ (1)
Mark Stone 7 810 000 $ (4)
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)
Leon Draisaitl 2 500 000 $ (1)
Mikko Koivu 2 500 000 $ (3)
Benoit Pouliot 2 000 000 $ (1)
Niklas Kronwall 1 700 000 $ (2)
Max Domi 1 500 000 $ (1)
Jason Chimera 1 400 000 $ (1)
Matt Hendricks 1 000 000 $ (1)
Yohann Auvitu 900 000 $ (4)
Robert Hagg 800 000 $ (2)
Curtis McElhinney 600 000 $ (2)
Nikolai Kulemin 600 000 $ (1)
Matt Cullen 600 000 $ (1)
Martin Hanzal 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 78 065 000 $
Year 2019 : 41 515 000 $
Year 2020 : 20 710 000 $
Year 2021 : 8 710 000 $
Salary Average Commitment
Year 2018 : 75 588 277 $
Year 2019 : 35 237 777 $
Year 2020 : 14 060 000 $
Year 2021 : 8 360 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 065 000 $
Year 2019 : 41 515 000 $
Year 2020 : 20 710 000 $
Year 2021 : 8 710 000 $

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 $ - 5,659 - 94.31%
Level 2: 5000 - 60 $ - 4,732 - 94.65%
Level 3: 2000 - 35 $ - 1,886 - 94.29%
Level 4: 4000 - 20 $ - 3,807 - 95.17%
Luxury : 1000 - 200 $ - 943 - 94.31%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,027 - 94.59%
Average Income per Game1 759 028 $
Year to Date Revenue40 457 634 $

Expense

Pro Players Total Salaries64 635 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 588 480 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date35 588 480 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 662 496 $
Pro Remaining Season Days111
Pro Expenses Per Days261 680 $
Pro Estimated Expenses29 046 480 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses29 046 480 $
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 Account39 494 634 $
Projected Bank Account42 110 650 $

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 $ - 5,608 - 93.47%
Level 2: 5000 - 60 $ - 4,783 - 95.66%
Level 3: 2000 - 35 $ - 1,862 - 93.10%
Level 4: 4000 - 20 $ - 3,729 - 93.22%
Luxury : 1000 - 200 $ - 935 - 93.45%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,917 - 93.98%
Average Income per Game1 749 940 $
Year to Date Revenue38 498 674 $

Expense

Pro Players Total Salaries79 120 000 $
Farm Players Total Salaries3 000 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 584 148 $
Farm Year To Date Expenses1 282 980 $
Pro Salary Cap To Date43 584 148 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 248 855 $
Pro Remaining Season Days111
Pro Expenses Per Days320 324 $
Pro Estimated Expenses35 555 964 $
Farm Remaining Season Days110
Farm Expenses Per Days12 195 $
Farm Estimated Expenses1 341 450 $
Estimated Season Expenses36 897 414 $
Season Salary Cap79 120 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $380 000 $
Estimate Over Minimum Salary Cap of 0 $ 79 120 000 $
Current Bank Account18 142 879 $
Projected Bank Account14 494 320 $

Pro Players Salaries

Alex Goligoski 9 000 000 $ (3)
Matt Duchene 7 200 000 $ (4)
T.J. Brodie 6 050 000 $ (2)
Jakub Voracek 6 000 000 $ (3)
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)
Roman Polak 2 000 000 $ (1)
Lars Eller 1 560 000 $ (2)
Christian Dvorak 800 000 $ (2)
Alexander Kerfoot 700 000 $ (2)
David Kampf 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 : 79 120 000 $
Year 2019 : 51 610 000 $
Year 2020 : 39 800 000 $
Year 2021 : 21 800 000 $
Salary Average Commitment
Year 2018 : 72 025 000 $
Year 2019 : 55 135 000 $
Year 2020 : 38 000 000 $
Year 2021 : 21 800 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 120 000 $
Year 2019 : 51 610 000 $
Year 2020 : 39 800 000 $
Year 2021 : 21 800 000 $

Farm Players Salaries

Brandon Bollig 800 000 $ (1)
Alex Stalock 800 000 $ (3)
Danick Martel 700 000 $ (3)
Gabriel Dumont 700 000 $ (1)
Total Farm Players4
Salary Commitment
Year 2018 : 3 000 000 $
Year 2019 : 1 500 000 $
Year 2020 : 1 500 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 300 000 $
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 $ - 5,658 - 94.30%
Level 2: 5000 - 60 $ - 4,667 - 93.35%
Level 3: 2000 - 35 $ - 1,897 - 94.83%
Level 4: 4000 - 25 $ - 2,534 - 63.35%
Luxury : 1000 - 200 $ - 952 - 95.18%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %15,708 - 87.27%
Average Income per Game1 737 262 $
Year to Date Revenue38 219 759 $

Expense

Pro Players Total Salaries78 870 000 $
Farm Players Total Salaries4 205 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 426 432 $
Farm Year To Date Expenses2 324 648 $
Pro Salary Cap To Date43 426 432 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 007 974 $
Pro Remaining Season Days111
Pro Expenses Per Days319 312 $
Pro Estimated Expenses35 443 632 $
Farm Remaining Season Days110
Farm Expenses Per Days17 093 $
Farm Estimated Expenses1 880 230 $
Estimated Season Expenses37 323 862 $
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(12 086 811 $)
Projected Bank Account(16 402 699 $)

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 $ - 5,704 - 95.07%
Level 2: 5000 - 60 $ - 4,707 - 94.13%
Level 3: 2000 - 35 $ - 1,879 - 93.97%
Level 4: 4000 - 20 $ - 3,795 - 94.88%
Luxury : 1000 - 200 $ - 934 - 93.41%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,020 - 94.55%
Average Income per Game1 760 170 $
Year to Date Revenue38 723 742 $

Expense

Pro Players Total Salaries78 205 000 $
Farm Players Total Salaries4 000 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 212 438 $
Farm Year To Date Expenses2 316 662 $
Pro Salary Cap To Date41 212 438 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 443 232 $
Pro Remaining Season Days111
Pro Expenses Per Days316 619 $
Pro Estimated Expenses35 144 709 $
Farm Remaining Season Days110
Farm Expenses Per Days16 260 $
Farm Estimated Expenses1 788 600 $
Estimated Season Expenses36 933 309 $
Season Salary Cap78 205 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 295 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 205 000 $
Current Bank Account47 977 910 $
Projected Bank Account44 487 833 $

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)
Matt Niskanen 5 500 000 $ (3)
Chris Tanev 5 400 000 $ (3)
Jared Spurgeon 5 225 000 $ (2)
Alex Killorn 3 120 000 $ (3)
Patrick Marleau 3 000 000 $ (2)
Jimmy Howard 2 500 000 $ (2)
Carl Hagelin 2 400 000 $ (2)
Ben Chiarot 2 400 000 $ (4)
Eric Fehr 1 800 000 $ (1)
Brayden McNabb 1 800 000 $ (4)
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)
Oscar Lindberg 700 000 $ (3)
Fredrik Claesson 700 000 $ (1)
Sean Kuraly 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 78 205 000 $
Year 2019 : 46 445 000 $
Year 2020 : 30 420 000 $
Year 2021 : 15 000 000 $
Salary Average Commitment
Year 2018 : 80 660 000 $
Year 2019 : 57 690 000 $
Year 2020 : 35 680 000 $
Year 2021 : 15 110 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 205 000 $
Year 2019 : 46 445 000 $
Year 2020 : 30 420 000 $
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 $ - 5,600 - 93.34%
Level 2: 5000 - 60 $ - 4,777 - 95.54%
Level 3: 2000 - 35 $ - 1,912 - 95.58%
Level 4: 4000 - 20 $ - 3,832 - 95.79%
Luxury : 1000 - 200 $ - 960 - 96.00%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,081 - 94.89%
Average Income per Game1 761 492 $
Year to Date Revenue38 752 813 $

Expense

Pro Players Total Salaries78 140 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 845 874 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date42 845 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 468 338 $
Pro Remaining Season Days111
Pro Expenses Per Days316 356 $
Pro Estimated Expenses35 115 516 $
Farm Remaining Season Days110
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses35 115 516 $
Season Salary Cap78 140 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $1 360 000 $
Estimate Over Minimum Salary Cap of 0 $ 78 140 000 $
Current Bank Account34 760 095 $
Projected Bank Account33 112 917 $

Pro Players Salaries

Kris Letang 11 750 000 $ (2)
John Tavares 8 400 000 $ (3)
Tuukka Rask 8 200 000 $ (1)
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 : 78 140 000 $
Year 2019 : 47 030 000 $
Year 2020 : 24 780 000 $
Year 2021 : 7 920 000 $
Salary Average Commitment
Year 2018 : 72 690 000 $
Year 2019 : 43 080 000 $
Year 2020 : 24 780 000 $
Year 2021 : 7 920 000 $
Salary Cap with 1 Way Contract
Year 2018 : 78 140 000 $
Year 2019 : 47 030 000 $
Year 2020 : 24 780 000 $
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 $
Available Cap Space

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 909 165 638 $ 76 290 000 $ 3 210 000 $ 76 290 000 $ 22426
Arizona Coyotes 22 801 984 $ 69 975 000 $ 9 525 000 $ 69 975 000 $ 21021
Boston Bruins 13 594 221 $ 78 785 000 $ 715 000 $ 78 785 000 $ 21627
Buffalo Sabres 14 615 108 $ 78 600 000 $ 900 000 $ 78 600 000 $ 21223
Calgary Flames 15 675 803 $ 79 015 000 $ 485 000 $ 79 015 000 $ 20222
Carolina Hurricanes 31 590 852 $ 76 930 000 $ 2 570 000 $ 76 930 000 $ 20121
Chicago Blackhawks 14 989 258 $ 78 990 000 $ 510 000 $ 78 990 000 $ 21223
Colorado Avalanche 18 120 706 $ 77 470 000 $ 2 030 000 $ 77 470 000 $ 22224
Columbus Blue Jackets 44 866 087 $ 74 990 000 $ 4 510 000 $ 74 990 000 $ 21526
Dallas Stars 32 329 772 $ 50 950 000 $ 28 550 000 $ 50 950 000 $ 23124
Detroit Red Wings 43 148 516 $ 55 830 000 $ 23 670 000 $ 55 830 000 $ 23225
Edmonton Oilers 37 326 945 $ 65 550 000 $ 13 950 000 $ 65 550 000 $ 21223
Florida Panthers 11 660 146 $ 79 030 000 $ 470 000 $ 79 030 000 $ 21627
Los Angeles Kings 66 379 605 $ 33 845 000 $ 45 655 000 $ 33 845 000 $ 22022
Minnesota Wild 7 243 282 $ 78 870 000 $ 630 000 $ 78 870 000 $ 20525
Montreal Canadiens 4 910 599 $ 78 038 000 $ 1 462 000 $ 78 038 000 $ 22123
Nashville Predators 15 435 209 $ 44 645 000 $ 34 855 000 $ 44 645 000 $ 20020
New Jersey Devils 29 565 596 $ 51 740 000 $ 27 760 000 $ 51 740 000 $ 23124
New York Islanders 66 128 321 $ 67 265 000 $ 12 235 000 $ 67 265 000 $ 23124
New York Rangers 45 343 211 $ 56 290 000 $ 23 210 000 $ 56 290 000 $ 21627
Ottawa Senators 50 509 118 $ 78 820 000 $ 680 000 $ 78 820 000 $ 21122
Philadelphia Flyers 32 974 529 $ 65 244 000 $ 14 256 000 $ 65 244 000 $ 22325
Pittsburgh Penguins 46 816 088 $ 63 825 000 $ 15 675 000 $ 63 825 000 $ 21627
San Jose Sharks 3 191 872 $ 76 590 000 $ 2 910 000 $ 76 590 000 $ 20020
St. Louis Blues 44 147 966 $ 47 530 000 $ 31 970 000 $ 47 530 000 $ 23124
Tampa Bay Lightning (9 278 124 $) 78 065 000 $ 1 435 000 $ 78 065 000 $ 22224
Toronto Maple Leafs 39 494 634 $ 64 635 000 $ 14 865 000 $ 64 635 000 $ 23023
Vancouver Canucks 18 142 879 $ 79 120 000 $ 380 000 $ 79 120 000 $ 23427
Vegas Golden Knights (12 086 811 $) 78 870 000 $ 630 000 $ 78 870 000 $ 21425
Washington Capitals 47 977 910 $ 78 205 000 $ 1 295 000 $ 78 205 000 $ 23124
Winnipeg Jets 34 760 095 $ 78 140 000 $ 1 360 000 $ 78 140 000 $ 20020