Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - $105 - 4,638 - 89.64%
Level 2: 5000 - $65 - 3,745 - 74.90%
Level 3: 2000 - $40 - 1,479 - 73.94%
Level 4: 4000 - $25 - 3,265 - 81.63%
Luxury : 1000 - $210 - 805 - 80.48%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 1,472 - 73.60%
Farm Level 2: 1000 - $15 - 720 - 72.03%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %13,932 - 81.12%
Average Income per Game$1,549,889
Year to Date Revenue$6,199,555
Farm
Home Games Left37
Average Attendance - %2,192 - 73.08%
Average Income per Game$92,863
Year to Date Revenue$371,450

Expense

Pro Players Total Salaries$72,250,000
Pro Players Total Average Salaries$70,250,000
Farm Players Total Salaries$2,360,100
Farm Players Total Average Salaries$2,290,100
Coaches Total Salaries$3,710,000
Luxury Taxe Total$0
Special Salary Cap Value-$3,750,000
Pro Year To Date Expenses$7,252,970
Farm Year To Date Expenses$364,828
Pro Salary Cap Per Days$401,429
Pro Salary Cap To Date$6,866,288
Farm Salary Cap Per Days$14,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,345,884
Farm Estimated Season Revenue$3,435,912
Pro Remaining Season Days158
Pro Expenses Per Days$427,200
Pro Estimated Expenses$67,497,600
Farm Remaining Season Days146
Farm Expenses Per Days$21,841
Farm Estimated Expenses$3,188,786
Estimated Season Expenses$70,686,386
Estimated Season Salary Cap$66,542,070
Estimate Under Maximum Salary Cap of $76,000,050$9,457,980
Estimate Over Minimum Salary Cap of $57,000,000 $9,542,070
Current Bank Account$47,771,504
Projected Bank Account$37,866,914

Pro Players Salaries

Evgeni Malkin (Out of Payroll) $9,800,000 (3)
-Salary Remaining : $8,848,000
-Salary Average : $9,800,000
-Salary Average Remaining : $8,848,000
Bobby Ryan $9,000,000 (7)
-Salary Remaining : $8,125,714
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Matt Duchene $8,500,000 (8)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
Gabriel Landeskog $7,000,000 (6)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Erik Johnson $6,500,000 (4)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Justin Schultz $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Mike Richards $5,750,000 (2)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
Ilya Bryzgalov $5,700,000 (2)
-Salary Remaining : $5,146,286
-Salary Average : $5,700,000
-Salary Average Remaining : $5,146,286
David Pastrnak $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Cam Fowler $4,500,000 (1)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Scott Darling $2,500,000 (3)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Jamie Oleksiak $2,100,000 (1)
-Salary Remaining : $1,896,000
-Salary Average : $2,100,000
-Salary Average Remaining : $1,896,000
Stephen Weiss $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Trevor Lewis $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Brock Boeser $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brandon Montour $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Gustav Forsling $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Mitch Marner $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Kyle Connor $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Matthew Tkachuk $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brad Boyes $800,000 (1)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Total Pro Players21
Salary Commitment
Year 2018 : $82,050,000
Year 2019 : $70,500,000
Year 2020 : $54,300,000
Year 2021 : $34,500,000
Salary Average Commitment
Year 2018 : $80,050,000
Year 2019 : $69,500,000
Year 2020 : $53,300,000
Year 2021 : $36,000,000
Salary Cap with 1 Way Contract
Year 2018 : $80,050,000
Year 2019 : $69,500,000
Year 2020 : $53,300,000
Year 2021 : $36,000,000

Farm Players Salaries

Yannick Weber $225,000 (1)
Salary Remaining : $201,534
Salary Average : $225,000
Salary Average Remaining : $201,534
Sean Bergenheim $175,000 (1)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Jonathon Merrill $160,000 (1)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Alex Barré-Boulet $150,100 (2)
Salary Remaining : $134,445
Salary Average : $150,100
Salary Average Remaining : $134,445
Josh Manson (Out of Payroll) $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Vitek Vanecek $150,000 (3)
Salary Remaining : $134,356
Salary Average : $80,000
Salary Average Remaining : $71,656
Robin Kovacs $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Scott Hartnell $110,000 (1)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Troy Terry $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jesse Puljujarvi $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Vince Dunn $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Colton Point $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ville Leino $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Lucas Wallmark $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Antti Miettinen $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Nils Lundkvist $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Sami Niku $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ryan White $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jacob Olofsson $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jesse Ylonen $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Tyler Parsons $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Andrey Zubarev $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Aaron Gagnon $50,000 (1)
Salary Remaining : $44,785
Salary Average : $50,000
Salary Average Remaining : $44,785
Total Farm Players23
Salary Commitment
Year 2018 : $2,510,100
Year 2019 : $1,215,100
Year 2020 : $1,065,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,440,100
Year 2019 : $1,145,100
Year 2020 : $995,000
Year 2021 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5799 - $100 - 5,625 - 96.99%
Level 2: 5000 - $70 - 3,666 - 73.32%
Level 3: 2000 - $40 - 1,538 - 76.91%
Level 4: 4000 - $28 - 2,664 - 66.59%
Luxury : 1000 - $235 - 679 - 67.88%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $30 - 1,438 - 71.89%
Farm Level 2: 1000 - $20 - 748 - 74.78%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,171 - 79.62%
Average Income per Game$1,660,864
Year to Date Revenue$6,643,456
Farm
Home Games Left37
Average Attendance - %2,186 - 72.85%
Average Income per Game$86,551
Year to Date Revenue$346,202

Expense

Pro Players Total Salaries$75,300,000
Pro Players Total Average Salaries$75,300,000
Farm Players Total Salaries$3,364,500
Farm Players Total Average Salaries$3,364,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,412,572
Farm Year To Date Expenses$455,714
Pro Salary Cap Per Days$430,286
Pro Salary Cap To Date$7,315,433
Farm Salary Cap Per Days$20,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,451,968
Farm Estimated Season Revenue$3,202,368
Pro Remaining Season Days158
Pro Expenses Per Days$436,000
Pro Estimated Expenses$68,888,000
Farm Remaining Season Days146
Farm Expenses Per Days$26,776
Farm Estimated Expenses$3,909,296
Estimated Season Expenses$72,797,296
Estimated Season Salary Cap$75,300,621
Estimate Under Maximum Salary Cap of $76,000,050$699,429
Estimate Over Minimum Salary Cap of $57,000,000 $18,300,621
Current Bank Account$38,359,722
Projected Bank Account$30,216,762

Pro Players Salaries

John Tavares $10,000,000 (8)
-Salary Remaining : $9,028,571
-Salary Average : $10,000,000
-Salary Average Remaining : $9,028,571
Logan Couture $7,250,000 (4)
-Salary Remaining : $6,545,714
-Salary Average : $7,250,000
-Salary Average Remaining : $6,545,714
Jordan Staal $7,250,000 (6)
-Salary Remaining : $6,545,714
-Salary Average : $7,250,000
-Salary Average Remaining : $6,545,714
Travis Hamonic $7,000,000 (7)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Hampus Lindholm $6,500,000 (3)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Zach Bogosian $6,000,000 (7)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
John Gaudreau $4,300,000 (1)
-Salary Remaining : $3,882,286
-Salary Average : $4,300,000
-Salary Average Remaining : $3,882,286
Oliver Bjorkstrand $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Bo Horvat $2,750,000 (1)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Travis Sanheim $2,250,000 (3)
-Salary Remaining : $2,031,429
-Salary Average : $2,250,000
-Salary Average Remaining : $2,031,429
Jyrki Jokipakka $2,250,000 (4)
-Salary Remaining : $2,031,429
-Salary Average : $2,250,000
-Salary Average Remaining : $2,031,429
Mark Visentin $2,000,000 (3)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Craig Anderson $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Matt Benning $1,900,000 (3)
-Salary Remaining : $1,715,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,715,429
Rihards Bukarts $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Cole Cassels $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Cole Ully $1,250,000 (1)
-Salary Remaining : $1,128,571
-Salary Average : $1,250,000
-Salary Average Remaining : $1,128,571
Alex Iafallo $1,200,000 (2)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Nikita Jevpalovs $1,200,000 (2)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Lukas Sedlak $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Alex DeBrincat $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Jake Dotchin $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Adam Brooks $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players23
Salary Commitment
Year 2018 : $75,300,000
Year 2019 : $60,200,000
Year 2020 : $52,400,000
Year 2021 : $39,750,000
Salary Average Commitment
Year 2018 : $75,300,000
Year 2019 : $60,200,000
Year 2020 : $52,400,000
Year 2021 : $39,750,000
Salary Cap with 1 Way Contract
Year 2018 : $75,300,000
Year 2019 : $60,200,000
Year 2020 : $52,400,000
Year 2021 : $39,750,000

Farm Players Salaries

Jonathan Bernier $299,500 (3)
Salary Remaining : $268,264
Salary Average : $299,500
Salary Average Remaining : $268,264
Joseph Blandisi $200,000 (3)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Ronalds Kenins $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Christian Jaros $180,000 (2)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Sam Jardine $175,000 (2)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Trevor Cox $160,000 (1)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
T.J. Brodie $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Rodrigo Abols $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Karlis Cukste $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Arturs Kulda $140,000 (2)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Max Hermens $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Vilmos Gallo $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Mareks Mitens $120,000 (4)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Arturas Laukaitis $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Adam McQuaid $110,000 (1)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Mattias Norstebo $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Vadim Vasjonkin $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Hafthor Sigrunarson $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Conor Garland $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Jayden Halbgewachs $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Skyler McKenzie $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Jacob Ratcliffe $85,000 (4)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Denis Godla $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Juuso Ikonen $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Sam Miletic $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Jermaine Loewen $65,000 (3)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Total Farm Players26
Salary Commitment
Year 2018 : $3,364,500
Year 2019 : $2,929,500
Year 2020 : $1,584,500
Year 2021 : $205,000
Salary Average Commitment
Year 2018 : $3,364,500
Year 2019 : $2,929,500
Year 2020 : $1,584,500
Year 2021 : $205,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5765 - $100 - 5,625 - 97.57%
Level 2: 5000 - $65 - 3,874 - 77.48%
Level 3: 2000 - $40 - 1,559 - 77.97%
Level 4: 4000 - $25 - 3,086 - 77.15%
Luxury : 1000 - $200 - 822 - 82.18%
Total Capacity :17765
Farm
Farm Level 1: 2000 - $35 - 1,491 - 74.55%
Farm Level 2: 1000 - $15 - 751 - 75.08%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %14,966 - 84.24%
Average Income per Game$1,666,085
Year to Date Revenue$8,330,425
Farm
Home Games Left36
Average Attendance - %2,242 - 74.73%
Average Income per Game$94,536
Year to Date Revenue$472,680

Expense

Pro Players Total Salaries$67,850,000
Pro Players Total Average Salaries$67,850,000
Farm Players Total Salaries$2,845,000
Farm Players Total Average Salaries$2,845,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$6,802,005
Farm Year To Date Expenses$364,293
Pro Salary Cap Per Days$387,714
Pro Salary Cap To Date$6,656,281
Farm Salary Cap Per Days$17,454
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,979,060
Farm Estimated Season Revenue$3,403,296
Pro Remaining Season Days158
Pro Expenses Per Days$396,286
Pro Estimated Expenses$62,613,188
Farm Remaining Season Days146
Farm Expenses Per Days$22,055
Farm Estimated Expenses$3,220,030
Estimated Season Expenses$65,833,218
Estimated Season Salary Cap$74,915,093
Estimate Under Maximum Salary Cap of $76,000,050$1,084,957
Estimate Over Minimum Salary Cap of $57,000,000 $17,915,093
Current Bank Account-$9,657,220
Projected Bank Account-$12,108,082

Pro Players Salaries

Josh Harding $8,000,000 (6)
-Salary Remaining : $7,222,857
-Salary Average : $7,250,000
-Salary Average Remaining : $6,545,714
Patrice Bergeron $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Joe Pavelski $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
John Carlson $6,000,000 (5)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Brad Marchand $5,500,000 (1)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Josh Bailey $5,000,000 (4)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Marco Scandella $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Jonathan Drouin $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,750,000
-Salary Average Remaining : $4,288,571
Andrej Sustr $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Derrick Pouliot $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Igor Shestyorkin $2,500,000 (1)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Jordan Schroeder $1,800,000 (3)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Thomas Hickey $1,600,000 (1)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Frédérik Gauthier $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Colton Sissons $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Riley Sheahan $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Dalton Thrower $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Josh Anderson $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Charles McAvoy $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
William Nylander $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Nico Hischier $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Ryan Donato $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Total Pro Players22
Salary Commitment
Year 2018 : $67,850,000
Year 2019 : $43,150,000
Year 2020 : $33,750,000
Year 2021 : $22,000,000
Salary Average Commitment
Year 2018 : $67,850,000
Year 2019 : $42,150,000
Year 2020 : $32,750,000
Year 2021 : $22,250,000
Salary Cap with 1 Way Contract
Year 2018 : $67,850,000
Year 2019 : $42,150,000
Year 2020 : $32,750,000
Year 2021 : $22,250,000

Farm Players Salaries

Cameron Gaunce $225,000 (3)
Salary Remaining : $201,534
Salary Average : $225,000
Salary Average Remaining : $201,534
Jamie Arniel $160,000 (2)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Jakub Jerabek $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Frank Vatrano $135,000 (2)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Justin Florek $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Zach Trotman $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Marko Dano $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Alexander Khokhlachev $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Marc-Antoine Pouliot $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
David Warsofsky $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Michael Hutchinson $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Roland McKeown $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Craig Cunningham $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Robert Bortuzzo $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Carter Camper $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Rasmus Asplund $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Tyler Randell $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Vladimir Tkachev $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Simon Tremblay $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Hudson Fasching $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Maxim Chudinov $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Brian Ferlin $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Tim Bozon $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Lars Volden $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Ben Sexton $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Tommy Cross $70,000 (3)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Adam Courchaine $65,000 (3)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Total Farm Players27
Salary Commitment
Year 2018 : $2,845,000
Year 2019 : $1,925,000
Year 2020 : $1,020,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,845,000
Year 2019 : $1,925,000
Year 2020 : $1,020,000
Year 2021 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6500 - $88 - 6,097 - 93.79%
Level 2: 5500 - $53 - 5,098 - 92.70%
Level 3: 3070 - $23 - 2,135 - 69.55%
Level 4: 4000 - $20 - 3,796 - 94.89%
Luxury : 1000 - $190 - 867 - 86.70%
Total Capacity :20070
Farm
Farm Level 1: 2000 - $14 - 1,456 - 72.81%
Farm Level 2: 1000 - $7 - 750 - 75.00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,993 - 89.65%
Average Income per Game$1,633,711
Year to Date Revenue$6,534,843
Farm
Home Games Left37
Average Attendance - %2,206 - 73.54%
Average Income per Game$38,200
Year to Date Revenue$152,800

Expense

Pro Players Total Salaries$75,650,000
Pro Players Total Average Salaries$75,650,000
Farm Players Total Salaries$2,980,000
Farm Players Total Average Salaries$2,980,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,678,861
Farm Year To Date Expenses$360,263
Pro Salary Cap Per Days$432,286
Pro Salary Cap To Date$7,338,861
Farm Salary Cap Per Days$18,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,447,298
Farm Estimated Season Revenue$1,413,400
Pro Remaining Season Days158
Pro Expenses Per Days$452,286
Pro Estimated Expenses$71,461,188
Farm Remaining Season Days146
Farm Expenses Per Days$21,350
Farm Estimated Expenses$3,117,100
Estimated Season Expenses$74,578,288
Estimated Season Salary Cap$75,640,049
Estimate Under Maximum Salary Cap of $76,000,050$360,001
Estimate Over Minimum Salary Cap of $57,000,000 $18,640,049
Current Bank Account$63,437,497
Projected Bank Account$50,719,907

Pro Players Salaries

Ryan Miller $7,000,000 (2)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Brayden Schenn $7,000,000 (7)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Victor Hedman $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Kyle Turris $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Adam Henrique $6,000,000 (5)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Mark Giordano $5,800,000 (3)
-Salary Remaining : $5,236,571
-Salary Average : $5,800,000
-Salary Average Remaining : $5,236,571
Tyler Myers $5,500,000 (1)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Ryan Johansen $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Kyle Okposo $5,000,000 (3)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Frederik Andersen $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
David Savard $3,250,000 (3)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Maxwell Reinhart $2,950,000 (2)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Michael Sgarbossa $2,800,000 (4)
-Salary Remaining : $2,528,000
-Salary Average : $2,800,000
-Salary Average Remaining : $2,528,000
Craig Smith $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Dillon Heatherington $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Tim Gleason $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Conor Sheary $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Jack Roslovic $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Scott Laughton $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Andreas Athanasiou $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
James Sheppard $550,000 (2)
-Salary Remaining : $496,571
-Salary Average : $550,000
-Salary Average Remaining : $496,571
Total Pro Players21
Salary Commitment
Year 2018 : $75,650,000
Year 2019 : $61,250,000
Year 2020 : $44,750,000
Year 2021 : $28,800,000
Salary Average Commitment
Year 2018 : $75,650,000
Year 2019 : $61,250,000
Year 2020 : $44,750,000
Year 2021 : $28,800,000
Salary Cap with 1 Way Contract
Year 2018 : $75,650,000
Year 2019 : $61,250,000
Year 2020 : $44,750,000
Year 2021 : $28,800,000

Farm Players Salaries

Eric Gelinas $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Louick Marcotte $220,000 (1)
Salary Remaining : $197,055
Salary Average : $220,000
Salary Average Remaining : $197,055
Jerome Samson (Out of Payroll) $185,000 (1)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Corey Tropp $162,500 (1)
Salary Remaining : $145,552
Salary Average : $162,500
Salary Average Remaining : $145,552
Jaedon Descheneau $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Daniel O'Regan $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Julius Honka $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Oscar Dansk $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Harrison Ruopp $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Elvis Merzlikins $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jakub Nakládal $110,000 (1)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Benn Ferriero $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Jamie Doornbosch $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Bradley Eidsness $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jonas Siegenthaler $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Rob Schremp $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ivan Barbashev $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ryan Pulock $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Warren Foegele $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ryane Clowe $87,500 (1)
Salary Remaining : $78,374
Salary Average : $87,500
Salary Average Remaining : $78,374
Sean Kuraly $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Andreas Nodl $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Cameron Talbot $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Chris Butler $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Keegan Kanzig $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Daniel Sorvik $65,000 (1)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Matthew Corrente $55,000 (1)
Salary Remaining : $49,264
Salary Average : $55,000
Salary Average Remaining : $49,264
Peter Cehlarik $45,000 (1)
Salary Remaining : $40,307
Salary Average : $45,000
Salary Average Remaining : $40,307
Total Farm Players28
Salary Commitment
Year 2018 : $3,165,000
Year 2019 : $1,575,000
Year 2020 : $720,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,165,000
Year 2019 : $1,575,000
Year 2020 : $720,000
Year 2021 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6500 - $100 - 5,973 - 91.89%
Level 2: 5500 - $60 - 4,508 - 81.96%
Level 3: 2289 - $35 - 1,991 - 86.99%
Level 4: 4000 - $20 - 3,920 - 98.00%
Luxury : 1000 - $200 - 788 - 78.82%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $35 - 1,565 - 78.25%
Farm Level 2: 1000 - $15 - 795 - 79.46%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17,179 - 89.06%
Average Income per Game$1,748,432
Year to Date Revenue$8,742,158
Farm
Home Games Left36
Average Attendance - %2,360 - 78.65%
Average Income per Game$99,374
Year to Date Revenue$496,871

Expense

Pro Players Total Salaries$70,645,000
Pro Players Total Average Salaries$70,645,000
Farm Players Total Salaries$3,061,000
Farm Players Total Average Salaries$3,061,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$6,704,091
Farm Year To Date Expenses$402,096
Pro Salary Cap Per Days$403,686
Pro Salary Cap To Date$6,655,512
Farm Salary Cap Per Days$18,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,943,538
Farm Estimated Season Revenue$3,577,471
Pro Remaining Season Days158
Pro Expenses Per Days$406,543
Pro Estimated Expenses$64,233,794
Farm Remaining Season Days146
Farm Expenses Per Days$23,687
Farm Estimated Expenses$3,458,302
Estimated Season Expenses$67,692,096
Estimated Season Salary Cap$71,437,900
Estimate Under Maximum Salary Cap of $76,000,050$4,562,150
Estimate Over Minimum Salary Cap of $57,000,000 $14,437,900
Current Bank Account$67,326,392
Projected Bank Account$66,155,305

Pro Players Salaries

Jason Spezza $7,500,000 (2)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Oliver Ekman-Larsson $6,500,000 (4)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Teuvo Teravainen $6,000,000 (5)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Karl Alzner $5,350,000 (3)
-Salary Remaining : $4,830,286
-Salary Average : $5,350,000
-Salary Average Remaining : $4,830,286
Simeon Varlamov $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Frans Nielsen $4,765,000 (1)
-Salary Remaining : $4,302,114
-Salary Average : $4,765,000
-Salary Average Remaining : $4,302,114
Jonathon Blum $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Tomas Hertl $3,800,000 (2)
-Salary Remaining : $3,430,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,430,857
Kyle Palmieri $3,500,000 (4)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Brett Connolly $2,850,000 (2)
-Salary Remaining : $2,573,143
-Salary Average : $2,850,000
-Salary Average Remaining : $2,573,143
Chris Tierney $2,750,000 (3)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Tyler Wotherspoon $2,650,000 (2)
-Salary Remaining : $2,392,571
-Salary Average : $2,650,000
-Salary Average Remaining : $2,392,571
Colin Smith $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Brody Sutter $2,480,000 (4)
-Salary Remaining : $2,239,086
-Salary Average : $2,480,000
-Salary Average Remaining : $2,239,086
Greg Nemisz $2,300,000 (1)
-Salary Remaining : $2,076,571
-Salary Average : $2,300,000
-Salary Average Remaining : $2,076,571
Damon Severson $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Joni Ortio $2,000,000 (4)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Antoine Vermette $1,750,000 (3)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Josh Ho-Sang $1,200,000 (3)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Jordan Schmaltz $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Ryan MacInnis $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players21
Salary Commitment
Year 2018 : $70,645,000
Year 2019 : $55,730,000
Year 2020 : $31,530,000
Year 2021 : $20,480,000
Salary Average Commitment
Year 2018 : $70,645,000
Year 2019 : $55,730,000
Year 2020 : $31,530,000
Year 2021 : $20,480,000
Salary Cap with 1 Way Contract
Year 2018 : $70,645,000
Year 2019 : $55,730,000
Year 2020 : $31,530,000
Year 2021 : $20,480,000

Farm Players Salaries

Drew Miller $247,500 (2)
Salary Remaining : $221,687
Salary Average : $247,500
Salary Average Remaining : $221,687
Jesper Fasth $180,000 (3)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Darren Dietz $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Danny Kristo $135,000 (3)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Michael Ferland $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Zachary Senyshyn $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Laurent Brossoit $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Matthew Finn $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Jacob Larsson $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Anton Zlobin $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Zach Boychuk $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Dmitri Mikhailov $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
John Ramage $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Scott Wilson $105,000 (1)
Salary Remaining : $94,049
Salary Average : $105,000
Salary Average Remaining : $94,049
Dustin Jeffrey $98,500 (1)
Salary Remaining : $88,227
Salary Average : $98,500
Salary Average Remaining : $88,227
Pierre-Luc Dubois $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Blake Geoffrion $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Joakim Ryan $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Nick Paul $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Fredrik Claesson $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Maxim Mayorov $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ryan Lindgren $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Mark Alt $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Adrian Kempe $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Jack Lafontaine $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Jerome Gauthier-Leduc $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Anthony Brodeur $65,000 (3)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Total Farm Players27
Salary Commitment
Year 2018 : $3,061,000
Year 2019 : $2,027,500
Year 2020 : $740,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,061,000
Year 2019 : $2,027,500
Year 2020 : $740,000
Year 2021 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6500 - $95 - 6,045 - 93.00%
Level 2: 5180 - $55 - 4,885 - 94.30%
Level 3: 2000 - $32 - 1,963 - 98.15%
Level 4: 4000 - $18 - 3,937 - 98.42%
Luxury : 1000 - $185 - 990 - 99.00%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 1,502 - 75.11%
Farm Level 2: 1000 - $15 - 751 - 75.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,820 - 95.39%
Average Income per Game$1,728,048
Year to Date Revenue$6,912,192
Farm
Home Games Left37
Average Attendance - %2,253 - 75.11%
Average Income per Game$95,127
Year to Date Revenue$380,509

Expense

Pro Players Total Salaries$75,275,000
Pro Players Total Average Salaries$75,275,000
Farm Players Total Salaries$3,637,550
Farm Players Total Average Salaries$3,637,550
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,408,853
Farm Year To Date Expenses$479,083
Pro Salary Cap Per Days$430,143
Pro Salary Cap To Date$7,263,145
Farm Salary Cap Per Days$22,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,937,776
Farm Estimated Season Revenue$3,519,708
Pro Remaining Season Days158
Pro Expenses Per Days$438,714
Pro Estimated Expenses$69,316,812
Farm Remaining Season Days146
Farm Expenses Per Days$28,451
Farm Estimated Expenses$4,153,846
Estimated Season Expenses$73,470,658
Estimated Season Salary Cap$75,225,739
Estimate Under Maximum Salary Cap of $76,000,050$774,311
Estimate Over Minimum Salary Cap of $57,000,000 $18,225,739
Current Bank Account$11,250,066
Projected Bank Account$5,236,892

Pro Players Salaries

Marc-Edouard Vlasic $7,000,000 (8)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Milan Lucic $6,750,000 (5)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Antti Niemi $5,750,000 (2)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
Valtteri Filppula $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Travis Zajac $5,400,000 (1)
-Salary Remaining : $4,875,429
-Salary Average : $5,400,000
-Salary Average Remaining : $4,875,429
Blake Wheeler $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Marc Methot $4,750,000 (1)
-Salary Remaining : $4,288,571
-Salary Average : $4,750,000
-Salary Average Remaining : $4,288,571
Martin Hanzal $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Nick Petrecki $3,250,000 (3)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Reilly Smith $3,000,000 (4)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Jonathan Audy-Marchessault $3,000,000 (4)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Marc-Andre Gragnani $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Cal Clutterbuck $2,500,000 (3)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Brandon Pirri $2,400,000 (2)
-Salary Remaining : $2,166,857
-Salary Average : $2,400,000
-Salary Average Remaining : $2,166,857
Jakob Silfverberg $2,400,000 (3)
-Salary Remaining : $2,166,857
-Salary Average : $2,400,000
-Salary Average Remaining : $2,166,857
Carl Gunnarsson $2,350,000 (4)
-Salary Remaining : $2,121,714
-Salary Average : $2,350,000
-Salary Average Remaining : $2,121,714
Keaton Ellerby $1,950,000 (2)
-Salary Remaining : $1,760,571
-Salary Average : $1,950,000
-Salary Average Remaining : $1,760,571
Quinton Howden $1,900,000 (3)
-Salary Remaining : $1,715,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,715,429
Kristers Gudlevskis $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Marian Gaborik $1,350,000 (2)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
Marcel Noebels $1,250,000 (1)
-Salary Remaining : $1,128,571
-Salary Average : $1,250,000
-Salary Average Remaining : $1,128,571
Mattias Janmark-Nylen $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Curt Gogol $825,000 (1)
-Salary Remaining : $744,857
-Salary Average : $825,000
-Salary Average Remaining : $744,857
Total Pro Players23
Salary Commitment
Year 2018 : $75,275,000
Year 2019 : $55,600,000
Year 2020 : $41,650,000
Year 2021 : $22,100,000
Salary Average Commitment
Year 2018 : $75,275,000
Year 2019 : $55,600,000
Year 2020 : $41,650,000
Year 2021 : $22,100,000
Salary Cap with 1 Way Contract
Year 2018 : $75,275,000
Year 2019 : $55,600,000
Year 2020 : $41,650,000
Year 2021 : $22,100,000

Farm Players Salaries

Mark Barberio $275,000 (4)
Salary Remaining : $246,319
Salary Average : $275,000
Salary Average Remaining : $246,319
Kevin Marshall $250,000 (1)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Josh Jooris $235,000 (2)
Salary Remaining : $210,491
Salary Average : $235,000
Salary Average Remaining : $210,491
Zac Dalpe $180,000 (3)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Michael Stone $175,000 (2)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Kenney Morrison $170,000 (2)
Salary Remaining : $152,270
Salary Average : $170,000
Salary Average Remaining : $152,270
Mike Murphy $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Sondre Olden $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Ben Scrivens $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Ladislav Smid $145,000 (2)
Salary Remaining : $129,877
Salary Average : $145,000
Salary Average Remaining : $129,877
Nathan Gerbe $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Michael Paliotta $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Darroll Powe $132,500 (1)
Salary Remaining : $118,681
Salary Average : $132,500
Salary Average Remaining : $118,681
Kenny Agostino $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Patrick Wiercioch $110,000 (2)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Rasmus Nielsen $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Ricard Blidstrand $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Darren Archibald $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Michael Vandas $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anthony Nigro $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Shayne Tacker $95,050 (1)
Salary Remaining : $85,137
Salary Average : $95,050
Salary Average Remaining : $85,137
Dominik Uher $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Fedor Tyutin $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Barret Jackman $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Patrick O'Sullivan $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Alexei Bereglazov $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Guillaume Latendresse $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Total Farm Players27
Salary Commitment
Year 2018 : $3,637,550
Year 2019 : $2,015,000
Year 2020 : $745,000
Year 2021 : $275,000
Salary Average Commitment
Year 2018 : $3,637,550
Year 2019 : $2,015,000
Year 2020 : $745,000
Year 2021 : $275,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - $100 - 5,625 - 86.54%
Level 2: 5500 - $60 - 4,801 - 87.28%
Level 3: 2500 - $35 - 2,032 - 81.29%
Level 4: 4500 - $20 - 4,098 - 91.07%
Luxury : 1500 - $200 - 863 - 57.55%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,541 - 77.05%
Farm Level 2: 1000 - $15 - 747 - 74.70%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,419 - 84.97%
Average Income per Game$1,752,648
Year to Date Revenue$7,010,592
Farm
Home Games Left37
Average Attendance - %2,288 - 76.27%
Average Income per Game$97,059
Year to Date Revenue$388,235

Expense

Pro Players Total Salaries$75,025,000
Pro Players Total Average Salaries$75,025,000
Farm Players Total Salaries$2,146,500
Farm Players Total Average Salaries$2,146,500
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,220,138
Farm Year To Date Expenses$302,090
Pro Salary Cap Per Days$428,714
Pro Salary Cap To Date$7,074,428
Farm Salary Cap Per Days$13,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,847,976
Farm Estimated Season Revenue$3,591,174
Pro Remaining Season Days158
Pro Expenses Per Days$437,286
Pro Estimated Expenses$69,091,188
Farm Remaining Season Days146
Farm Expenses Per Days$17,770
Farm Estimated Expenses$2,594,420
Estimated Season Expenses$71,685,608
Estimated Season Salary Cap$74,811,240
Estimate Under Maximum Salary Cap of $76,000,050$1,188,810
Estimate Over Minimum Salary Cap of $57,000,000 $17,811,240
Current Bank Account$84,911,527
Projected Bank Account$81,665,069

Pro Players Salaries

Patrick Kane $9,000,000 (5)
-Salary Remaining : $8,125,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,125,714
Jonathan Toews $9,000,000 (5)
-Salary Remaining : $8,125,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,125,714
David Backes $8,350,000 (4)
-Salary Remaining : $7,538,857
-Salary Average : $8,350,000
-Salary Average Remaining : $7,538,857
Dennis Wideman $7,000,000 (5)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Carey Price $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Roman Polak $4,500,000 (4)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Brendan Leipsic $4,500,000 (3)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Dan Hamhuis $3,650,000 (1)
-Salary Remaining : $3,295,429
-Salary Average : $3,650,000
-Salary Average Remaining : $3,295,429
Dylan Olsen $3,250,000 (4)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Antoine Roussel $2,800,000 (3)
-Salary Remaining : $2,528,000
-Salary Average : $2,800,000
-Salary Average Remaining : $2,528,000
David Ullstrom $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Jeremy Morin $1,750,000 (2)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Antti Raanta $1,750,000 (3)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Jakub Kindl $1,700,000 (2)
-Salary Remaining : $1,534,857
-Salary Average : $1,700,000
-Salary Average Remaining : $1,534,857
Nikita Gusev $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Gustav Nyquist $1,325,000 (1)
-Salary Remaining : $1,196,286
-Salary Average : $1,325,000
-Salary Average Remaining : $1,196,286
Adam Clendening $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Mike Hoffman $1,100,000 (2)
-Salary Remaining : $993,143
-Salary Average : $1,100,000
-Salary Average Remaining : $993,143
Danton Heinen $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Antti Suomela $925,000 (3)
-Salary Remaining : $835,143
-Salary Average : $925,000
-Salary Average Remaining : $835,143
Justin Williams $925,000 (1)
-Salary Remaining : $835,143
-Salary Average : $925,000
-Salary Average Remaining : $835,143
Gustav Olofsson $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Byron Froese $750,000 (2)
-Salary Remaining : $677,143
-Salary Average : $750,000
-Salary Average Remaining : $677,143
Total Pro Players23
Salary Commitment
Year 2018 : $75,025,000
Year 2019 : $57,325,000
Year 2020 : $51,075,000
Year 2021 : $41,100,000
Salary Average Commitment
Year 2018 : $75,025,000
Year 2019 : $57,325,000
Year 2020 : $51,075,000
Year 2021 : $41,100,000
Salary Cap with 1 Way Contract
Year 2018 : $75,025,000
Year 2019 : $57,325,000
Year 2020 : $51,075,000
Year 2021 : $41,100,000

Farm Players Salaries

Julian Melchiori $160,000 (3)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Jason Fram $135,000 (4)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Adam Helewka $135,000 (4)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Enrico Miglioranzi $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Stephen Johns $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
David Gilbert $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Philippe Paradis $117,500 (3)
Salary Remaining : $105,245
Salary Average : $117,500
Salary Average Remaining : $105,245
Zac Rinaldo $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Mirko Hoefflin $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Trevor Van Riemsdyk $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Christopher DiDomenico $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Zach Pochiro $92,500 (3)
Salary Remaining : $82,853
Salary Average : $92,500
Salary Average Remaining : $82,853
Rasmus Andersson $87,500 (1)
Salary Remaining : $78,374
Salary Average : $87,500
Salary Average Remaining : $78,374
Mackenzie Blackwood $87,500 (1)
Salary Remaining : $78,374
Salary Average : $87,500
Salary Average Remaining : $78,374
Justin Auger $86,500 (2)
Salary Remaining : $77,479
Salary Average : $86,500
Salary Average Remaining : $77,479
Julien Pelletier $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Michael McNiven $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Brad Morrison $82,500 (2)
Salary Remaining : $73,896
Salary Average : $82,500
Salary Average Remaining : $73,896
Justin Holl $82,500 (1)
Salary Remaining : $73,896
Salary Average : $82,500
Salary Average Remaining : $73,896
Nikolai Zherdev $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Erik Foley $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players21
Salary Commitment
Year 2018 : $2,146,500
Year 2019 : $1,434,000
Year 2020 : $765,000
Year 2021 : $270,000
Salary Average Commitment
Year 2018 : $2,146,500
Year 2019 : $1,434,000
Year 2020 : $765,000
Year 2021 : $270,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6007 - $100 - 5,745 - 95.64%
Level 2: 5000 - $60 - 4,239 - 84.78%
Level 3: 2000 - $35 - 1,970 - 98.49%
Level 4: 4000 - $20 - 3,831 - 95.78%
Luxury : 1000 - $200 - 783 - 78.28%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 1,503 - 75.17%
Farm Level 2: 1000 - $15 - 725 - 72.48%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,567 - 92.00%
Average Income per Game$1,685,095
Year to Date Revenue$6,740,380
Farm
Home Games Left36
Average Attendance - %2,228 - 74.27%
Average Income per Game$94,602
Year to Date Revenue$473,008

Expense

Pro Players Total Salaries$75,575,000
Pro Players Total Average Salaries$75,575,000
Farm Players Total Salaries$3,190,000
Farm Players Total Average Salaries$3,190,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,441,575
Farm Year To Date Expenses$399,911
Pro Salary Cap Per Days$431,857
Pro Salary Cap To Date$7,295,856
Farm Salary Cap Per Days$19,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,348,515
Farm Estimated Season Revenue$3,405,658
Pro Remaining Season Days158
Pro Expenses Per Days$440,429
Pro Estimated Expenses$69,587,782
Farm Remaining Season Days146
Farm Expenses Per Days$24,172
Farm Estimated Expenses$3,529,112
Estimated Season Expenses$73,116,894
Estimated Season Salary Cap$75,529,262
Estimate Under Maximum Salary Cap of $76,000,050$470,788
Estimate Over Minimum Salary Cap of $57,000,000 $18,529,262
Current Bank Account$30,512,757
Projected Bank Account$23,150,036

Pro Players Salaries

Andrew Hammond $6,250,000 (5)
-Salary Remaining : $5,642,857
-Salary Average : $6,250,000
-Salary Average Remaining : $5,642,857
Sean Monahan $6,000,000 (3)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Devin Setoguchi $5,300,000 (5)
-Salary Remaining : $4,785,143
-Salary Average : $5,300,000
-Salary Average Remaining : $4,785,143
Magnus Paajarvi $5,200,000 (3)
-Salary Remaining : $4,694,857
-Salary Average : $5,200,000
-Salary Average Remaining : $4,694,857
Niklas Hjalmarsson $4,750,000 (2)
-Salary Remaining : $4,288,571
-Salary Average : $4,750,000
-Salary Average Remaining : $4,288,571
Yann Sauve $4,575,000 (6)
-Salary Remaining : $4,130,571
-Salary Average : $4,575,000
-Salary Average Remaining : $4,130,571
Peter Mueller $4,500,000 (4)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Nikita Filatov $4,250,000 (4)
-Salary Remaining : $3,837,143
-Salary Average : $4,250,000
-Salary Average Remaining : $3,837,143
Jack Hillen $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Patrick Sharp $3,950,000 (1)
-Salary Remaining : $3,566,286
-Salary Average : $3,950,000
-Salary Average Remaining : $3,566,286
Brian Boyle $3,850,000 (2)
-Salary Remaining : $3,476,000
-Salary Average : $3,850,000
-Salary Average Remaining : $3,476,000
Jani Hakanpaa $3,500,000 (6)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Calvin Pickard $3,500,000 (5)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Martin Frk $2,950,000 (3)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Robby Fabbri $2,500,000 (4)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Martin Jones $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Anton Lander $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Joachim Nermark $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Ryan Stanton $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Taylor Leier $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Ty Wishart $1,000,000 (2)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Total Pro Players21
Salary Commitment
Year 2018 : $75,575,000
Year 2019 : $70,125,000
Year 2020 : $50,025,000
Year 2021 : $34,375,000
Salary Average Commitment
Year 2018 : $75,575,000
Year 2019 : $70,125,000
Year 2020 : $50,025,000
Year 2021 : $34,375,000
Salary Cap with 1 Way Contract
Year 2018 : $75,575,000
Year 2019 : $70,125,000
Year 2020 : $50,025,000
Year 2021 : $34,375,000

Farm Players Salaries

Evan Rodrigues (Out of Payroll) $275,000 (5)
Salary Remaining : $246,319
Salary Average : $275,000
Salary Average Remaining : $246,319
Maxime Talbot $230,000 (1)
Salary Remaining : $206,012
Salary Average : $230,000
Salary Average Remaining : $206,012
Dillon Donnelly $225,000 (4)
Salary Remaining : $201,534
Salary Average : $225,000
Salary Average Remaining : $201,534
Peter Delmas $185,000 (3)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Jan Kovar $180,000 (1)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Brett Cote $175,000 (3)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Sergey Tolchinsky $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Stephen Silas $150,000 (5)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Gus Young $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Luke Walker $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Trevor Cann $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Brad Malone $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Nathan Condon $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Troy Rutkowski $120,000 (4)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Stephen MacAulay $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Matt O'Connor $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Kurtis Gabriel $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Gavin Bayreuther $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Ben Maxwell $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anton Slepyshev $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Luke Moffatt $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jake Virtanen $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Andreas Englund $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Christoph Bertschy $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Jake Walman $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players25
Salary Commitment
Year 2018 : $3,465,000
Year 2019 : $2,235,000
Year 2020 : $1,575,000
Year 2021 : $770,000
Salary Average Commitment
Year 2018 : $3,465,000
Year 2019 : $2,235,000
Year 2020 : $1,575,000
Year 2021 : $770,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6144 - $100 - 5,779 - 94.05%
Level 2: 5000 - $60 - 4,649 - 92.98%
Level 3: 2000 - $35 - 1,954 - 97.69%
Level 4: 4000 - $20 - 3,848 - 96.19%
Luxury : 1000 - $200 - 793 - 79.30%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 1,501 - 75.03%
Farm Level 2: 1000 - $15 - 711 - 71.08%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,022 - 93.81%
Average Income per Game$1,729,452
Year to Date Revenue$6,917,809
Farm
Home Games Left37
Average Attendance - %2,211 - 73.71%
Average Income per Game$94,136
Year to Date Revenue$376,545

Expense

Pro Players Total Salaries$76,083,709
Pro Players Total Average Salaries$75,583,709
Farm Players Total Salaries$2,765,000
Farm Players Total Average Salaries$2,765,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,610,423
Farm Year To Date Expenses$438,281
Pro Salary Cap Per Days$431,907
Pro Salary Cap To Date$7,367,561
Farm Salary Cap Per Days$16,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,989,733
Farm Estimated Season Revenue$3,483,041
Pro Remaining Season Days158
Pro Expenses Per Days$446,193
Pro Estimated Expenses$70,498,494
Farm Remaining Season Days146
Farm Expenses Per Days$26,166
Farm Estimated Expenses$3,820,236
Estimated Season Expenses$74,318,730
Estimated Season Salary Cap$75,608,867
Estimate Under Maximum Salary Cap of $76,000,050$391,183
Estimate Over Minimum Salary Cap of $57,000,000 $18,608,867
Current Bank Account$3,228,654
Projected Bank Account-$3,617,302

Pro Players Salaries

Eric Staal $9,000,000 (2)
-Salary Remaining : $8,125,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,125,714
Rick Nash $8,000,000 (5)
-Salary Remaining : $7,222,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,222,857
Keith Yandle $7,250,000 (5)
-Salary Remaining : $6,545,714
-Salary Average : $7,250,000
-Salary Average Remaining : $6,545,714
Ryan Getzlaf $6,750,000 (3)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Ilya Kovalchuk $6,666,666 (2)
-Salary Remaining : $6,019,047
-Salary Average : $6,666,666
-Salary Average Remaining : $6,019,047
Kevin Shattenkirk $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Jack Eichel $6,500,000 (2)
-Salary Remaining : $5,868,571
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Erik Gudbranson $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Andrew Shaw $3,750,000 (4)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Brandon Gormley $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Elias Lindholm $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Kevin Poulin $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Shayne Gostisbehere $1,750,000 (2)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Drew Shore $1,567,043 (3)
-Salary Remaining : $1,414,816
-Salary Average : $1,567,043
-Salary Average Remaining : $1,414,816
Mitch Holmberg $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Patrick Bjorkstrand $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Adam Erne $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Devin Shore $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Anton Forsberg $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Erik Gustafsson $850,000 (2)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players20
Salary Commitment
Year 2018 : $76,083,709
Year 2019 : $59,533,709
Year 2020 : $33,817,043
Year 2021 : $25,500,000
Salary Average Commitment
Year 2018 : $75,583,709
Year 2019 : $59,033,709
Year 2020 : $33,817,043
Year 2021 : $25,500,000
Salary Cap with 1 Way Contract
Year 2018 : $75,583,709
Year 2019 : $59,033,709
Year 2020 : $33,817,043
Year 2021 : $25,500,000

Farm Players Salaries

Connor Carrick $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Nikita Tryamkin $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
T.J. Tynan $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Spencer Martin $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Shane Hanna $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Mirco Mueller $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jason Dickinson $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Ivan Telegin $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jake Paterson $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Michael Chaput $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anthony Beauvillier $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Anton Blidh $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Dylan Strome $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brandon Hickey $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Marcus Karlberg $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brendan Guhle $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Adam Ginning $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Remi Elie $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Barclay Goodrow $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
David Quenneville $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Alexander Dergachyov $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Tomas Kubalik $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Petr Straka $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Blake Siebenaler $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Dalton Smith $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Josh Currie $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players26
Salary Commitment
Year 2018 : $2,765,000
Year 2019 : $2,010,000
Year 2020 : $1,065,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,765,000
Year 2019 : $2,010,000
Year 2020 : $1,065,000
Year 2021 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6532 - $98 - 5,852 - 89.59%
Level 2: 5000 - $59 - 4,991 - 99.82%
Level 3: 2000 - $36 - 1,756 - 87.78%
Level 4: 4000 - $20 - 3,918 - 97.94%
Luxury : 1000 - $198 - 837 - 83.73%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $32 - 1,551 - 77.56%
Farm Level 2: 1000 - $13 - 761 - 76.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,354 - 93.64%
Average Income per Game$1,751,187
Year to Date Revenue$7,004,748
Farm
Home Games Left37
Average Attendance - %2,312 - 77.08%
Average Income per Game$88,704
Year to Date Revenue$354,817

Expense

Pro Players Total Salaries$68,700,000
Pro Players Total Average Salaries$68,700,000
Farm Players Total Salaries$3,090,000
Farm Players Total Average Salaries$3,090,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,849,718
Farm Year To Date Expenses$397,697
Pro Salary Cap Per Days$392,571
Pro Salary Cap To Date$6,658,860
Farm Salary Cap Per Days$18,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,793,919
Farm Estimated Season Revenue$3,282,057
Pro Remaining Season Days158
Pro Expenses Per Days$399,429
Pro Estimated Expenses$63,109,782
Farm Remaining Season Days146
Farm Expenses Per Days$23,865
Farm Estimated Expenses$3,484,290
Estimated Season Expenses$66,594,072
Estimated Season Salary Cap$68,685,078
Estimate Under Maximum Salary Cap of $76,000,050$7,314,972
Estimate Over Minimum Salary Cap of $57,000,000 $11,685,078
Current Bank Account-$5,605,492
Projected Bank Account-$4,123,588

Pro Players Salaries

Corey Crawford $7,500,000 (2)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Jonathan Ericsson $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Leon Draisaitl $6,000,000 (2)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Mikko Koivu $5,500,000 (2)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Sean Couturier $4,500,000 (4)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Mathew Barzal $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Kyle Quincey $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Tomas Tatar $3,600,000 (3)
-Salary Remaining : $3,250,286
-Salary Average : $3,600,000
-Salary Average Remaining : $3,250,286
Philip Larsen $3,500,000 (3)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Max Domi $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Melker Karlsson $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Duncan Siemens $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Alex Petrovic $2,500,000 (1)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Hunter Shinkaruk $2,000,000 (2)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Markus Granlund $1,800,000 (1)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Phillip Di Giuseppe $1,600,000 (3)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Tye McGinn $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Victor Rask (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
Ryan Hartman $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Patrik Nemeth $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Morgan Ellis $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Nick Suzuki $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brendan Burke $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players23
Salary Commitment
Year 2018 : $70,050,000
Year 2019 : $46,650,000
Year 2020 : $18,150,000
Year 2021 : $4,500,000
Salary Average Commitment
Year 2018 : $70,050,000
Year 2019 : $46,650,000
Year 2020 : $18,150,000
Year 2021 : $4,500,000
Salary Cap with 1 Way Contract
Year 2018 : $70,050,000
Year 2019 : $46,650,000
Year 2020 : $18,150,000
Year 2021 : $4,500,000

Farm Players Salaries

Korbinian Holzer $275,000 (1)
Salary Remaining : $246,319
Salary Average : $275,000
Salary Average Remaining : $246,319
Haydn Fleury $200,000 (3)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Marc-Andre Cliche $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Nick Holden $185,000 (1)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Conner Bleackley $160,000 (2)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Curtis McKenzie $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Nick Palmieri $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Adam Brodecki $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Jayce Hawryluk $135,000 (2)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Jared Staal $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jimmy Vesey $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Evan Fitzpatrick $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Alexander Sharychenkov $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Alexander Nylander $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Markus Nutivaara $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kale Clague $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Isac Lundestrom $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Andrew Calof $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Brett Festerling $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Aaron Rome $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Parker Wotherspoon $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Riley Stadel (Out of Payroll) $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brett Carson $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Tobias Lindberg $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Chris Kelly $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Givani Smith $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Justin Kea (Out of Payroll) $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players27
Salary Commitment
Year 2018 : $3,255,000
Year 2019 : $2,035,000
Year 2020 : $1,115,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,255,000
Year 2019 : $2,035,000
Year 2020 : $1,115,000
Year 2021 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 10566 - $66 - 6,632 - 62.77%
Level 2: 5500 - $44 - 5,034 - 91.52%
Level 3: 2500 - $25 - 2,280 - 91.20%
Level 4: 4000 - $23 - 3,929 - 98.23%
Luxury : 1500 - $45 - 1,181 - 78.73%
Total Capacity :24066
Farm
Farm Level 1: 2000 - $26 - 1,539 - 76.95%
Farm Level 2: 1000 - $11 - 717 - 71.66%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,056 - 79.18%
Average Income per Game$1,280,942
Year to Date Revenue$5,123,768
Farm
Home Games Left36
Average Attendance - %2,256 - 75.19%
Average Income per Game$71,366
Year to Date Revenue$356,830

Expense

Pro Players Total Salaries$72,483,300
Pro Players Total Average Salaries$72,483,300
Farm Players Total Salaries$2,512,950
Farm Players Total Average Salaries$2,512,950
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,285,435
Farm Year To Date Expenses$313,834
Pro Salary Cap Per Days$414,190
Pro Salary Cap To Date$7,062,004
Farm Salary Cap Per Days$15,417
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,394,854
Farm Estimated Season Revenue$2,569,176
Pro Remaining Season Days158
Pro Expenses Per Days$427,333
Pro Estimated Expenses$67,518,614
Farm Remaining Season Days146
Farm Expenses Per Days$18,484
Farm Estimated Expenses$2,698,664
Estimated Season Expenses$70,217,278
Estimated Season Salary Cap$72,504,024
Estimate Under Maximum Salary Cap of $76,000,050$3,496,026
Estimate Over Minimum Salary Cap of $57,000,000 $15,504,024
Current Bank Account$19,677,599
Projected Bank Account-$575,649

Pro Players Salaries

Dmitri Kulikov $7,000,000 (7)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Ryan Nugent-Hopkins $7,000,000 (6)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Alexander Burmistrov $6,500,000 (6)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Nick Leddy $6,250,000 (5)
-Salary Remaining : $5,642,857
-Salary Average : $6,250,000
-Salary Average Remaining : $5,642,857
Henrik Zetterberg $6,083,300 (3)
-Salary Remaining : $5,492,351
-Salary Average : $6,083,300
-Salary Average Remaining : $5,492,351
Ondrej Pavelec $6,000,000 (3)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Nathan MacKinnon $5,750,000 (2)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
Marcus Johansson $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Darren Helm $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Jannik Hansen $2,750,000 (2)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Dave Bolland $1,950,000 (3)
-Salary Remaining : $1,760,571
-Salary Average : $1,950,000
-Salary Average Remaining : $1,760,571
Adam Lowry $1,750,000 (2)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Joe Morrow $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Slater Koekkoek $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Michael Bournival $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Nate Schmidt (Out of Payroll) $1,150,000 (3)
-Salary Remaining : $1,038,286
-Salary Average : $1,150,000
-Salary Average Remaining : $1,038,286
Auston Matthews $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Ilya Sorokin $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Jaccob Slavin $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Josh Gorges $850,000 (3)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players21
Salary Commitment
Year 2018 : $73,633,300
Year 2019 : $60,983,300
Year 2020 : $50,733,300
Year 2021 : $26,750,000
Salary Average Commitment
Year 2018 : $73,633,300
Year 2019 : $60,983,300
Year 2020 : $50,733,300
Year 2021 : $26,750,000
Salary Cap with 1 Way Contract
Year 2018 : $73,633,300
Year 2019 : $60,983,300
Year 2020 : $50,733,300
Year 2021 : $26,750,000

Farm Players Salaries

Emil Garipov $156,700 (1)
Salary Remaining : $140,357
Salary Average : $156,700
Salary Average Remaining : $140,357
Madison Bowey $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Alexei Marchenko $145,000 (1)
Salary Remaining : $129,877
Salary Average : $145,000
Salary Average Remaining : $129,877
Shane Prince $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Joey Laleggia $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Brooks Macek $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Steve Moses $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Philippe Hudon $110,000 (4)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Christian Hanson $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Tomas Vincour $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Alex Dubeau $100,000 (5)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Mitchell Callahan $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ryan Button $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kirill Kaprizov $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Adam Almqvist $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Miha Verlic $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Andrej Nestrasil $91,250 (1)
Salary Remaining : $81,733
Salary Average : $91,250
Salary Average Remaining : $81,733
Colton Gillies $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Chris Wideman $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Luka Gracnar $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Brett MacLean (Out of Payroll) $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Broc Little $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Brett Bellemore $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Chad Billins $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Brent Raedeke $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Dale Weise $50,000 (1)
Salary Remaining : $44,785
Salary Average : $50,000
Salary Average Remaining : $44,785
Total Farm Players26
Salary Commitment
Year 2018 : $2,587,950
Year 2019 : $1,570,000
Year 2020 : $1,325,000
Year 2021 : $210,000
Salary Average Commitment
Year 2018 : $2,587,950
Year 2019 : $1,570,000
Year 2020 : $1,325,000
Year 2021 : $210,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5000 - $180 - 2,571 - 51.41%
Level 2: 4839 - $80 - 2,714 - 56.08%
Level 3: 2000 - $65 - 864 - 43.19%
Level 4: 4000 - $55 - 1,600 - 40.00%
Luxury : 1000 - $320 - 464 - 46.43%
Total Capacity :16839
Farm
Farm Level 1: 2000 - $35 - 1,499 - 74.96%
Farm Level 2: 1000 - $15 - 778 - 77.75%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %8,212 - 48.77%
Average Income per Game$1,604,609
Year to Date Revenue$6,418,435
Farm
Home Games Left37
Average Attendance - %2,277 - 75.89%
Average Income per Game$95,563
Year to Date Revenue$382,251

Expense

Pro Players Total Salaries$73,100,000
Pro Players Total Average Salaries$73,100,000
Farm Players Total Salaries$3,250,000
Farm Players Total Average Salaries$3,250,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,222,855
Farm Year To Date Expenses$371,165
Pro Salary Cap Per Days$417,714
Pro Salary Cap To Date$7,106,281
Farm Salary Cap Per Days$19,939
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,370,524
Farm Estimated Season Revenue$3,535,822
Pro Remaining Season Days158
Pro Expenses Per Days$424,571
Pro Estimated Expenses$67,082,218
Farm Remaining Season Days146
Farm Expenses Per Days$23,006
Farm Estimated Expenses$3,358,876
Estimated Season Expenses$70,441,094
Estimated Season Salary Cap$73,105,093
Estimate Under Maximum Salary Cap of $76,000,050$2,894,957
Estimate Over Minimum Salary Cap of $57,000,000 $16,105,093
Current Bank Account$15,679,500
Projected Bank Account$8,144,752

Pro Players Salaries

Marc-Andre Fleury $7,500,000 (4)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Taylor Hall $6,500,000 (2)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Sam Gagner $6,500,000 (7)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Jordan Eberle $6,500,000 (2)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Daniel Girardi $6,000,000 (3)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Ryan Callahan $4,900,000 (3)
-Salary Remaining : $4,424,000
-Salary Average : $4,900,000
-Salary Average Remaining : $4,424,000
Chris Stewart $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Devan Dubnyk $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Brendan Gallagher $3,600,000 (1)
-Salary Remaining : $3,250,286
-Salary Average : $3,600,000
-Salary Average Remaining : $3,250,286
Colten Teubert $3,500,000 (3)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Joni Pitkanen $3,300,000 (1)
-Salary Remaining : $2,979,429
-Salary Average : $3,300,000
-Salary Average Remaining : $2,979,429
Erik Gustafsson $2,600,000 (1)
-Salary Remaining : $2,347,429
-Salary Average : $2,600,000
-Salary Average Remaining : $2,347,429
Cody Ceci $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Cédric Paquette $2,000,000 (3)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Tobias Rieder $2,000,000 (2)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Martin Marincin $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Toni Rajala $1,900,000 (3)
-Salary Remaining : $1,715,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,715,429
Martin Gernat $1,700,000 (2)
-Salary Remaining : $1,534,857
-Salary Average : $1,700,000
-Salary Average Remaining : $1,534,857
Seth Griffith $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Kieffer Bellows $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Total Pro Players20
Salary Commitment
Year 2018 : $73,100,000
Year 2019 : $60,400,000
Year 2020 : $36,300,000
Year 2021 : $18,000,000
Salary Average Commitment
Year 2018 : $73,100,000
Year 2019 : $60,400,000
Year 2020 : $36,300,000
Year 2021 : $18,000,000
Salary Cap with 1 Way Contract
Year 2018 : $73,100,000
Year 2019 : $60,400,000
Year 2020 : $36,300,000
Year 2021 : $18,000,000

Farm Players Salaries

Daniel Winnik $250,000 (2)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Maxim Lapierre $220,000 (1)
Salary Remaining : $197,055
Salary Average : $220,000
Salary Average Remaining : $197,055
Teemu Hartikainen $200,000 (4)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Bryan Bickell $200,000 (1)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Jimmy Hayes $180,000 (2)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Tyler Pitlick $175,000 (1)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Tyler Bunz $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Bogdan Yakimov $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Mikko Vainonen $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Jared Knight $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Brian Gibbons $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Dillon Simpson $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Morgan Klimchuk $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Valentin Zykov $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Rasmus Dahlin $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kailer Yamamoto $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Michael McLeod $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brendan Lemieux $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Dominik Masin $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jack Dougherty $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Colton White $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Matthew Spencer $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Samu Perhonen $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Beau Starrett $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Alex Lintuniemi $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Paul Bittner $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players26
Salary Commitment
Year 2018 : $3,250,000
Year 2019 : $1,620,000
Year 2020 : $975,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $3,250,000
Year 2019 : $1,620,000
Year 2020 : $975,000
Year 2021 : $200,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6500 - $100 - 5,828 - 89.66%
Level 2: 5500 - $50 - 5,087 - 92.49%
Level 3: 2250 - $35 - 1,987 - 88.31%
Level 4: 4000 - $20 - 3,799 - 94.97%
Luxury : 1000 - $130 - 1,000 - 99.95%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $51 - 1,575 - 78.76%
Farm Level 2: 1000 - $20 - 729 - 72.93%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,700 - 91.95%
Average Income per Game$1,657,781
Year to Date Revenue$6,631,124
Farm
Home Games Left37
Average Attendance - %2,305 - 76.82%
Average Income per Game$141,435
Year to Date Revenue$565,739

Expense

Pro Players Total Salaries$76,350,000
Pro Players Total Average Salaries$76,350,000
Farm Players Total Salaries$2,345,000
Farm Players Total Average Salaries$2,345,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,152,574
Farm Year To Date Expenses$325,063
Pro Salary Cap Per Days$420,571
Pro Salary Cap To Date$6,961,139
Farm Salary Cap Per Days$14,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,337,897
Farm Estimated Season Revenue$5,233,086
Pro Remaining Season Days158
Pro Expenses Per Days$442,000
Pro Estimated Expenses$69,836,000
Farm Remaining Season Days146
Farm Expenses Per Days$18,988
Farm Estimated Expenses$2,772,248
Estimated Season Expenses$72,608,248
Estimated Season Salary Cap$73,411,357
Estimate Under Maximum Salary Cap of $76,000,050$2,588,693
Estimate Over Minimum Salary Cap of $57,000,000 $16,411,357
Current Bank Account$13,307,509
Projected Bank Account$7,270,244

Pro Players Salaries

Brent Burns $6,750,000 (6)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Dylan Larkin $6,000,000 (3)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Nikita Kucherov $6,000,000 (1)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Nikolaj Ehlers $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Matthew Carle $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Wayne Simmonds $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Dan DeKeyser $4,500,000 (5)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Vyacheslav Voynov $4,250,000 (1)
-Salary Remaining : $3,837,143
-Salary Average : $4,250,000
-Salary Average Remaining : $3,837,143
Brock Nelson $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Paul Gaustad $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Lauri Korpikoski $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Zachary Werenski $3,000,000 (3)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Ryan Murphy (Out of Payroll) $2,750,000 (2)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Andrew Ladd $2,000,000 (3)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Petr Mrazek $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Jiri Sekac $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Freddie Hamilton $1,300,000 (1)
-Salary Remaining : $1,173,714
-Salary Average : $1,300,000
-Salary Average Remaining : $1,173,714
Dylan Demelo $1,300,000 (2)
-Salary Remaining : $1,173,714
-Salary Average : $1,300,000
-Salary Average Remaining : $1,173,714
Andrei Svechnikov $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Joel Eriksson Ek $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Matt Murray $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Alex Tuch $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Total Pro Players23
Salary Commitment
Year 2018 : $76,350,000
Year 2019 : $56,100,000
Year 2020 : $47,200,000
Year 2021 : $18,750,000
Salary Average Commitment
Year 2018 : $76,350,000
Year 2019 : $56,100,000
Year 2020 : $47,200,000
Year 2021 : $18,750,000
Salary Cap with 1 Way Contract
Year 2018 : $76,350,000
Year 2019 : $56,100,000
Year 2020 : $47,200,000
Year 2021 : $18,750,000

Farm Players Salaries

Colby Robak $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Anthony Camara $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Oscar Lindberg $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Bobby Butler $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Melvin Nyffeler $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Scott Timmins $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Justin Feser $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Al Montoya $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Garrett Wilson $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Iiro Pakarinen $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Noah Juulsen $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Andrew Desjardins $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Antero Niittymaki $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Anton Belov $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ben Harpur $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Adam Cracknell $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Aaron Volpatti $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Tomas Hyka $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Vaclav Karabacek $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Andrea Kristler $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Andrei Pervyshin $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Bernhard Ebner $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Jan Kostalek $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players23
Salary Commitment
Year 2018 : $2,345,000
Year 2019 : $1,655,000
Year 2020 : $775,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,345,000
Year 2019 : $1,655,000
Year 2020 : $775,000
Year 2021 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6118 - $98 - 5,924 - 96.83%
Level 2: 5000 - $60 - 4,484 - 89.69%
Level 3: 2000 - $35 - 1,982 - 99.10%
Level 4: 4000 - $25 - 3,141 - 78.53%
Luxury : 1000 - $200 - 782 - 78.18%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 1,544 - 77.20%
Farm Level 2: 1000 - $15 - 740 - 74.03%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,314 - 90.04%
Average Income per Game$1,719,285
Year to Date Revenue$6,877,141
Farm
Home Games Left37
Average Attendance - %2,284 - 76.14%
Average Income per Game$97,064
Year to Date Revenue$388,256

Expense

Pro Players Total Salaries$75,650,000
Pro Players Total Average Salaries$75,650,000
Farm Players Total Salaries$2,705,000
Farm Players Total Average Salaries$2,705,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,435,433
Farm Year To Date Expenses$417,916
Pro Salary Cap Per Days$432,286
Pro Salary Cap To Date$7,367,433
Farm Salary Cap Per Days$16,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,613,554
Farm Estimated Season Revenue$3,591,368
Pro Remaining Season Days158
Pro Expenses Per Days$436,286
Pro Estimated Expenses$68,933,188
Farm Remaining Season Days146
Farm Expenses Per Days$24,571
Farm Estimated Expenses$3,587,366
Estimated Season Expenses$72,520,554
Estimated Season Salary Cap$75,668,621
Estimate Under Maximum Salary Cap of $76,000,050$331,429
Estimate Over Minimum Salary Cap of $57,000,000 $18,668,621
Current Bank Account$69,535,800
Projected Bank Account$64,220,168

Pro Players Salaries

Anze Kopitar $9,500,000 (8)
-Salary Remaining : $8,577,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,577,143
Jeff Skinner $8,500,000 (8)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
Michal Neuvirth $7,000,000 (6)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Drew Doughty $7,000,000 (1)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Kristopher Letang $7,000,000 (2)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Corey Perry $6,750,000 (3)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Tyler Bozak $5,000,000 (2)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Vincent Trocheck $3,600,000 (2)
-Salary Remaining : $3,250,286
-Salary Average : $3,600,000
-Salary Average Remaining : $3,250,286
Philipp Grubauer $2,750,000 (3)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Mark Pysyk $2,250,000 (1)
-Salary Remaining : $2,031,429
-Salary Average : $2,250,000
-Salary Average Remaining : $2,031,429
Derek Forbort $2,200,000 (1)
-Salary Remaining : $1,986,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,986,286
Brett Ritchie $2,200,000 (2)
-Salary Remaining : $1,986,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,986,286
Jerry D'Amigo $1,900,000 (3)
-Salary Remaining : $1,715,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,715,429
Kevin Hayes $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Tyler Cuma $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Ryan Haggerty $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Jordan Weal $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Patrick Holland $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Ben Hutton $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Jordan Martinook $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Jeff Taylor $750,000 (3)
-Salary Remaining : $677,143
-Salary Average : $750,000
-Salary Average Remaining : $677,143
Total Pro Players21
Salary Commitment
Year 2018 : $75,650,000
Year 2019 : $57,950,000
Year 2020 : $37,150,000
Year 2021 : $25,000,000
Salary Average Commitment
Year 2018 : $75,650,000
Year 2019 : $57,950,000
Year 2020 : $37,150,000
Year 2021 : $25,000,000
Salary Cap with 1 Way Contract
Year 2018 : $75,650,000
Year 2019 : $57,950,000
Year 2020 : $37,150,000
Year 2021 : $25,000,000

Farm Players Salaries

Luke Glendening $160,000 (1)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Matt Donovan $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Robert Hagg $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Laurin Braun $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Michael Mersch $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Christopher Gibson $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Kevin Gravel $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Joonas Korpisalo $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anze Kuralt $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Andy Andreoff $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Charles Bertrand $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jujhar Khaira $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Victor Mete (Out of Payroll) $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Anthony Cirelli $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kyle Beach $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Thomas Chabot $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Anthony Mantha $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kevin Fiala $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Miles Wood $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jordan Subban $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Anders Bjork $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brett Bulmer $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Brendan Gaunce $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Gregory Beron $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Adin Hill $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Ryan Segalla $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Ryan Rupert $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players27
Salary Commitment
Year 2018 : $2,800,000
Year 2019 : $1,610,000
Year 2020 : $650,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,800,000
Year 2019 : $1,610,000
Year 2020 : $650,000
Year 2021 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6568 - $80 - 6,079 - 92.56%
Level 2: 5000 - $58 - 4,837 - 96.74%
Level 3: 2000 - $35 - 1,927 - 96.35%
Level 4: 4000 - $20 - 3,926 - 98.14%
Luxury : 1000 - $188 - 912 - 91.15%
Total Capacity :18568
Farm
Farm Level 1: 2000 - $25 - 1,500 - 75.01%
Farm Level 2: 1000 - $15 - 782 - 78.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,680 - 95.22%
Average Income per Game$1,615,448
Year to Date Revenue$6,461,793
Farm
Home Games Left37
Average Attendance - %2,282 - 76.07%
Average Income per Game$73,357
Year to Date Revenue$293,426

Expense

Pro Players Total Salaries$75,200,000
Pro Players Total Average Salaries$75,200,000
Farm Players Total Salaries$3,435,500
Farm Players Total Average Salaries$3,435,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,276,574
Farm Year To Date Expenses$418,058
Pro Salary Cap Per Days$429,714
Pro Salary Cap To Date$7,082,283
Farm Salary Cap Per Days$21,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,771,585
Farm Estimated Season Revenue$2,714,190
Pro Remaining Season Days158
Pro Expenses Per Days$435,429
Pro Estimated Expenses$68,797,782
Farm Remaining Season Days146
Farm Expenses Per Days$24,758
Farm Estimated Expenses$3,614,668
Estimated Season Expenses$72,412,450
Estimated Season Salary Cap$74,977,095
Estimate Under Maximum Salary Cap of $76,000,050$1,022,955
Estimate Over Minimum Salary Cap of $57,000,000 $17,977,095
Current Bank Account$47,018,847
Projected Bank Account$37,092,172

Pro Players Salaries

Ryan Suter $8,500,000 (8)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
Jakub Voracek $7,500,000 (2)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Evgeny Kuznetsov $7,500,000 (7)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Thomas Vanek $7,500,000 (4)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Charlie Coyle $6,750,000 (5)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Mattias Tedenby $6,000,000 (4)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Jamie McBain $4,500,000 (2)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Simon Despres $4,500,000 (4)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Matt Dumba $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Steven Kampfer $3,000,000 (6)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Matt Hackett $2,750,000 (1)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Nikolay Prokhorkin $2,500,000 (4)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
JC Lipon $1,800,000 (2)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Zack Phillips $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Colby Cohen $1,350,000 (2)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
Andrew Copp $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Connor Brown $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Kevin Labanc $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Thatcher Demko $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Roman Horak $900,000 (3)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Ziga Pance $850,000 (3)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players21
Salary Commitment
Year 2018 : $75,200,000
Year 2019 : $69,050,000
Year 2020 : $52,000,000
Year 2021 : $46,250,000
Salary Average Commitment
Year 2018 : $75,200,000
Year 2019 : $69,050,000
Year 2020 : $52,000,000
Year 2021 : $46,250,000
Salary Cap with 1 Way Contract
Year 2018 : $75,200,000
Year 2019 : $69,050,000
Year 2020 : $52,000,000
Year 2021 : $46,250,000

Farm Players Salaries

Carl Klingberg $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Nick Spaling $200,000 (1)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Justin Peters $175,500 (1)
Salary Remaining : $157,196
Salary Average : $175,500
Salary Average Remaining : $157,196
Nikita Zaitsev $175,000 (3)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Christophe Lalancette $175,000 (3)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Jared Spurgeon $175,000 (1)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Danick Martel $165,000 (1)
Salary Remaining : $147,791
Salary Average : $165,000
Salary Average Remaining : $147,791
Sebastian Collberg $140,000 (3)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Steve Weinstein $135,000 (3)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Charles-Olivier Roussel $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Kevin Connauton $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jussi Jokinen $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Cody Almond $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Ryan Sproul $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Matthias Plachta $110,000 (2)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Benoit Pouliot $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
François Tremblay $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anton Khudobin $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Maxim Noreau $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Reto Suri $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Daniil Zharkov $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Jay Beagle $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Nick Sorensen $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Tyler Graovac $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Derek Dorsett $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Cale Fleury $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
John Marino $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players27
Salary Commitment
Year 2018 : $3,435,500
Year 2019 : $2,095,000
Year 2020 : $1,985,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $3,435,500
Year 2019 : $2,095,000
Year 2020 : $1,985,000
Year 2021 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7273 - $60 - 6,791 - 93.38%
Level 2: 5500 - $35 - 5,342 - 97.12%
Level 3: 2500 - $25 - 2,304 - 92.16%
Level 4: 4500 - $20 - 3,829 - 85.10%
Luxury : 1500 - $75 - 1,232 - 82.16%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $30 - 1,498 - 74.89%
Farm Level 2: 1000 - $10 - 762 - 76.15%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,499 - 91.66%
Average Income per Game$1,223,387
Year to Date Revenue$6,116,935
Farm
Home Games Left37
Average Attendance - %2,259 - 75.31%
Average Income per Game$78,296
Year to Date Revenue$313,184

Expense

Pro Players Total Salaries$75,250,000
Pro Players Total Average Salaries$75,250,000
Farm Players Total Salaries$2,348,000
Farm Players Total Average Salaries$2,348,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,457,423
Farm Year To Date Expenses$326,475
Pro Salary Cap Per Days$430,000
Pro Salary Cap To Date$7,311,716
Farm Salary Cap Per Days$14,405
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,041,932
Farm Estimated Season Revenue$2,896,952
Pro Remaining Season Days158
Pro Expenses Per Days$438,571
Pro Estimated Expenses$69,294,218
Farm Remaining Season Days146
Farm Expenses Per Days$17,472
Farm Estimated Expenses$2,550,912
Estimated Season Expenses$71,845,130
Estimated Season Salary Cap$75,251,716
Estimate Under Maximum Salary Cap of $76,000,050$748,334
Estimate Over Minimum Salary Cap of $57,000,000 $18,251,716
Current Bank Account$39,642,856
Projected Bank Account$14,736,610

Pro Players Salaries

Jaroslav Halak $12,000,000 (4)
-Salary Remaining : $10,834,286
-Salary Average : $12,000,000
-Salary Average Remaining : $10,834,286
Sidney Crosby $10,000,000 (5)
-Salary Remaining : $9,028,571
-Salary Average : $10,000,000
-Salary Average Remaining : $9,028,571
Zach Parise $8,000,000 (2)
-Salary Remaining : $7,222,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,222,857
Filip Forsberg $6,800,000 (3)
-Salary Remaining : $6,139,429
-Salary Average : $6,800,000
-Salary Average Remaining : $6,139,429
Brent Seabrook $6,200,000 (3)
-Salary Remaining : $5,597,714
-Salary Average : $6,200,000
-Salary Average Remaining : $5,597,714
Alex Pietrangelo $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
T.J. Brennan $4,500,000 (3)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Sam Bennett $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Scott Harrington $2,950,000 (1)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Anthony Duclair $2,200,000 (1)
-Salary Remaining : $1,986,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,986,286
Curtis Hamilton $1,800,000 (3)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Xavier Ouellet $1,800,000 (1)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Andreas Johnsson $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Austin Watson $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Martin Reway $1,250,000 (1)
-Salary Remaining : $1,128,571
-Salary Average : $1,250,000
-Salary Average Remaining : $1,128,571
Derek Roy $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Jhonas Enroth $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Mac Weegar $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Alan Quine $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Alexander Kerfoot $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Logan Shaw $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Total Pro Players21
Salary Commitment
Year 2018 : $75,250,000
Year 2019 : $57,600,000
Year 2020 : $45,300,000
Year 2021 : $22,000,000
Salary Average Commitment
Year 2018 : $75,250,000
Year 2019 : $57,600,000
Year 2020 : $45,300,000
Year 2021 : $22,000,000
Salary Cap with 1 Way Contract
Year 2018 : $75,250,000
Year 2019 : $57,600,000
Year 2020 : $45,300,000
Year 2021 : $22,000,000

Farm Players Salaries

Mads Eller $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Greg McKegg $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Paul Byron $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Clarke MacArthur $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Ilya Samsonov $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Frederic St-Denis $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Troy Brouwer $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Christian Wolanin $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ryan Tesink $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Lawson Crouse $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Sonny Milano $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Daniel Sprong $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Andreas Borgman $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ian McCoshen $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Samuel Blais $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Antoine Bibeau $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Gabriel Beaupré $88,000 (1)
Salary Remaining : $78,822
Salary Average : $88,000
Salary Average Remaining : $78,822
Dean Kukan $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Dominic Turgeon $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Rinat Valiev $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Eric Cornel $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Francis Beauvillier $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Derek Mathers $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Clark Bishop $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Jérémy Grégoire $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players25
Salary Commitment
Year 2018 : $2,348,000
Year 2019 : $1,325,000
Year 2020 : $875,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,348,000
Year 2019 : $1,325,000
Year 2020 : $875,000
Year 2021 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - $105 - 4,681 - 91.55%
Level 2: 5000 - $60 - 4,346 - 86.92%
Level 3: 2000 - $35 - 1,953 - 97.65%
Level 4: 4000 - $20 - 3,888 - 97.20%
Luxury : 1000 - $200 - 815 - 81.45%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 1,535 - 76.74%
Farm Level 2: 1000 - $15 - 751 - 75.05%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,682 - 91.64%
Average Income per Game$1,581,246
Year to Date Revenue$6,324,984
Farm
Home Games Left37
Average Attendance - %2,285 - 76.18%
Average Income per Game$96,811
Year to Date Revenue$387,244

Expense

Pro Players Total Salaries$76,000,000
Pro Players Total Average Salaries$76,000,000
Farm Players Total Salaries$2,295,000
Farm Players Total Average Salaries$2,295,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,577,138
Farm Year To Date Expenses$322,796
Pro Salary Cap Per Days$434,286
Pro Salary Cap To Date$7,382,862
Farm Salary Cap Per Days$14,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,506,102
Farm Estimated Season Revenue$3,582,007
Pro Remaining Season Days158
Pro Expenses Per Days$445,714
Pro Estimated Expenses$70,422,812
Farm Remaining Season Days146
Farm Expenses Per Days$18,988
Farm Estimated Expenses$2,772,248
Estimated Season Expenses$73,195,060
Estimated Season Salary Cap$76,000,050
Estimate Under Maximum Salary Cap of $76,000,050$0
Estimate Over Minimum Salary Cap of $57,000,000 $19,000,050
Current Bank Account$50,008,071
Projected Bank Account$38,901,120

Pro Players Salaries

Henrik Sedin $7,300,000 (3)
-Salary Remaining : $6,590,857
-Salary Average : $7,300,000
-Salary Average Remaining : $6,590,857
Pekka Rinne $7,000,000 (1)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Roman Josi $6,750,000 (7)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Tyson Barrie $6,250,000 (8)
-Salary Remaining : $5,642,857
-Salary Average : $6,250,000
-Salary Average Remaining : $5,642,857
Dmitri Orlov $6,000,000 (6)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Mark Stone $5,750,000 (1)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
James Wisniewski $5,750,000 (1)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
Sam Reinhart $5,500,000 (4)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Colin Wilson $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Justin Abdelkader $3,750,000 (3)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Olli Maatta $3,500,000 (3)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Zack Smith $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Zach Budish $2,250,000 (4)
-Salary Remaining : $2,031,429
-Salary Average : $2,250,000
-Salary Average Remaining : $2,031,429
Cam Atkinson $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Peter Trainor $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Kevin Roy $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Patrik Laine $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Vince Hinostroza $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brett Pesce $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Tristan Jarry $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Total Pro Players20
Salary Commitment
Year 2018 : $76,000,000
Year 2019 : $47,650,000
Year 2020 : $41,300,000
Year 2021 : $26,750,000
Salary Average Commitment
Year 2018 : $76,000,000
Year 2019 : $47,650,000
Year 2020 : $41,300,000
Year 2021 : $26,750,000
Salary Cap with 1 Way Contract
Year 2018 : $76,000,000
Year 2019 : $47,650,000
Year 2020 : $41,300,000
Year 2021 : $26,750,000

Farm Players Salaries

Taylor Beck $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Joshua Jacobs $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Louis Domingue $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Michael Latta $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Mark Jankowski $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Brett Pollock $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Konrad Abeltshauser $115,000 (1)
Salary Remaining : $103,006
Salary Average : $115,000
Salary Average Remaining : $103,006
Markus Lauridsen $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Miikka Salomäki $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Mitch Moroz $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Matt Niskanen $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Raphael Diaz $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Marc-Olivier Roy $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Stuart Percy $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Cristoval Nieves $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
John Quenneville $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jonas Gustavsson $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Victor Olofsson $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Kyle Platzer $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Philippe Cornet $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Jiri Hudler $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Dylan Blujus $65,000 (3)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Blake Comeau $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Total Farm Players23
Salary Commitment
Year 2018 : $2,295,000
Year 2019 : $1,485,000
Year 2020 : $570,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,295,000
Year 2019 : $1,485,000
Year 2020 : $570,000
Year 2021 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5625 - $100 - 5,625 - 100.00%
Level 2: 5000 - $60 - 4,480 - 89.60%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,847 - 96.18%
Luxury : 1000 - $200 - 812 - 81.20%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 1,571 - 78.57%
Farm Level 2: 1000 - $15 - 689 - 68.90%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,764 - 95.11%
Average Income per Game$1,699,554
Year to Date Revenue$6,798,215
Farm
Home Games Left38
Average Attendance - %2,260 - 75.34%
Average Income per Game$97,344
Year to Date Revenue$292,032

Expense

Pro Players Total Salaries$74,855,000
Pro Players Total Average Salaries$75,855,000
Farm Players Total Salaries$3,535,000
Farm Players Total Average Salaries$3,535,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,465,631
Farm Year To Date Expenses$379,818
Pro Salary Cap Per Days$433,457
Pro Salary Cap To Date$7,379,913
Farm Salary Cap Per Days$21,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,883,489
Farm Estimated Season Revenue$3,699,072
Pro Remaining Season Days158
Pro Expenses Per Days$436,314
Pro Estimated Expenses$68,937,612
Farm Remaining Season Days146
Farm Expenses Per Days$26,595
Farm Estimated Expenses$3,882,870
Estimated Season Expenses$72,820,482
Estimated Season Salary Cap$75,866,119
Estimate Under Maximum Salary Cap of $76,000,050$133,931
Estimate Over Minimum Salary Cap of $57,000,000 $18,866,119
Current Bank Account$40,306,469
Projected Bank Account$34,068,548

Pro Players Salaries

Ryan Whitney $9,000,000 (4)
-Salary Remaining : $8,125,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,125,714
Sergei Bobrovsky $8,500,000 (7)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
Connor McDavid $8,000,000 (4)
-Salary Remaining : $7,222,857
-Salary Average : $9,000,000
-Salary Average Remaining : $8,125,714
Andrew Cogliano $6,950,000 (5)
-Salary Remaining : $6,274,857
-Salary Average : $6,950,000
-Salary Average Remaining : $6,274,857
Tomas Plekanec $5,250,000 (1)
-Salary Remaining : $4,740,000
-Salary Average : $5,250,000
-Salary Average Remaining : $4,740,000
Seth Jones $5,000,000 (3)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Linus Omark $4,625,000 (2)
-Salary Remaining : $4,175,714
-Salary Average : $4,625,000
-Salary Average Remaining : $4,175,714
Artemi Panarin $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Ryan Spooner $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Mark Katic $3,250,000 (3)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Jonas Brodin $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Blake Coleman $1,800,000 (3)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Anders Lindback $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Vadim Shipachev (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Henrik Samuelsson $1,180,000 (1)
-Salary Remaining : $1,065,371
-Salary Average : $1,180,000
-Salary Average Remaining : $1,065,371
Kevin Stenlund $1,000,000 (3)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Nick Schmaltz $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Ondrej Kase $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Steven Santini $900,000 (2)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Total Pro Players20
Salary Commitment
Year 2018 : $74,855,000
Year 2019 : $61,475,000
Year 2020 : $48,500,000
Year 2021 : $38,450,000
Salary Average Commitment
Year 2018 : $75,855,000
Year 2019 : $61,475,000
Year 2020 : $48,500,000
Year 2021 : $37,450,000
Salary Cap with 1 Way Contract
Year 2018 : $75,855,000
Year 2019 : $61,475,000
Year 2020 : $48,500,000
Year 2021 : $37,450,000

Farm Players Salaries

Christopher Tanev $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Andrej Sekera $250,000 (2)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Brendan Mikkelson $225,000 (3)
Salary Remaining : $201,534
Salary Average : $225,000
Salary Average Remaining : $201,534
Adam Polasek $200,000 (5)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Alexander Avtsin $185,000 (5)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Peter Holland $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Scott Wedgewood $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Andrew Fritsch $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Lucas Lessio $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jeremy Smith $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Scott Glennie $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Alexander Delnov $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Zach Hall $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Lukas Sutter $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Dwight King $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Brooks Laich $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Matt Leitner $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Oliver Lauridsen $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Mark Fayne $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Jackson Houck $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Curtis Glencross (Out of Payroll) $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Axel Andersson $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Gabriel Carlsson $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Andy Welinski $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Ales Music $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Andreas Martinsen $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Brenden Morrow $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Keith Kinkaid $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Justin Fontaine $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players29
Salary Commitment
Year 2018 : $3,535,000
Year 2019 : $2,075,000
Year 2020 : $1,030,000
Year 2021 : $385,000
Salary Average Commitment
Year 2018 : $3,535,000
Year 2019 : $2,075,000
Year 2020 : $1,030,000
Year 2021 : $385,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 5000 - $101 - 4,910 - 98.21%
Level 2: 4250 - $60 - 4,081 - 96.01%
Level 3: 2000 - $33 - 1,967 - 98.34%
Level 4: 4000 - $21 - 3,845 - 96.11%
Luxury : 1000 - $186 - 989 - 98.88%
Total Capacity :16250
Farm
Farm Level 1: 2000 - $33 - 1,506 - 75.31%
Farm Level 2: 1000 - $10 - 782 - 78.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,791 - 97.17%
Average Income per Game$1,594,762
Year to Date Revenue$6,379,048
Farm
Home Games Left37
Average Attendance - %2,288 - 76.27%
Average Income per Game$85,710
Year to Date Revenue$342,841

Expense

Pro Players Total Salaries$73,850,000
Pro Players Total Average Salaries$73,850,000
Farm Players Total Salaries$3,008,000
Farm Players Total Average Salaries$3,008,000
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,424,860
Farm Year To Date Expenses$407,764
Pro Salary Cap Per Days$422,000
Pro Salary Cap To Date$7,308,291
Farm Salary Cap Per Days$18,454
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,006,194
Farm Estimated Season Revenue$3,171,279
Pro Remaining Season Days158
Pro Expenses Per Days$428,857
Pro Estimated Expenses$67,759,406
Farm Remaining Season Days146
Farm Expenses Per Days$23,055
Farm Estimated Expenses$3,366,030
Estimated Season Expenses$71,125,436
Estimated Season Salary Cap$73,984,291
Estimate Under Maximum Salary Cap of $76,000,050$2,015,759
Estimate Over Minimum Salary Cap of $57,000,000 $16,984,291
Current Bank Account$19,642,044
Projected Bank Account$10,694,081

Pro Players Salaries

Michael Del Zotto $6,750,000 (7)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Ben Bishop $6,500,000 (7)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Dustin Byfuglien $6,000,000 (3)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Brayden McNabb $5,500,000 (8)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Brian Lee $5,500,000 (1)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
James Reimer $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Michael Frolik $4,500,000 (1)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Cory Conacher $4,500,000 (1)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Émile Poirier $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Sven Baertschi $3,800,000 (1)
-Salary Remaining : $3,430,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,430,857
Luke Adam $3,750,000 (3)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Tim Erixon $3,500,000 (4)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Gabriel Bourque $3,250,000 (3)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Marcus Kruger $2,850,000 (3)
-Salary Remaining : $2,573,143
-Salary Average : $2,850,000
-Salary Average Remaining : $2,573,143
Max Friberg $1,800,000 (1)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
David Musil $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Torrey Mitchell $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Kerby Rychel $850,000 (2)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Scott Mayfield $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Laurent Dauphin $800,000 (3)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Kevin Klima $750,000 (3)
-Salary Remaining : $677,143
-Salary Average : $750,000
-Salary Average Remaining : $677,143
Kelly Klima $650,000 (3)
-Salary Remaining : $586,857
-Salary Average : $650,000
-Salary Average Remaining : $586,857
Total Pro Players22
Salary Commitment
Year 2018 : $73,850,000
Year 2019 : $45,150,000
Year 2020 : $44,300,000
Year 2021 : $22,250,000
Salary Average Commitment
Year 2018 : $73,850,000
Year 2019 : $45,150,000
Year 2020 : $44,300,000
Year 2021 : $22,250,000
Salary Cap with 1 Way Contract
Year 2018 : $73,850,000
Year 2019 : $45,150,000
Year 2020 : $44,300,000
Year 2021 : $22,250,000

Farm Players Salaries

Radek Faksa $250,000 (2)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Jared Coreau $200,000 (4)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Anton Volchenkov $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Tyson Baillie $160,000 (2)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Nikita Scherbak $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Johan Sundstrom $130,000 (1)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Sean Malone $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Nate Thompson $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Dmitry Korobov $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Michael Bunting $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Dane Fox $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Trevor Murphy $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Carter Ashton $98,000 (1)
Salary Remaining : $87,779
Salary Average : $98,000
Salary Average Remaining : $87,779
Logan Brown $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jared McCann $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Luke Kunin $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Cale Makar $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Adam Boqvist $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Alexandre Carrier $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Travis Dermott $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Jonathan Dahlen $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Brenden Kichton $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Julien Gauthier $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Antoine Marcoux $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Shamil Shmakov $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Callum Booth $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players26
Salary Commitment
Year 2018 : $3,008,000
Year 2019 : $2,005,000
Year 2020 : $1,085,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $3,008,000
Year 2019 : $2,005,000
Year 2020 : $1,085,000
Year 2021 : $200,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5200 - $107 - 4,645 - 89.32%
Level 2: 5000 - $59 - 4,815 - 96.30%
Level 3: 2000 - $38 - 1,619 - 80.93%
Level 4: 4000 - $27 - 2,906 - 72.64%
Luxury : 1000 - $212 - 802 - 80.23%
Total Capacity :17200
Farm
Farm Level 1: 2000 - $27 - 1,430 - 71.49%
Farm Level 2: 1000 - $11 - 772 - 77.20%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,786 - 85.96%
Average Income per Game$1,625,680
Year to Date Revenue$6,502,719
Farm
Home Games Left37
Average Attendance - %2,202 - 73.39%
Average Income per Game$70,172
Year to Date Revenue$280,688

Expense

Pro Players Total Salaries$68,285,000
Pro Players Total Average Salaries$68,285,000
Farm Players Total Salaries$3,252,500
Farm Players Total Average Salaries$3,252,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,232,774
Farm Year To Date Expenses$397,602
Pro Salary Cap Per Days$390,200
Pro Salary Cap To Date$7,111,343
Farm Salary Cap Per Days$19,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,150,151
Farm Estimated Season Revenue$2,596,364
Pro Remaining Season Days158
Pro Expenses Per Days$397,343
Pro Estimated Expenses$62,780,194
Farm Remaining Season Days146
Farm Expenses Per Days$23,942
Farm Estimated Expenses$3,495,532
Estimated Season Expenses$66,275,726
Estimated Season Salary Cap$68,762,943
Estimate Under Maximum Salary Cap of $76,000,050$7,237,107
Estimate Over Minimum Salary Cap of $57,000,000 $11,762,943
Current Bank Account$82,573,222
Projected Bank Account$79,044,011

Pro Players Salaries

Henrik Lundqvist $7,200,000 (2)
-Salary Remaining : $6,500,571
-Salary Average : $7,200,000
-Salary Average Remaining : $6,500,571
Ryan McDonagh (Out of Payroll) $7,000,000 (4)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Aleksander Barkov $6,750,000 (6)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Nail Yakupov $6,000,000 (4)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Alexander Wennberg $5,800,000 (6)
-Salary Remaining : $5,236,571
-Salary Average : $5,800,000
-Salary Average Remaining : $5,236,571
Brandon Saad $5,000,000 (4)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Justin Faulk $4,400,000 (1)
-Salary Remaining : $3,972,571
-Salary Average : $4,400,000
-Salary Average Remaining : $3,972,571
J.T. Miller $4,325,000 (5)
-Salary Remaining : $3,904,857
-Salary Average : $4,325,000
-Salary Average Remaining : $3,904,857
Dylan McIlrath $3,750,000 (3)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Rickard Rakell $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Christian Thomas $3,200,000 (4)
-Salary Remaining : $2,889,143
-Salary Average : $3,200,000
-Salary Average Remaining : $2,889,143
Shea Theodore $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Josh Morrissey $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Tanner Pearson $2,500,000 (1)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Jack Campbell $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Jake McCabe $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Joonas Donskoi $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Travis Konecny $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Viktor Arvidsson $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brayden Point $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Trent Frederic $900,000 (3)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Henrik Borgstrom $860,000 (2)
-Salary Remaining : $776,457
-Salary Average : $860,000
-Salary Average Remaining : $776,457
Ziyat Paigin $850,000 (2)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players23
Salary Commitment
Year 2018 : $75,285,000
Year 2019 : $51,635,000
Year 2020 : $42,725,000
Year 2021 : $38,075,000
Salary Average Commitment
Year 2018 : $75,285,000
Year 2019 : $51,635,000
Year 2020 : $42,725,000
Year 2021 : $38,075,000
Salary Cap with 1 Way Contract
Year 2018 : $75,285,000
Year 2019 : $51,635,000
Year 2020 : $42,725,000
Year 2021 : $38,075,000

Farm Players Salaries

Cody Eakin $270,000 (3)
Salary Remaining : $241,840
Salary Average : $270,000
Salary Average Remaining : $241,840
Chris Kreider $250,000 (4)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Erik Haula $200,000 (3)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Adam Pelech $160,000 (3)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Kevin Czuczman $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Griffin Reinhart $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Jakub Vrana $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Fyodor Malykhin $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Chris Bigras $115,000 (2)
Salary Remaining : $103,006
Salary Average : $115,000
Salary Average Remaining : $103,006
Christian Folin $115,000 (2)
Salary Remaining : $103,006
Salary Average : $115,000
Salary Average Remaining : $103,006
Denis Guryanov $112,500 (2)
Salary Remaining : $100,767
Salary Average : $112,500
Salary Average Remaining : $100,767
Carter Verhaeghe $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Anthony Stolarz $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
J.T. Compher $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Damir Zhafyarov $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Casey Nelson $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Brandon Carlo $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ivan Provorov $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Tyson Jost $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Denis Malgin $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jesper Bratt $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jake DeBrusk $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Felix Sandström $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ethan Bear $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Christian Fischer $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Casey Fitzgerald $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Matej Tomek $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players27
Salary Commitment
Year 2018 : $3,252,500
Year 2019 : $2,197,500
Year 2020 : $1,505,000
Year 2021 : $250,000
Salary Average Commitment
Year 2018 : $3,252,500
Year 2019 : $2,197,500
Year 2020 : $1,505,000
Year 2021 : $250,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6500 - $85 - 6,172 - 94.95%
Level 2: 5500 - $55 - 5,204 - 94.62%
Level 3: 2153 - $35 - 2,014 - 93.52%
Level 4: 4000 - $20 - 3,975 - 99.38%
Luxury : 1000 - $180 - 984 - 98.38%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $30 - 1,463 - 73.15%
Farm Level 2: 1000 - $12 - 755 - 75.53%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,348 - 95.80%
Average Income per Game$1,695,417
Year to Date Revenue$6,781,667
Farm
Home Games Left37
Average Attendance - %2,218 - 73.94%
Average Income per Game$78,900
Year to Date Revenue$315,600

Expense

Pro Players Total Salaries$70,500,000
Pro Players Total Average Salaries$70,500,000
Farm Players Total Salaries$3,015,000
Farm Players Total Average Salaries$3,015,000
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,287,428
Farm Year To Date Expenses$404,387
Pro Salary Cap Per Days$402,857
Pro Salary Cap To Date$7,093,141
Farm Salary Cap Per Days$18,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,730,420
Farm Estimated Season Revenue$2,919,300
Pro Remaining Season Days158
Pro Expenses Per Days$414,286
Pro Estimated Expenses$65,457,188
Farm Remaining Season Days146
Farm Expenses Per Days$24,018
Farm Estimated Expenses$3,506,628
Estimated Season Expenses$68,963,816
Estimated Season Salary Cap$70,744,547
Estimate Under Maximum Salary Cap of $76,000,050$5,255,503
Estimate Over Minimum Salary Cap of $57,000,000 $13,744,547
Current Bank Account$2,777,057
Projected Bank Account-$537,039

Pro Players Salaries

Erik Karlsson $8,500,000 (4)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
T.J. Oshie $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Jonas Hiller $6,000,000 (1)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Kris Versteeg $5,500,000 (5)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Bryan Little $5,500,000 (1)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Noah Hanifin $4,000,000 (3)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Jared Cowen $3,750,000 (2)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Jake Allen $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Brandon McMillan $3,500,000 (4)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Mikkel Boedker $3,250,000 (2)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
John Moore $3,000,000 (3)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Ondrej Palat $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
William Karlsson $2,350,000 (2)
-Salary Remaining : $2,121,714
-Salary Average : $2,350,000
-Salary Average Remaining : $2,121,714
Tomas Jurco $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Petteri Lindbohm $1,600,000 (2)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Nikita Soshnikov $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Stefan Matteau $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Reid Boucher $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Matt Puempel $1,350,000 (2)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
Esa Lindell $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Joel Edmundson (Out of Payroll) $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Stefan Noesen $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Dany Heatley $800,000 (2)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Total Pro Players23
Salary Commitment
Year 2018 : $71,450,000
Year 2019 : $50,100,000
Year 2020 : $32,500,000
Year 2021 : $24,000,000
Salary Average Commitment
Year 2018 : $71,450,000
Year 2019 : $50,100,000
Year 2020 : $32,500,000
Year 2021 : $24,000,000
Salary Cap with 1 Way Contract
Year 2018 : $71,450,000
Year 2019 : $50,100,000
Year 2020 : $32,500,000
Year 2021 : $24,000,000

Farm Players Salaries

Calle Jarnkrok $200,000 (4)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Richard Panik $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Connor Rankin $180,000 (2)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Igor Bobkov $175,000 (4)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Connor Hellebuyck $175,000 (2)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Brian Strait $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Kevin Bieksa $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Austin Czarnik $135,000 (1)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Gustav Possler $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jordan Nolan $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Pavel Padakin $115,000 (2)
Salary Remaining : $103,006
Salary Average : $115,000
Salary Average Remaining : $103,006
Jeff Schultz $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Cody Donaghey $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Derek Grant $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Joel Armia $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Andrew Nielsen $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Filip Berglund $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Max McCormick $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Matt Schmalz $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Nick Baptiste $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Andre Petersson $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Rob O'Gara $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Marcus Sorensen $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Eric Locke $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Mason Geertsen $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Alex Auld $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Total Farm Players26
Salary Commitment
Year 2018 : $3,015,000
Year 2019 : $1,970,000
Year 2020 : $845,000
Year 2021 : $375,000
Salary Average Commitment
Year 2018 : $3,015,000
Year 2019 : $1,970,000
Year 2020 : $845,000
Year 2021 : $375,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7500 - $70 - 5,944 - 79.25%
Level 2: 6500 - $36 - 5,505 - 84.68%
Level 3: 2500 - $18 - 2,414 - 96.56%
Level 4: 7000 - $5 - 4,741 - 67.73%
Luxury : 1500 - $110 - 1,167 - 77.77%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 1,431 - 71.53%
Farm Level 2: 1000 - $15 - 727 - 72.65%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,770 - 79.08%
Average Income per Game$1,206,472
Year to Date Revenue$4,825,888
Farm
Home Games Left37
Average Attendance - %2,157 - 71.90%
Average Income per Game$90,838
Year to Date Revenue$363,351

Expense

Pro Players Total Salaries$77,125,000
Pro Players Total Average Salaries$77,125,000
Farm Players Total Salaries$3,850,100
Farm Players Total Average Salaries$3,850,100
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value-$2,250,000
Pro Year To Date Expenses$7,703,017
Farm Year To Date Expenses$544,184
Pro Salary Cap Per Days$440,714
Pro Salary Cap To Date$7,400,158
Farm Salary Cap Per Days$23,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,639,464
Farm Estimated Season Revenue$3,360,997
Pro Remaining Season Days158
Pro Expenses Per Days$452,143
Pro Estimated Expenses$71,438,594
Farm Remaining Season Days146
Farm Expenses Per Days$32,823
Farm Estimated Expenses$4,792,158
Estimated Season Expenses$76,230,752
Estimated Season Salary Cap$74,782,970
Estimate Under Maximum Salary Cap of $76,000,050$1,217,080
Estimate Over Minimum Salary Cap of $57,000,000 $17,782,970
Current Bank Account$16,817,240
Projected Bank Account-$11,413,051

Pro Players Salaries

Shea Weber $9,500,000 (8)
-Salary Remaining : $8,577,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,577,143
Claude Giroux $7,500,000 (4)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Patric Hornqvist $7,250,000 (5)
-Salary Remaining : $6,545,714
-Salary Average : $7,250,000
-Salary Average Remaining : $6,545,714
David Krejci $6,800,000 (6)
-Salary Remaining : $6,139,429
-Salary Average : $6,800,000
-Salary Average Remaining : $6,139,429
Torey Krug $6,250,000 (6)
-Salary Remaining : $5,642,857
-Salary Average : $6,250,000
-Salary Average Remaining : $5,642,857
Boone Jenner $4,700,000 (2)
-Salary Remaining : $4,243,429
-Salary Average : $4,700,000
-Salary Average Remaining : $4,243,429
Zemgus Girgensons $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Brian Elliott $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Lars Eller $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Sami Vatanen $3,200,000 (4)
-Salary Remaining : $2,889,143
-Salary Average : $3,200,000
-Salary Average Remaining : $2,889,143
Johan Larsson $2,950,000 (2)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Rasmus Ristolainen $2,800,000 (1)
-Salary Remaining : $2,528,000
-Salary Average : $2,800,000
-Salary Average Remaining : $2,528,000
Robin Lehner $2,750,000 (1)
-Salary Remaining : $2,482,857
-Salary Average : $2,750,000
-Salary Average Remaining : $2,482,857
Travis Brown $1,775,000 (1)
-Salary Remaining : $1,602,571
-Salary Average : $1,775,000
-Salary Average Remaining : $1,602,571
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Gabriel Dumont $1,400,000 (2)
-Salary Remaining : $1,264,000
-Salary Average : $1,400,000
-Salary Average Remaining : $1,264,000
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $1,264,000
-Salary Average : $1,400,000
-Salary Average Remaining : $1,264,000
Maxim Shalunov $1,250,000 (1)
-Salary Remaining : $1,128,571
-Salary Average : $1,250,000
-Salary Average Remaining : $1,128,571
Ahti Oksanen $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
David Rundblad $1,200,000 (3)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Colin Miller $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Joakim Nordstrom $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Daniel Brickley $800,000 (1)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Total Pro Players23
Salary Commitment
Year 2018 : $77,125,000
Year 2019 : $58,250,000
Year 2020 : $41,700,000
Year 2021 : $40,500,000
Salary Average Commitment
Year 2018 : $77,125,000
Year 2019 : $58,250,000
Year 2020 : $41,700,000
Year 2021 : $40,500,000
Salary Cap with 1 Way Contract
Year 2018 : $77,125,000
Year 2019 : $58,250,000
Year 2020 : $41,700,000
Year 2021 : $40,500,000

Farm Players Salaries

Grant Clitsome $295,000 (5)
Salary Remaining : $264,233
Salary Average : $295,000
Salary Average Remaining : $264,233
Stephane Da Costa $275,000 (2)
Salary Remaining : $246,319
Salary Average : $275,000
Salary Average Remaining : $246,319
Marek Mazanec $250,000 (3)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Teemu Eronen $195,000 (5)
Salary Remaining : $174,663
Salary Average : $195,000
Salary Average Remaining : $174,663
Greg Pateryn $195,000 (3)
Salary Remaining : $174,663
Salary Average : $195,000
Salary Average Remaining : $174,663
Taylor Chorney $190,000 (3)
Salary Remaining : $170,184
Salary Average : $190,000
Salary Average Remaining : $170,184
Alex Plante $170,000 (3)
Salary Remaining : $152,270
Salary Average : $170,000
Salary Average Remaining : $152,270
Alexis Loiseau $155,000 (2)
Salary Remaining : $138,834
Salary Average : $155,000
Salary Average Remaining : $138,834
Randy Gazzola $150,100 (2)
Salary Remaining : $134,445
Salary Average : $150,100
Salary Average Remaining : $134,445
Andrej Meszaros $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Matt Read $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Spencer Machacek $140,000 (2)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Brendan Ranford $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Alex Burrows $135,000 (1)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Alexandre Mallet $125,000 (4)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Michael Parks $125,000 (4)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Tyler Lewington $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Blair Betts $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Tom Pyatt $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Zane McIntyre $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Filip Gustavsson $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Mike Winther $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Fredrik Karlstrom $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Jacob Peterson $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Emil Bemstrom $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Nikita Popugaev $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Markus Niemelainen $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players27
Salary Commitment
Year 2018 : $3,850,100
Year 2019 : $2,865,100
Year 2020 : $1,825,000
Year 2021 : $740,000
Salary Average Commitment
Year 2018 : $3,850,100
Year 2019 : $2,865,100
Year 2020 : $1,825,000
Year 2021 : $740,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6387 - $75 - 6,345 - 99.33%
Level 2: 5000 - $55 - 4,954 - 99.08%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $30 - 2,456 - 61.41%
Luxury : 1000 - $105 - 1,000 - 100.00%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $25 - 1,495 - 74.74%
Farm Level 2: 1000 - $20 - 720 - 72.04%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,755 - 91.12%
Average Income per Game$1,485,502
Year to Date Revenue$5,942,008
Farm
Home Games Left36
Average Attendance - %2,215 - 73.84%
Average Income per Game$77,149
Year to Date Revenue$385,746

Expense

Pro Players Total Salaries$75,546,462
Pro Players Total Average Salaries$75,546,462
Farm Players Total Salaries$2,550,000
Farm Players Total Average Salaries$2,550,000
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,533,091
Farm Year To Date Expenses$357,522
Pro Salary Cap Per Days$431,694
Pro Salary Cap To Date$7,338,798
Farm Salary Cap Per Days$15,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,963,574
Farm Estimated Season Revenue$2,777,371
Pro Remaining Season Days158
Pro Expenses Per Days$443,123
Pro Estimated Expenses$70,013,434
Farm Remaining Season Days146
Farm Expenses Per Days$21,166
Farm Estimated Expenses$3,090,236
Estimated Season Expenses$73,103,670
Estimated Season Salary Cap$75,546,450
Estimate Under Maximum Salary Cap of $76,000,050$453,600
Estimate Over Minimum Salary Cap of $57,000,000 $18,546,450
Current Bank Account$5,436,849
Projected Bank Account-$9,925,876

Pro Players Salaries

Alexander Semin $10,500,000 (2)
-Salary Remaining : $9,480,000
-Salary Average : $10,500,000
-Salary Average Remaining : $9,480,000
Alex Ovechkin $9,500,000 (3)
-Salary Remaining : $8,577,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,577,143
Paul Stastny $8,500,000 (5)
-Salary Remaining : $7,674,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,674,286
Cam Ward $7,800,000 (5)
-Salary Remaining : $7,042,286
-Salary Average : $7,800,000
-Salary Average Remaining : $7,042,286
Derek Stepan $6,750,000 (6)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Duncan Keith $5,538,462 (2)
-Salary Remaining : $5,000,440
-Salary Average : $5,538,462
-Salary Average Remaining : $5,000,440
Jeff Carter $5,273,000 (2)
-Salary Remaining : $4,760,766
-Salary Average : $5,273,000
-Salary Average Remaining : $4,760,766
Christian Ehrhoff $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Trevor Daley $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Shawn Matthias $1,800,000 (4)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Ryan Wilson $1,560,000 (1)
-Salary Remaining : $1,408,457
-Salary Average : $1,560,000
-Salary Average Remaining : $1,408,457
Tom Wilson $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Anton Stralman $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Justin Braun $1,100,000 (3)
-Salary Remaining : $993,143
-Salary Average : $1,100,000
-Salary Average Remaining : $993,143
Bryan Rust $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Matt Martin $975,000 (4)
-Salary Remaining : $880,286
-Salary Average : $975,000
-Salary Average Remaining : $880,286
Anders Nilsson $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Milan Michalek $900,000 (3)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
David Jones $900,000 (3)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Ales Hemsky $800,000 (2)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Brad Richardson $700,000 (2)
-Salary Remaining : $632,000
-Salary Average : $700,000
-Salary Average Remaining : $632,000
Total Pro Players21
Salary Commitment
Year 2018 : $75,546,462
Year 2019 : $72,986,462
Year 2020 : $40,675,000
Year 2021 : $25,825,000
Salary Average Commitment
Year 2018 : $75,546,462
Year 2019 : $72,986,462
Year 2020 : $40,675,000
Year 2021 : $25,825,000
Salary Cap with 1 Way Contract
Year 2018 : $75,546,462
Year 2019 : $72,986,462
Year 2020 : $40,675,000
Year 2021 : $25,825,000

Farm Players Salaries

Kevan Miller $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Brian Dumoulin $200,000 (1)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Colin Greening $180,000 (3)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Nikita Nesterov $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Tyler Kennedy $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Alex Lyon $97,500 (3)
Salary Remaining : $87,331
Salary Average : $97,500
Salary Average Remaining : $87,331
Matthew Highmore $97,500 (3)
Salary Remaining : $87,331
Salary Average : $97,500
Salary Average Remaining : $87,331
Alexander Pechursky $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Andy Greene $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Anton Babchuk $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Zbynek Michalek $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Ryan Shannon $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Martin Erat $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Garrett Meurs $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Matthew Lombardi $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jeff Drouin-Deslauriers $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Brandon Prust $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Erik Condra $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Chad Ruhwedel $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Alexander Frolov $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Adam Hall $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Brian Campbell $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Francis Verreault-Paul $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Antti Pihlstrom $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Niklas Kronwall $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Brian Gionta $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Mike Ribeiro $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Total Farm Players27
Salary Commitment
Year 2018 : $2,550,000
Year 2019 : $1,275,000
Year 2020 : $450,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,550,000
Year 2019 : $1,275,000
Year 2020 : $450,000
Year 2021 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée Pepsi
Level 1: 5000 - $125 - 3,987 - 79.75%
Level 2: 4000 - $75 - 3,072 - 76.81%
Level 3: 2000 - $40 - 1,501 - 75.05%
Level 4: 3176 - $30 - 2,531 - 79.69%
Luxury : 1000 - $215 - 772 - 77.18%
Total Capacity :15176
Farm
Farm Level 1: 2000 - $25 - 1,524 - 76.21%
Farm Level 2: 1000 - $10 - 741 - 74.06%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %11,863 - 78.17%
Average Income per Game$1,535,775
Year to Date Revenue$6,143,099
Farm
Home Games Left36
Average Attendance - %2,265 - 75.49%
Average Income per Game$67,811
Year to Date Revenue$339,057

Expense

Pro Players Total Salaries$64,355,000
Pro Players Total Average Salaries$64,355,000
Farm Players Total Salaries$2,026,000
Farm Players Total Average Salaries$2,026,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,331,629
Farm Year To Date Expenses$297,654
Pro Salary Cap Per Days$367,743
Pro Salary Cap To Date$6,121,914
Farm Salary Cap Per Days$12,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,823,666
Farm Estimated Season Revenue$2,441,210
Pro Remaining Season Days158
Pro Expenses Per Days$379,171
Pro Estimated Expenses$59,909,018
Farm Remaining Season Days146
Farm Expenses Per Days$17,031
Farm Estimated Expenses$2,486,526
Estimated Season Expenses$62,395,544
Estimated Season Salary Cap$64,225,308
Estimate Under Maximum Salary Cap of $76,000,050$11,774,742
Estimate Over Minimum Salary Cap of $57,000,000 $7,225,308
Current Bank Account$23,320,359
Projected Bank Account$20,189,691

Pro Players Salaries

Andrey Vasilevskiy $8,000,000 (8)
-Salary Remaining : $7,222,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,222,857
Jamie Benn $6,800,000 (6)
-Salary Remaining : $6,139,429
-Salary Average : $6,800,000
-Salary Average Remaining : $6,139,429
Vladimir Tarasenko $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Brendan Smith $5,000,000 (2)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Cody Franson $4,500,000 (1)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Andrew MacDonald $4,500,000 (3)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
David Perron $4,500,000 (4)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Derick Brassard $4,250,000 (1)
-Salary Remaining : $3,837,143
-Salary Average : $4,250,000
-Salary Average Remaining : $3,837,143
Nick Bjugstad $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Nick Foligno $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Connor Murphy $2,000,000 (4)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Jake Muzzin $2,000,000 (3)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Brandon Manning $1,350,000 (2)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
J.T. Brown $1,200,000 (3)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Olivier Roy $1,100,000 (2)
-Salary Remaining : $993,143
-Salary Average : $1,100,000
-Salary Average Remaining : $993,143
Matthew Peca $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Philip Lane (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Joey Hishon $980,000 (1)
-Salary Remaining : $884,800
-Salary Average : $980,000
-Salary Average Remaining : $884,800
Alex Biega $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Tom Kuhnhackl $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Tyler Motte $925,000 (2)
-Salary Remaining : $835,143
-Salary Average : $925,000
-Salary Average Remaining : $835,143
Zach Aston-Reese $850,000 (1)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players22
Salary Commitment
Year 2018 : $65,355,000
Year 2019 : $44,375,000
Year 2020 : $29,000,000
Year 2021 : $21,300,000
Salary Average Commitment
Year 2018 : $65,355,000
Year 2019 : $44,375,000
Year 2020 : $29,000,000
Year 2021 : $21,300,000
Salary Cap with 1 Way Contract
Year 2018 : $65,355,000
Year 2019 : $44,375,000
Year 2020 : $29,000,000
Year 2021 : $21,300,000

Farm Players Salaries

Hunter Drew $150,000 (4)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Alexander Killorn $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Nick Ebert $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Gabriel Gagné $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Dillon Fournier $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ivan Nalimov $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Mason McDonald $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Josh Archibald $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Mikael Wikstrand $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Brett Kulak $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Christopher Clapperton $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Cam Barker $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Ben Hanowski $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jack Nevins $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Justin Bailey $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Dmitry Sokolov $78,000 (3)
Salary Remaining : $69,865
Salary Average : $78,000
Salary Average Remaining : $69,865
Brett Lernout $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Shane Eiserman $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Raphaël Kuonen $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Alexis Pepin $70,000 (3)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Bokondji Imama $68,000 (3)
Salary Remaining : $60,908
Salary Average : $68,000
Salary Average Remaining : $60,908
Connor Crisp $65,000 (3)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Christopher Higgins $55,000 (1)
Salary Remaining : $49,264
Salary Average : $55,000
Salary Average Remaining : $49,264
Alexandre Picard $45,000 (1)
Salary Remaining : $40,307
Salary Average : $45,000
Salary Average Remaining : $40,307
Total Farm Players24
Salary Commitment
Year 2018 : $2,026,000
Year 2019 : $1,096,000
Year 2020 : $836,000
Year 2021 : $150,000
Salary Average Commitment
Year 2018 : $2,026,000
Year 2019 : $1,096,000
Year 2020 : $836,000
Year 2021 : $150,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5562 - $97 - 5,510 - 99.07%
Level 2: 5000 - $52 - 4,946 - 98.92%
Level 3: 2000 - $30 - 1,990 - 99.49%
Level 4: 4000 - $23 - 3,822 - 95.56%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $23 - 1,546 - 77.32%
Farm Level 2: 1000 - $9 - 751 - 75.14%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,268 - 98.33%
Average Income per Game$1,667,707
Year to Date Revenue$6,670,827
Farm
Home Games Left36
Average Attendance - %2,298 - 76.59%
Average Income per Game$63,071
Year to Date Revenue$315,357

Expense

Pro Players Total Salaries$73,950,000
Pro Players Total Average Salaries$73,950,000
Farm Players Total Salaries$2,340,000
Farm Players Total Average Salaries$2,340,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,121,424
Farm Year To Date Expenses$321,565
Pro Salary Cap Per Days$422,571
Pro Salary Cap To Date$7,010,860
Farm Salary Cap Per Days$14,356
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,705,150
Farm Estimated Season Revenue$2,270,570
Pro Remaining Season Days158
Pro Expenses Per Days$425,714
Pro Estimated Expenses$67,262,812
Farm Remaining Season Days146
Farm Expenses Per Days$18,650
Farm Estimated Expenses$2,722,900
Estimated Season Expenses$69,985,712
Estimated Season Salary Cap$73,777,078
Estimate Under Maximum Salary Cap of $76,000,050$2,222,972
Estimate Over Minimum Salary Cap of $57,000,000 $16,777,078
Current Bank Account$17,506,078
Projected Bank Account$11,496,086

Pro Players Salaries

Tyler Ennis $7,350,000 (7)
-Salary Remaining : $6,636,000
-Salary Average : $7,350,000
-Salary Average Remaining : $6,636,000
Adam Larsson $6,500,000 (6)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Jonathan Huberdeau $6,000,000 (2)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Jacob Josefson $6,000,000 (7)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Alec Martinez $5,500,000 (4)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
James Van Riemsdyk $5,500,000 (4)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Ryan Murray (Out of Payroll) $5,000,000 (2)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Alexander Radulov $5,000,000 (3)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Mikael Backlund $4,100,000 (2)
-Salary Remaining : $3,701,714
-Salary Average : $4,100,000
-Salary Average Remaining : $3,701,714
Matthew Nieto $3,750,000 (1)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Calvin de Haan $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Aaron Ness $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Sven Andrighetto $2,800,000 (2)
-Salary Remaining : $2,528,000
-Salary Average : $2,800,000
-Salary Average Remaining : $2,528,000
Benjamin Conz $2,250,000 (3)
-Salary Remaining : $2,031,429
-Salary Average : $2,250,000
-Salary Average Remaining : $2,031,429
Nicolas Petan $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Mattias Backman $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Brock McGinn $2,000,000 (2)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Mike Smith $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Frank Corrado $1,800,000 (2)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Myles Bell $1,600,000 (2)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Ryan Dzingel $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Joe Veleno $850,000 (3)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players22
Salary Commitment
Year 2018 : $78,950,000
Year 2019 : $68,250,000
Year 2020 : $38,950,000
Year 2021 : $30,850,000
Salary Average Commitment
Year 2018 : $78,950,000
Year 2019 : $68,250,000
Year 2020 : $38,950,000
Year 2021 : $30,850,000
Salary Cap with 1 Way Contract
Year 2018 : $78,950,000
Year 2019 : $68,250,000
Year 2020 : $38,950,000
Year 2021 : $30,850,000

Farm Players Salaries

Mike Weber $285,000 (1)
Salary Remaining : $255,276
Salary Average : $285,000
Salary Average Remaining : $255,276
Francis Perron $140,000 (2)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Alex Nedeljkovic $140,000 (2)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Julien Nantel $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Maxime St-Cyr $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Liam O'Brien (Out of Payroll) $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Martins Dzierkals $110,000 (3)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Tim Brent $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Sébastien Piché $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Nicolas Deslauriers $100,000 (5)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Jean-Sébastien Dea $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Andrew O'Brien $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Philippe Myers $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Antoine Waked $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Alexandre Fortin $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jérémy Lauzon (Out of Payroll) $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Mathieu Brisebois $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
A.J. Greer $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jean-Christophe Beaudin $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Bruno-Carl Denis $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Chase Marchand $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Manuel Wiederer $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Alexandre Bélanger $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Nathan Walker $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Stephon Williams $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Total Farm Players25
Salary Commitment
Year 2018 : $2,540,000
Year 2019 : $1,615,000
Year 2020 : $685,000
Year 2021 : $100,000
Salary Average Commitment
Year 2018 : $2,540,000
Year 2019 : $1,615,000
Year 2020 : $685,000
Year 2021 : $100,000

Seattle Saints



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 5000 - $100 - 5,000 - 100.00%
Level 2: 5000 - $60 - 4,492 - 89.84%
Level 3: 2000 - $33 - 1,979 - 98.95%
Level 4: 4459 - $20 - 4,066 - 91.19%
Luxury : 1000 - $210 - 771 - 77.08%
Total Capacity :17459
Farm
Farm Level 1: 2000 - $25 - 1,499 - 74.94%
Farm Level 2: 1000 - $10 - 751 - 75.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,308 - 93.41%
Average Income per Game$1,606,227
Year to Date Revenue$6,424,907
Farm
Home Games Left37
Average Attendance - %2,250 - 74.99%
Average Income per Game$67,019
Year to Date Revenue$268,074

Expense

Pro Players Total Salaries$72,050,000
Pro Players Total Average Salaries$71,333,333
Farm Players Total Salaries$4,704,500
Farm Players Total Average Salaries$4,704,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,025,147
Farm Year To Date Expenses$577,217
Pro Salary Cap Per Days$407,619
Pro Salary Cap To Date$6,858,380
Farm Salary Cap Per Days$28,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,430,390
Farm Estimated Season Revenue$2,479,684
Pro Remaining Season Days158
Pro Expenses Per Days$417,429
Pro Estimated Expenses$65,953,782
Farm Remaining Season Days146
Farm Expenses Per Days$33,463
Farm Estimated Expenses$4,885,598
Estimated Season Expenses$70,839,380
Estimated Season Salary Cap$71,262,182
Estimate Under Maximum Salary Cap of $76,000,050$4,737,868
Estimate Over Minimum Salary Cap of $57,000,000 $14,262,182
Current Bank Account$16,960,159
Projected Bank Account$8,030,853

Pro Players Salaries

Max Pacioretty $8,000,000 (6)
-Salary Remaining : $7,222,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,222,857
Patrik Berglund $5,750,000 (4)
-Salary Remaining : $5,191,429
-Salary Average : $5,750,000
-Salary Average Remaining : $5,191,429
Darnell Nurse $5,500,000 (4)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
John Gibson $4,500,000 (2)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Carl Hagelin $4,100,000 (2)
-Salary Remaining : $3,701,714
-Salary Average : $4,100,000
-Salary Average Remaining : $3,701,714
Cody Hodgson $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $3,611,429
-Salary Average : $3,283,333
-Salary Average Remaining : $2,964,381
Keith Aulie $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Mika Zibanejad (Out of Payroll) $3,900,000 (1)
-Salary Remaining : $3,521,143
-Salary Average : $3,900,000
-Salary Average Remaining : $3,521,143
Anders Lee $3,750,000 (5)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Taylor Doherty $3,500,000 (4)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Ben Smith $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Alexander Urbom $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Beau Bennett $3,000,000 (4)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Raman Hrabarenka $2,950,000 (3)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Dana Tyrell $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Patrice Cormier $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Valeri Nichushkin $1,900,000 (1)
-Salary Remaining : $1,715,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,715,429
Justin Kloos $1,300,000 (2)
-Salary Remaining : $1,173,714
-Salary Average : $1,300,000
-Salary Average Remaining : $1,173,714
Chandler Stephenson $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Yan-Pavel Laplante $850,000 (2)
-Salary Remaining : $767,429
-Salary Average : $850,000
-Salary Average Remaining : $767,429
Total Pro Players22
Salary Commitment
Year 2018 : $75,950,000
Year 2019 : $58,650,000
Year 2020 : $36,450,000
Year 2021 : $33,500,000
Salary Average Commitment
Year 2018 : $75,233,333
Year 2019 : $57,933,333
Year 2020 : $36,450,000
Year 2021 : $33,500,000
Salary Cap with 1 Way Contract
Year 2018 : $75,233,333
Year 2019 : $57,933,333
Year 2020 : $36,450,000
Year 2021 : $33,500,000

Farm Players Salaries

Chet Pickard $299,500 (3)
Salary Remaining : $268,264
Salary Average : $299,500
Salary Average Remaining : $268,264
Nick Bonino $290,000 (1)
Salary Remaining : $259,755
Salary Average : $290,000
Salary Average Remaining : $259,755
Justin Falk $280,000 (1)
Salary Remaining : $250,798
Salary Average : $280,000
Salary Average Remaining : $250,798
Wojtek Wolski $270,000 (2)
Salary Remaining : $241,840
Salary Average : $270,000
Salary Average Remaining : $241,840
Jesper Jensen $250,000 (2)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Kirill Petrov $215,000 (3)
Salary Remaining : $192,577
Salary Average : $215,000
Salary Average Remaining : $192,577
Alex Chiasson $200,000 (3)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Dalton Prout $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Mike Condon $200,000 (1)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Jordan Schneider $200,000 (4)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Brandon Kozun $190,000 (2)
Salary Remaining : $170,184
Salary Average : $190,000
Salary Average Remaining : $170,184
Eric Gryba $185,000 (1)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Brian Lashoff $180,000 (1)
Salary Remaining : $161,227
Salary Average : $180,000
Salary Average Remaining : $161,227
Philip McRae $175,000 (2)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Pius Suter $160,000 (2)
Salary Remaining : $143,313
Salary Average : $160,000
Salary Average Remaining : $143,313
Jason Akeson $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Chad Johnson $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Connor Hurley $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Mikhail Grabovski $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Matthew Irwin $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Simon Moser $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Mac Bennett $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Vinny Saponari $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Tomas Kundratek $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
John Nyberg $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Connor Clifton $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Sam Kurker $55,000 (3)
Salary Remaining : $49,264
Salary Average : $55,000
Salary Average Remaining : $49,264
Total Farm Players27
Salary Commitment
Year 2018 : $4,704,500
Year 2019 : $2,644,500
Year 2020 : $1,249,500
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $4,704,500
Year 2019 : $2,644,500
Year 2020 : $1,249,500
Year 2021 : $200,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6500 - $130 - 3,892 - 59.88%
Level 2: 5500 - $70 - 3,534 - 64.26%
Level 3: 2150 - $40 - 1,500 - 69.79%
Level 4: 4000 - $39 - 1,934 - 48.36%
Luxury : 1000 - $250 - 667 - 66.72%
Total Capacity :19150
Farm
Farm Level 1: 2000 - $50 - 1,416 - 70.81%
Farm Level 2: 1000 - $10 - 749 - 74.93%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %11,529 - 60.20%
Average Income per Game$1,572,921
Year to Date Revenue$7,864,605
Farm
Home Games Left37
Average Attendance - %2,166 - 72.18%
Average Income per Game$116,675
Year to Date Revenue$466,698

Expense

Pro Players Total Salaries$75,250,000
Pro Players Total Average Salaries$75,250,000
Farm Players Total Salaries$3,382,500
Farm Players Total Average Salaries$3,382,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,659,707
Farm Year To Date Expenses$431,681
Pro Salary Cap Per Days$430,000
Pro Salary Cap To Date$7,310,000
Farm Salary Cap Per Days$20,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,625,156
Farm Estimated Season Revenue$4,316,956
Pro Remaining Season Days158
Pro Expenses Per Days$450,571
Pro Estimated Expenses$71,190,218
Farm Remaining Season Days146
Farm Expenses Per Days$24,433
Farm Estimated Expenses$3,567,218
Estimated Season Expenses$74,757,436
Estimated Season Salary Cap$75,250,000
Estimate Under Maximum Salary Cap of $76,000,050$750,050
Estimate Over Minimum Salary Cap of $57,000,000 $18,250,000
Current Bank Account$10,570,718
Projected Bank Account-$3,244,606

Pro Players Salaries

Tyler Johnson $9,800,000 (8)
-Salary Remaining : $8,848,000
-Salary Average : $9,800,000
-Salary Average Remaining : $8,848,000
Dustin Brown $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Evgeny Grachev $6,500,000 (6)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Ryan O'Reilly $6,000,000 (5)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Jonathan Quick $5,500,000 (1)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Mark Scheifele $4,500,000 (1)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Drew Stafford $4,500,000 (3)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Alex Goligoski $4,000,000 (4)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Joe Thornton $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Marc-Andre Bourdon $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Tuomo Ruutu $3,500,000 (3)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Jordan Caron $3,250,000 (2)
-Salary Remaining : $2,934,286
-Salary Average : $3,250,000
-Salary Average Remaining : $2,934,286
Ian Cole $2,550,000 (2)
-Salary Remaining : $2,302,286
-Salary Average : $2,550,000
-Salary Average Remaining : $2,302,286
Kevin Klein $2,000,000 (2)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
William Carrier $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Aaron Dell $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Will Butcher $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Clayton Keller $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Colton Parayko $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Leland Irving $900,000 (1)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Jake Guentzel $900,000 (1)
-Salary Remaining : $812,571
-Salary Average : $900,000
-Salary Average Remaining : $812,571
Liam Reddox $800,000 (3)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Kevin Dallman $700,000 (1)
-Salary Remaining : $632,000
-Salary Average : $700,000
-Salary Average Remaining : $632,000
Total Pro Players23
Salary Commitment
Year 2018 : $75,250,000
Year 2019 : $47,800,000
Year 2020 : $35,100,000
Year 2021 : $26,300,000
Salary Average Commitment
Year 2018 : $75,250,000
Year 2019 : $47,800,000
Year 2020 : $35,100,000
Year 2021 : $26,300,000
Salary Cap with 1 Way Contract
Year 2018 : $75,250,000
Year 2019 : $47,800,000
Year 2020 : $35,100,000
Year 2021 : $26,300,000

Farm Players Salaries

Brandon Dubinsky $280,000 (3)
Salary Remaining : $250,798
Salary Average : $280,000
Salary Average Remaining : $250,798
Alexei Emelin $250,000 (2)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Jarred Tinordi $200,000 (3)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Jordan Szwarz $200,000 (4)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Jan Rutta $200,000 (2)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Victor Antipin (Out of Payroll) $177,500 (2)
Salary Remaining : $158,988
Salary Average : $177,500
Salary Average Remaining : $158,988
Jamie McGinn $175,000 (1)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Sami Aittokallio $170,000 (1)
Salary Remaining : $152,270
Salary Average : $170,000
Salary Average Remaining : $152,270
Yohann Auvitu $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Alex Grant $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Daniel Carcillo $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Michael Santorelli $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Sebastian Wannstrom $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jake Chelios $110,000 (2)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Borna Rendulic $97,500 (2)
Salary Remaining : $87,331
Salary Average : $97,500
Salary Average Remaining : $87,331
Andrey Makarov $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Francis Charette $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
David Booth $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Mathieu Carle $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Alex Dostie $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Mike Vecchione $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Mattias Ritola $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Richard Bachman $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Johnny Boychuk $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Peter Regin $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Dustin Boyd $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Jarret Stoll $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Total Farm Players27
Salary Commitment
Year 2018 : $3,560,000
Year 2019 : $2,190,000
Year 2020 : $955,000
Year 2021 : $200,000
Salary Average Commitment
Year 2018 : $3,560,000
Year 2019 : $2,190,000
Year 2020 : $955,000
Year 2021 : $200,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 6500 - $220 - 2,600 - 40.00%
Level 2: 5500 - $120 - 2,200 - 40.00%
Level 3: 2204 - $70 - 901 - 40.87%
Level 4: 4000 - $50 - 1,613 - 40.32%
Luxury : 1000 - $400 - 414 - 41.38%
Total Capacity :19204
Farm
Farm Level 1: 2000 - $35 - 1,518 - 75.90%
Farm Level 2: 1000 - $15 - 757 - 75.68%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %7,727 - 40.24%
Average Income per Game$1,706,333
Year to Date Revenue$6,825,333
Farm
Home Games Left36
Average Attendance - %2,275 - 75.83%
Average Income per Game$96,078
Year to Date Revenue$480,390

Expense

Pro Players Total Salaries$74,117,000
Pro Players Total Average Salaries$73,929,500
Farm Players Total Salaries$2,330,000
Farm Players Total Average Salaries$2,330,000
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,399,361
Farm Year To Date Expenses$324,601
Pro Salary Cap Per Days$422,454
Pro Salary Cap To Date$7,266,866
Farm Salary Cap Per Days$14,294
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,134,330
Farm Estimated Season Revenue$3,458,808
Pro Remaining Season Days158
Pro Expenses Per Days$429,240
Pro Estimated Expenses$67,819,920
Farm Remaining Season Days146
Farm Expenses Per Days$19,816
Farm Estimated Expenses$2,893,136
Estimated Season Expenses$70,713,056
Estimated Season Salary Cap$74,014,598
Estimate Under Maximum Salary Cap of $76,000,050$1,985,452
Estimate Over Minimum Salary Cap of $57,000,000 $17,014,598
Current Bank Account$25,347,617
Projected Bank Account$21,227,699

Pro Players Salaries

Steven Stamkos $9,500,000 (7)
-Salary Remaining : $8,577,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,577,143
P.K. Subban $8,000,000 (8)
-Salary Remaining : $7,222,857
-Salary Average : $7,812,500
-Salary Average Remaining : $7,053,571
Tuukka Rask $6,500,000 (2)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Marc Staal $5,500,000 (2)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Alex Galchenyuk $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Mike Green $5,500,000 (4)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Michael Grabner $5,500,000 (2)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
David Desharnais $5,000,000 (1)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Nikita Zadorov $4,500,000 (5)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Jean-Gabriel Pageau $3,750,000 (2)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
Nathan Beaulieu $2,000,000 (1)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Devante Smith-Pelly $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Nick Cousins $1,700,000 (1)
-Salary Remaining : $1,534,857
-Salary Average : $1,700,000
-Salary Average Remaining : $1,534,857
Malcolm Subban $1,567,000 (2)
-Salary Remaining : $1,414,777
-Salary Average : $1,567,000
-Salary Average Remaining : $1,414,777
Drake Caggiula $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Phillip Danault $1,300,000 (1)
-Salary Remaining : $1,173,714
-Salary Average : $1,300,000
-Salary Average Remaining : $1,173,714
Scott Kosmachuk $1,200,000 (2)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Jason Pominville $1,000,000 (1)
-Salary Remaining : $902,857
-Salary Average : $1,000,000
-Salary Average Remaining : $902,857
Elias Pettersson $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Owen Tippett $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Jakob Chychrun $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Total Pro Players21
Salary Commitment
Year 2018 : $74,117,000
Year 2019 : $60,417,000
Year 2020 : $34,900,000
Year 2021 : $27,500,000
Salary Average Commitment
Year 2018 : $73,929,500
Year 2019 : $60,229,500
Year 2020 : $34,712,500
Year 2021 : $27,312,500
Salary Cap with 1 Way Contract
Year 2018 : $73,929,500
Year 2019 : $60,229,500
Year 2020 : $34,712,500
Year 2021 : $27,312,500

Farm Players Salaries

Carl Soderberg $250,000 (1)
Salary Remaining : $223,926
Salary Average : $250,000
Salary Average Remaining : $223,926
Radko Gudas $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Anthony Stewart (Out of Payroll) $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Pontus Aberg $125,000 (2)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Samuel Morin $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Adam Janosik $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jaroslav Janus $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Daniel Carr $110,000 (2)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Denis Golubev $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Zach Hyman $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Konstantin Barulin $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Austin Wagner $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Nicolas Aubé-Kubel $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Vitali Abramov $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Tucker Poolman $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Adam Wilcox $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Brian Sutherby $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Brandon Burlon $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Guillaume Brisebois $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Stefan Chaput $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Aaron Palushaj $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Adam Burish $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Luke Witkowski $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Dmytro Timashov $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players24
Salary Commitment
Year 2018 : $2,455,000
Year 2019 : $1,195,000
Year 2020 : $565,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,455,000
Year 2019 : $1,195,000
Year 2020 : $565,000
Year 2021 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6500 - $100 - 5,861 - 90.16%
Level 2: 5319 - $60 - 4,429 - 83.27%
Level 3: 2000 - $35 - 1,970 - 98.49%
Level 4: 4000 - $20 - 3,872 - 96.81%
Luxury : 1000 - $200 - 814 - 81.42%
Total Capacity :18819
Farm
Farm Level 1: 250 - $35 - 190 - 76.10%
Farm Level 2: 1237 - $15 - 891 - 72.05%
Farm Total Capacity :1487

Income

Home Games Left36
Average Attendance - %16,946 - 90.05%
Average Income per Game$1,729,930
Year to Date Revenue$8,649,651
Farm
Home Games Left37
Average Attendance - %1,082 - 72.73%
Average Income per Game$29,841
Year to Date Revenue$119,364

Expense

Pro Players Total Salaries$72,700,000
Pro Players Total Average Salaries$72,533,334
Farm Players Total Salaries$2,014,500
Farm Players Total Average Salaries$2,014,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$7,325,145
Farm Year To Date Expenses$289,610
Pro Salary Cap Per Days$414,476
Pro Salary Cap To Date$7,114,668
Farm Salary Cap Per Days$12,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,277,487
Farm Estimated Season Revenue$1,104,117
Pro Remaining Season Days158
Pro Expenses Per Days$426,857
Pro Estimated Expenses$67,443,406
Farm Remaining Season Days146
Farm Expenses Per Days$16,960
Farm Estimated Expenses$2,476,160
Estimated Season Expenses$69,919,566
Estimated Season Salary Cap$74,601,876
Estimate Under Maximum Salary Cap of $76,000,050$1,398,174
Estimate Over Minimum Salary Cap of $57,000,000 $17,601,876
Current Bank Account$71,422,387
Projected Bank Account$64,884,425

Pro Players Salaries

Phil Kessel $7,500,000 (6)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Nazem Kadri $7,000,000 (5)
-Salary Remaining : $6,320,000
-Salary Average : $6,833,334
-Salary Average Remaining : $6,169,524
Nicklas Backstrom $6,700,000 (3)
-Salary Remaining : $6,049,143
-Salary Average : $6,700,000
-Salary Average Remaining : $6,049,143
Tobias Enstrom $6,500,000 (4)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Steve Mason $6,000,000 (4)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Luke Schenn $5,900,000 (3)
-Salary Remaining : $5,326,857
-Salary Average : $5,900,000
-Salary Average Remaining : $5,326,857
Theo Peckham $3,800,000 (1)
-Salary Remaining : $3,430,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,430,857
Morgan Rielly $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Zack Kassian $3,000,000 (5)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Louis Leblanc $3,000,000 (5)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Dustin Tokarski $3,000,000 (2)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Brady Skjei $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Teemu Pulkkinen $2,500,000 (1)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Tyler Biggs $1,750,000 (2)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Jesse Blacker $1,700,000 (4)
-Salary Remaining : $1,534,857
-Salary Average : $1,700,000
-Salary Average Remaining : $1,534,857
James Melindy $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Taylor Pyatt $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Andrew Agozzino $1,400,000 (1)
-Salary Remaining : $1,264,000
-Salary Average : $1,400,000
-Salary Average Remaining : $1,264,000
Sam Carrick $1,350,000 (3)
-Salary Remaining : $1,218,857
-Salary Average : $1,350,000
-Salary Average Remaining : $1,218,857
Josh Leivo $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Sebastian Aho $950,000 (1)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Trevor Smith $700,000 (3)
-Salary Remaining : $632,000
-Salary Average : $700,000
-Salary Average Remaining : $632,000
Total Pro Players22
Salary Commitment
Year 2018 : $72,700,000
Year 2019 : $62,550,000
Year 2020 : $49,350,000
Year 2021 : $34,700,000
Salary Average Commitment
Year 2018 : $72,533,334
Year 2019 : $62,383,334
Year 2020 : $49,183,334
Year 2021 : $34,533,334
Salary Cap with 1 Way Contract
Year 2018 : $72,533,334
Year 2019 : $62,383,334
Year 2020 : $49,183,334
Year 2021 : $34,533,334

Farm Players Salaries

Mark Olver $185,000 (1)
Salary Remaining : $165,706
Salary Average : $185,000
Salary Average Remaining : $165,706
Ville Pokka $175,000 (3)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Matt Taormina $154,500 (1)
Salary Remaining : $138,387
Salary Average : $154,500
Salary Average Remaining : $138,387
Stanislav Galiev (Out of Payroll) $150,000 (1)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Dominic Moore $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Timo Pielmeier $125,000 (1)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Eetu Sopanen $100,000 (2)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Charles Hudon $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Mikko Rantanen $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Artturi Lehkonen $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Kasperi Kapanen $95,000 (3)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Garret Sparks $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Ilya Lyubushkin $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Aleksi Saarela $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Robin Salo $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Alexander Barabanov $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Justin Kirkland $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Lennart Petrell $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Andrew Crescenzi $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Pavel Valentenko $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Petrus Palmu $60,000 (2)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Total Farm Players21
Salary Commitment
Year 2018 : $2,164,500
Year 2019 : $915,000
Year 2020 : $585,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,164,500
Year 2019 : $915,000
Year 2020 : $585,000
Year 2021 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - $95 - 5,947 - 91.49%
Level 2: 5410 - $55 - 4,993 - 92.29%
Level 3: 2000 - $33 - 1,968 - 98.38%
Level 4: 4000 - $20 - 3,854 - 96.34%
Luxury : 1000 - $200 - 822 - 82.20%
Total Capacity :18910
Farm
Farm Level 1: 2000 - $35 - 1,490 - 74.49%
Farm Level 2: 1000 - $15 - 754 - 75.43%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,583 - 92.98%
Average Income per Game$1,707,494
Year to Date Revenue$6,829,974
Farm
Home Games Left37
Average Attendance - %2,244 - 74.80%
Average Income per Game$94,548
Year to Date Revenue$378,192

Expense

Pro Players Total Salaries$79,375,000
Pro Players Total Average Salaries$79,375,000
Farm Players Total Salaries$2,530,000
Farm Players Total Average Salaries$2,530,000
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value-$4,000,000
Pro Year To Date Expenses$7,705,571
Farm Year To Date Expenses$359,636
Pro Salary Cap Per Days$453,571
Pro Salary Cap To Date$7,608,428
Farm Salary Cap Per Days$15,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,177,260
Farm Estimated Season Revenue$3,498,276
Pro Remaining Season Days158
Pro Expenses Per Days$459,286
Pro Estimated Expenses$72,567,188
Farm Remaining Season Days146
Farm Expenses Per Days$20,123
Farm Estimated Expenses$2,937,958
Estimated Season Expenses$75,505,146
Estimated Season Salary Cap$75,272,646
Estimate Under Maximum Salary Cap of $76,000,050$727,404
Estimate Over Minimum Salary Cap of $57,000,000 $18,272,646
Current Bank Account$57,565,847
Projected Bank Account$48,736,237

Pro Players Salaries

Ryan Kesler $7,000,000 (3)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Evander Kane $6,750,000 (5)
-Salary Remaining : $6,094,286
-Salary Average : $6,750,000
-Salary Average Remaining : $6,094,286
Dougie Hamilton $6,650,000 (6)
-Salary Remaining : $6,004,000
-Salary Average : $6,650,000
-Salary Average Remaining : $6,004,000
Aaron Ekblad $6,500,000 (5)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Tyler Seguin $6,500,000 (2)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Alexander Edler $6,500,000 (7)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Cory Schneider $6,300,000 (3)
-Salary Remaining : $5,688,000
-Salary Average : $6,300,000
-Salary Average Remaining : $5,688,000
Brandon Sutter $6,000,000 (5)
-Salary Remaining : $5,417,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,417,143
Jason Demers $5,500,000 (3)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
John Klingberg $4,750,000 (5)
-Salary Remaining : $4,288,571
-Salary Average : $4,750,000
-Salary Average Remaining : $4,288,571
Darcy Kuemper $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Mikhail Grigorenko $2,200,000 (3)
-Salary Remaining : $1,986,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,986,286
Brad Hunt $2,200,000 (4)
-Salary Remaining : $1,986,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,986,286
Rocco Grimaldi $1,750,000 (1)
-Salary Remaining : $1,580,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,580,000
Dmitrij Jaskin $1,700,000 (2)
-Salary Remaining : $1,534,857
-Salary Average : $1,700,000
-Salary Average Remaining : $1,534,857
T.J. Galiardi $1,500,000 (3)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Nick Shore $1,400,000 (3)
-Salary Remaining : $1,264,000
-Salary Average : $1,400,000
-Salary Average Remaining : $1,264,000
Nicolas Kerdiles $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Christian Dvorak $925,000 (1)
-Salary Remaining : $835,143
-Salary Average : $925,000
-Salary Average Remaining : $835,143
Cooper Marody $800,000 (2)
-Salary Remaining : $722,286
-Salary Average : $800,000
-Salary Average Remaining : $722,286
Matteson Iacopelli $750,000 (2)
-Salary Remaining : $677,143
-Salary Average : $750,000
-Salary Average Remaining : $677,143
Total Pro Players21
Salary Commitment
Year 2018 : $79,375,000
Year 2019 : $75,500,000
Year 2020 : $63,250,000
Year 2021 : $39,350,000
Salary Average Commitment
Year 2018 : $79,375,000
Year 2019 : $75,500,000
Year 2020 : $63,250,000
Year 2021 : $39,350,000
Salary Cap with 1 Way Contract
Year 2018 : $79,375,000
Year 2019 : $75,500,000
Year 2020 : $63,250,000
Year 2021 : $39,350,000

Farm Players Salaries

Eddie Lack $210,000 (4)
Salary Remaining : $188,098
Salary Average : $210,000
Salary Average Remaining : $188,098
Riley Nash $200,000 (1)
Salary Remaining : $179,141
Salary Average : $200,000
Salary Average Remaining : $179,141
Teemu Laakso $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Tim Connolly $140,000 (1)
Salary Remaining : $125,399
Salary Average : $140,000
Salary Average Remaining : $125,399
Dennis Persson $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Anton Rodin $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Joseph Labate $120,000 (2)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Nicklas Jensen $120,000 (3)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Mats Zuccarello $110,000 (4)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Tom Gilbert $110,000 (3)
Salary Remaining : $98,528
Salary Average : $110,000
Salary Average Remaining : $98,528
Justin Shugg $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Mathieu Perreault $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Sami Lepisto $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Kellan Tochkin (Out of Payroll) $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Alexandre Grenier $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Julius Bergman $85,000 (2)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Michael Raffl $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Alex Friesen $80,000 (2)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Patrick McNally (Out of Payroll) $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Ludwig Blomstrand $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Joe Cannata $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Joffrey Lupul $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Matic Podlipnik $75,000 (2)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Dmitri Kosmachev $70,000 (1)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Bobby Sanguinetti (Out of Payroll) $65,000 (2)
Salary Remaining : $58,221
Salary Average : $65,000
Salary Average Remaining : $58,221
Mark Owuya $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Ben Lovejoy $60,000 (1)
Salary Remaining : $53,742
Salary Average : $60,000
Salary Average Remaining : $53,742
Total Farm Players27
Salary Commitment
Year 2018 : $2,765,000
Year 2019 : $1,810,000
Year 2020 : $950,000
Year 2021 : $320,000
Salary Average Commitment
Year 2018 : $2,765,000
Year 2019 : $1,810,000
Year 2020 : $950,000
Year 2021 : $320,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6506 - $78 - 6,163 - 94.72%
Level 2: 5000 - $53 - 4,935 - 98.71%
Level 3: 2000 - $30 - 1,992 - 99.60%
Level 4: 4000 - $18 - 3,930 - 98.26%
Luxury : 1000 - $180 - 997 - 99.68%
Total Capacity :18506
Farm
Farm Level 1: 2000 - $35 - 1,453 - 72.64%
Farm Level 2: 1000 - $25 - 790 - 78.98%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18,017 - 97.36%
Average Income per Game$1,567,763
Year to Date Revenue$7,838,817
Farm
Home Games Left37
Average Attendance - %2,243 - 74.75%
Average Income per Game$105,179
Year to Date Revenue$420,716

Expense

Pro Players Total Salaries$71,100,000
Pro Players Total Average Salaries$69,385,714
Farm Players Total Salaries$2,470,000
Farm Players Total Average Salaries$2,470,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,233,428
Farm Year To Date Expenses$338,437
Pro Salary Cap Per Days$389,633
Pro Salary Cap To Date$6,849,185
Farm Salary Cap Per Days$15,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,439,482
Farm Estimated Season Revenue$3,891,623
Pro Remaining Season Days158
Pro Expenses Per Days$417,714
Pro Estimated Expenses$65,998,812
Farm Remaining Season Days146
Farm Expenses Per Days$21,288
Farm Estimated Expenses$3,108,048
Estimated Season Expenses$69,106,860
Estimated Season Salary Cap$68,411,199
Estimate Under Maximum Salary Cap of $76,000,050$7,588,851
Estimate Over Minimum Salary Cap of $57,000,000 $11,411,199
Current Bank Account$37,947,459
Projected Bank Account$29,171,704

Pro Players Salaries

James Neal $9,000,000 (6)
-Salary Remaining : $8,125,714
-Salary Average : $7,285,714
-Salary Average Remaining : $6,577,959
Braden Holtby $7,500,000 (6)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Jack Johnson $7,000,000 (4)
-Salary Remaining : $6,320,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,320,000
Dion Phaneuf $6,500,000 (1)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Ryan Ellis $4,500,000 (3)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Braydon Coburn $4,500,000 (2)
-Salary Remaining : $4,062,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,062,857
Ty Rattie $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Mikael Granlund $4,000,000 (1)
-Salary Remaining : $3,611,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,611,429
Artem Anisimov $3,500,000 (2)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Kyle Clifford $3,500,000 (3)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Jason Zucker $2,400,000 (1)
-Salary Remaining : $2,166,857
-Salary Average : $2,400,000
-Salary Average Remaining : $2,166,857
Michael Matheson $2,300,000 (2)
-Salary Remaining : $2,076,571
-Salary Average : $2,300,000
-Salary Average Remaining : $2,076,571
Joe Colborne $2,000,000 (2)
-Salary Remaining : $1,805,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,805,714
Pavel Francouz $1,800,000 (3)
-Salary Remaining : $1,625,143
-Salary Average : $1,800,000
-Salary Average Remaining : $1,625,143
Michael Dal Colle $1,600,000 (3)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Emerson Etem $1,500,000 (1)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Alexei Mitrofanov $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Saku Maenalanen $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Jacob De La Rose (Out of Payroll) $1,200,000 (1)
-Salary Remaining : $1,083,429
-Salary Average : $1,200,000
-Salary Average Remaining : $1,083,429
Pavel Zacha (Out of Payroll) $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Pavel Buchnevich $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Mikhail Sergachev $950,000 (2)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Total Pro Players22
Salary Commitment
Year 2018 : $72,050,000
Year 2019 : $50,050,000
Year 2020 : $33,900,000
Year 2021 : $20,500,000
Salary Average Commitment
Year 2018 : $70,335,714
Year 2019 : $48,335,714
Year 2020 : $33,185,714
Year 2021 : $21,785,714
Salary Cap with 1 Way Contract
Year 2018 : $70,335,714
Year 2019 : $48,335,714
Year 2020 : $33,185,714
Year 2021 : $21,785,714

Farm Players Salaries

Nick Ritchie $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Danny aus den Birken $135,000 (3)
Salary Remaining : $120,920
Salary Average : $135,000
Salary Average Remaining : $120,920
Dominik Kahun $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Theodor Blueger $130,000 (2)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Michael McCarron $125,000 (3)
Salary Remaining : $111,963
Salary Average : $125,000
Salary Average Remaining : $111,963
Daniel Bernhardt $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
David Griger $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
John Hayden $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
German Rubtsov $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Oliver Kylington $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Dryden Hunt $90,000 (2)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Dominik Simon $90,000 (3)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Lukas Bengtsson $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Kyle Capobianco $85,000 (3)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Tyler Soy $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Andrew Bodnarchuk $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Chaz Reddekopp $80,000 (3)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Manny Malhotra $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Johnathan MacLeod $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Veini Vehvilainen $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Yegor Rykov $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Mathias From $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Ken Appleby $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Matthew Bradley $75,000 (3)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Braydyn Chizen $70,000 (3)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Hudson Elynuik $70,000 (3)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Kevin Hancock $70,000 (3)
Salary Remaining : $62,699
Salary Average : $70,000
Salary Average Remaining : $62,699
Total Farm Players27
Salary Commitment
Year 2018 : $2,470,000
Year 2019 : $1,725,000
Year 2020 : $1,130,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,470,000
Year 2019 : $1,725,000
Year 2020 : $1,130,000
Year 2021 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $73 - 5,958 - 99.30%
Level 2: 5000 - $46 - 4,968 - 99.36%
Level 3: 3000 - $20 - 2,285 - 76.17%
Level 4: 4004 - $19 - 3,922 - 97.94%
Luxury : 2000 - $5 - 1,252 - 62.60%
Total Capacity :20004
Farm
Farm Level 1: 2000 - $18 - 1,508 - 75.41%
Farm Level 2: 1000 - $1 - 727 - 72.68%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,384 - 91.90%
Average Income per Game$1,176,979
Year to Date Revenue$4,707,917
Farm
Home Games Left37
Average Attendance - %2,235 - 74.50%
Average Income per Game$41,534
Year to Date Revenue$166,135

Expense

Pro Players Total Salaries$74,035,000
Pro Players Total Average Salaries$74,035,000
Farm Players Total Salaries$2,533,000
Farm Players Total Average Salaries$2,533,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,336,547
Farm Year To Date Expenses$358,659
Pro Salary Cap Per Days$423,057
Pro Salary Cap To Date$7,190,824
Farm Salary Cap Per Days$15,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,548,232
Farm Estimated Season Revenue$1,536,749
Pro Remaining Season Days158
Pro Expenses Per Days$431,629
Pro Estimated Expenses$68,197,382
Farm Remaining Season Days146
Farm Expenses Per Days$20,448
Farm Estimated Expenses$2,985,408
Estimated Season Expenses$71,182,790
Estimated Season Salary Cap$74,033,830
Estimate Under Maximum Salary Cap of $76,000,050$1,966,220
Estimate Over Minimum Salary Cap of $57,000,000 $17,033,830
Current Bank Account$37,923,087
Projected Bank Account$11,825,278

Pro Players Salaries

Loui Eriksson $7,500,000 (5)
-Salary Remaining : $6,771,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,771,429
Jake Gardiner $6,500,000 (7)
-Salary Remaining : $5,868,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,868,571
Nino Niederreiter $5,500,000 (5)
-Salary Remaining : $4,965,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,965,714
Kari Lehtonen $5,000,000 (3)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Luca Sbisa $5,000,000 (4)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Kris Russell $5,000,000 (4)
-Salary Remaining : $4,514,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,514,286
Evgeny Dadonov $3,785,000 (2)
-Salary Remaining : $3,417,314
-Salary Average : $3,785,000
-Salary Average Remaining : $3,417,314
Magnus Nygren $3,750,000 (5)
-Salary Remaining : $3,385,714
-Salary Average : $3,750,000
-Salary Average Remaining : $3,385,714
David Schlemko $3,500,000 (1)
-Salary Remaining : $3,160,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,160,000
Matt Calvert $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Stefan Elliott $3,000,000 (1)
-Salary Remaining : $2,708,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,708,571
Oscar Klefbom $2,950,000 (1)
-Salary Remaining : $2,663,429
-Salary Average : $2,950,000
-Salary Average Remaining : $2,663,429
Casey Cizikas $2,700,000 (3)
-Salary Remaining : $2,437,714
-Salary Average : $2,700,000
-Salary Average Remaining : $2,437,714
Matt Halischuk $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Andre Burakovsky $2,500,000 (1)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Ryan Strome $2,500,000 (2)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Marcus Foligno $2,500,000 (3)
-Salary Remaining : $2,257,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,257,143
Andrei Loktionov (Out of Payroll) $1,600,000 (2)
-Salary Remaining : $1,444,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,444,571
Brendan Perlini $1,500,000 (2)
-Salary Remaining : $1,354,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,354,286
Jordan Binnington $1,400,000 (1)
-Salary Remaining : $1,264,000
-Salary Average : $1,400,000
-Salary Average Remaining : $1,264,000
Pierre-Édouard Bellemare $1,100,000 (1)
-Salary Remaining : $993,143
-Salary Average : $1,100,000
-Salary Average Remaining : $993,143
Filip Zadina $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Brady Tkachuk $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Oliver Wahlstrom $950,000 (3)
-Salary Remaining : $857,714
-Salary Average : $950,000
-Salary Average Remaining : $857,714
Total Pro Players24
Salary Commitment
Year 2018 : $75,635,000
Year 2019 : $58,185,000
Year 2020 : $46,300,000
Year 2021 : $33,250,000
Salary Average Commitment
Year 2018 : $75,635,000
Year 2019 : $58,185,000
Year 2020 : $46,300,000
Year 2021 : $33,250,000
Salary Cap with 1 Way Contract
Year 2018 : $75,635,000
Year 2019 : $58,185,000
Year 2020 : $46,300,000
Year 2021 : $33,250,000

Farm Players Salaries

Linden Vey $175,000 (3)
Salary Remaining : $156,748
Salary Average : $175,000
Salary Average Remaining : $156,748
Angelo Miceli $165,000 (3)
Salary Remaining : $147,791
Salary Average : $165,000
Salary Average Remaining : $147,791
Adam Tambellini $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Vladislav Kamenev $150,000 (3)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Edward Pasquale $150,000 (2)
Salary Remaining : $134,356
Salary Average : $150,000
Salary Average Remaining : $134,356
Michael Joly $130,000 (3)
Salary Remaining : $116,442
Salary Average : $130,000
Salary Average Remaining : $116,442
Max Görtz $120,000 (1)
Salary Remaining : $107,485
Salary Average : $120,000
Salary Average Remaining : $107,485
Jérôme Verrier $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Nikolas Brouillard $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Colin Blackwell $100,000 (1)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Kevin Lidström $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Brent Pedersen $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Greg Chase $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Daniel Lafontaine $100,000 (3)
Salary Remaining : $89,571
Salary Average : $100,000
Salary Average Remaining : $89,571
Peter Stoykewych $98,000 (1)
Salary Remaining : $87,779
Salary Average : $98,000
Salary Average Remaining : $87,779
Ben Chiarot (Out of Payroll) $95,000 (1)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Jason Kasdorf $95,000 (2)
Salary Remaining : $85,092
Salary Average : $95,000
Salary Average Remaining : $85,092
Sebastian Owuya $92,500 (1)
Salary Remaining : $82,853
Salary Average : $92,500
Salary Average Remaining : $82,853
Ralfs Freibergs $92,500 (1)
Salary Remaining : $82,853
Salary Average : $92,500
Salary Average Remaining : $82,853
Erik Cernak $90,000 (1)
Salary Remaining : $80,613
Salary Average : $90,000
Salary Average Remaining : $80,613
Marcus Pettersson $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Noah Rod $85,000 (1)
Salary Remaining : $76,135
Salary Average : $85,000
Salary Average Remaining : $76,135
Ryan Graves $80,000 (1)
Salary Remaining : $71,656
Salary Average : $80,000
Salary Average Remaining : $71,656
Kay Schweri $75,000 (1)
Salary Remaining : $67,178
Salary Average : $75,000
Salary Average Remaining : $67,178
Total Farm Players24
Salary Commitment
Year 2018 : $2,628,000
Year 2019 : $1,615,000
Year 2020 : $1,370,000
Year 2021 : $0
Salary Average Commitment
Year 2018 : $2,628,000
Year 2019 : $1,615,000
Year 2020 : $1,370,000
Year 2021 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $76,000,050
Available Cap Space

Over Minimum of
$57,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $47,771,504 $66,542,070 $9,457,980 $9,542,070 212344
Arizona Coyotes $38,359,722 $75,300,621 $699,429 $18,300,621 232649
Boston Bruins -$9,657,220 $74,915,093 $1,084,957 $17,915,093 222749
Buffalo Sabres $63,437,497 $75,640,049 $360,001 $18,640,049 212849
Calgary Flames $67,326,392 $71,437,900 $4,562,150 $14,437,900 212748
Carolina Hurricanes $11,250,066 $75,225,739 $774,311 $18,225,739 232750
Chicago Blackhawks $84,911,527 $74,811,240 $1,188,810 $17,811,240 232144
Colorado Avalanche $30,512,757 $75,529,262 $470,788 $18,529,262 212546
Columbus Blue Jackets $3,228,654 $75,608,867 $391,183 $18,608,867 202646
Dallas Stars -$5,605,492 $68,685,078 $7,314,972 $11,685,078 232750
Detroit Red Wings $19,677,599 $72,504,024 $3,496,026 $15,504,024 212647
Edmonton Oilers $15,679,500 $73,105,093 $2,894,957 $16,105,093 202646
Florida Panthers $13,307,509 $73,411,357 $2,588,693 $16,411,357 232346
Los Angeles Kings $69,535,800 $75,668,621 $331,429 $18,668,621 212748
Minnesota Wild $47,018,847 $74,977,095 $1,022,955 $17,977,095 212748
Montreal Canadiens $39,642,856 $75,251,716 $748,334 $18,251,716 212546
Nashville Predators $50,008,071 $76,000,050 $0 $19,000,050 202343
New Jersey Devils $40,306,469 $75,866,119 $133,931 $18,866,119 202949
New York Islanders $19,642,044 $73,984,291 $2,015,759 $16,984,291 222648
New York Rangers $82,573,222 $68,762,943 $7,237,107 $11,762,943 232750
Ottawa Senators $2,777,057 $70,744,547 $5,255,503 $13,744,547 232649
Philadelphia Flyers $16,817,240 $74,782,970 $1,217,080 $17,782,970 232750
Pittsburgh Penguins $5,436,849 $75,546,450 $453,600 $18,546,450 212748
Quebec Nordiques $23,320,359 $64,225,308 $11,774,742 $7,225,308 222446
San Jose Sharks $17,506,078 $73,777,078 $2,222,972 $16,777,078 222547
Seattle Saints $16,960,159 $71,262,182 $4,737,868 $14,262,182 222749
St. Louis Blues $10,570,718 $75,250,000 $750,050 $18,250,000 232750
Tampa Bay Lightning $25,347,617 $74,014,598 $1,985,452 $17,014,598 212445
Toronto Maple Leafs $71,422,387 $74,601,876 $1,398,174 $17,601,876 222143
Vancouver Canucks $57,565,847 $75,272,646 $727,404 $18,272,646 212748
Washington Capitals $37,947,459 $68,411,199 $7,588,851 $11,411,199 222749
Winnipeg Jets $37,923,087 $74,033,830 $1,966,220 $17,033,830 242448