Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 99 $ - 5 124 - 85,39%
Level 2: 5000 - 63 $ - 4 505 - 90,10%
Level 3: 2000 - 39 $ - 1 791 - 89,55%
Level 4: 5099 - 25 $ - 4 413 - 86,54%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19099

Income

Home Games Left19
Average Attendance - %16 832 - 88,13%
Average Income per Game1 279 446 $
Year to Date Revenue2 558 891 $

Expense

Pro Players Total Salaries62 775 000 $
Farm Players Total Salaries3 181 667 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 691 178 $
Farm Year To Date Expenses305 957 $
Pro Salary Cap To Date4 488 970 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 309 464 $
Pro Remaining Season Days63
Pro Expenses Per Days963 603 $
Pro Estimated Expenses60 706 989 $
Farm Remaining Season Days64
Farm Expenses Per Days59 517 $
Farm Estimated Expenses3 809 088 $
Estimated Season Expenses64 516 077 $
Season Salary Cap62 775 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 775 000 $
Current Bank Account120 542 271 $
Projected Bank Account80 335 658 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 5 651 471 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Alexander Steen 5 800 000 $ (4)
-Salary Remaining : 5 373 529 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 5 188 235 $
Alexander Edler 5 000 000 $ (1)
-Salary Remaining : 4 632 353 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 4 632 353 $
Deryk Engelland 4 275 000 $ (4)
-Salary Remaining : 3 960 662 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 3 891 176 $
Tomas Hertl 3 000 000 $ (6)
-Salary Remaining : 2 779 412 $
Mikkel Boedker 2 550 000 $ (1)
-Salary Remaining : 2 362 500 $
Chris Kreider 2 475 000 $ (2)
-Salary Remaining : 2 293 015 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 2 084 559 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 1 852 941 $
Thomas Vanek 2 000 000 $ (4)
-Salary Remaining : 1 852 941 $
Drake Caggiula 1 350 000 $ (4)
-Salary Remaining : 1 250 735 $
Ben Lovejoy 1 100 000 $ (2)
-Salary Remaining : 1 019 118 $
Radko Gudas 991 667 $ (3)
-Salary Remaining : 918 750 $
Colton Parayko 925 000 $ (2)
-Salary Remaining : 856 985 $
Vince Dunn 883 333 $ (6)
-Salary Remaining : 818 382 $
Nate Prosser 650 000 $ (3)
-Salary Remaining : 602 206 $
Aaron Dell 625 000 $ (4)
-Salary Remaining : 579 044 $
Total Pro Players21
Salary Commitment
Year 39 : 62 775 000 $
Year 40 : 46 975 000 $
Year 41 : 27 675 000 $
Year 42 : 26 033 333 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 62 775 000 $
Year 40 : 46 975 000 $
Year 41 : 27 675 000 $
Year 42 : 26 033 333 $

Farm Players Salaries

Patrick Sharp 550 000 $ (1)
Salary Remaining : 510 145 $
Andrej Sekera 550 000 $ (3)
Salary Remaining : 510 145 $
Wade Megan 177 500 $ (3)
Salary Remaining : 164 638 $
Andy Welinski 177 500 $ (6)
Salary Remaining : 164 638 $
Tucker Poolman (Out of Payroll) 177 500 $ (6)
Salary Remaining : 164 638 $
Henrik Haapala 135 000 $ (6)
Salary Remaining : 125 217 $
Marcus Sorensen 135 000 $ (4)
Salary Remaining : 125 217 $
Vernon Fiddler 125 000 $ (1)
Salary Remaining : 115 942 $
TJ Brennan 97 500 $ (4)
Salary Remaining : 90 435 $
Jeremy Smith 97 500 $ (1)
Salary Remaining : 90 435 $
Riley Barber 92 500 $ (4)
Salary Remaining : 85 797 $
Casey Nelson 92 500 $ (2)
Salary Remaining : 85 797 $
Andrew Poturalski 92 500 $ (4)
Salary Remaining : 85 797 $
Matthew Highmore 92 500 $ (6)
Salary Remaining : 85 797 $
Madison Bowey 90 250 $ (6)
Salary Remaining : 83 710 $
Chris Bigras (Out of Payroll) 86 333 $ (2)
Salary Remaining : 80 077 $
Christian Jaros 80 167 $ (6)
Salary Remaining : 74 358 $
Vojtech Mozik 68 000 $ (2)
Salary Remaining : 63 072 $
Tanner Fritz 65 000 $ (6)
Salary Remaining : 60 290 $
Brett Kulak 65 000 $ (2)
Salary Remaining : 60 290 $
Sami Aittokallio 60 000 $ (1)
Salary Remaining : 55 652 $
Frederick Gaudreau 59 500 $ (4)
Salary Remaining : 55 188 $
Garrett Mitchell 58 750 $ (4)
Salary Remaining : 54 493 $
Joonas Nattinen 55 000 $ (2)
Salary Remaining : 51 014 $
Jordan Szwarz 55 000 $ (4)
Salary Remaining : 51 014 $
Justin Florek 55 000 $ (3)
Salary Remaining : 51 014 $
Cade Fairchild 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players27
Salary Commitment
Year 39 : 3 445 500 $
Year 40 : 2 613 000 $
Year 41 : 2 191 167 $
Year 42 : 1 408 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 4 891 - 81,52%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 6500 - 20 $ - 5 522 - 84,95%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20500

Income

Home Games Left20
Average Attendance - %18 413 - 89,82%
Average Income per Game1 286 494 $
Year to Date Revenue1 286 494 $

Expense

Pro Players Total Salaries58 620 416 $
Farm Players Total Salaries3 408 291 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 457 385 $
Farm Year To Date Expenses391 905 $
Pro Salary Cap To Date4 310 325 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 729 880 $
Pro Remaining Season Days63
Pro Expenses Per Days891 477 $
Pro Estimated Expenses56 163 051 $
Farm Remaining Season Days64
Farm Expenses Per Days78 381 $
Farm Estimated Expenses5 016 384 $
Estimated Season Expenses61 179 435 $
Season Salary Cap58 620 416 $
Estimate Under Maximum Salary Cap of 77 000 000 $18 379 584 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 620 416 $
Current Bank Account51 264 029 $
Projected Bank Account15 814 474 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (6)
-Salary Remaining : 7 875 000 $
Brandon Saad 6 000 000 $ (3)
-Salary Remaining : 5 558 824 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 4 632 353 $
Morgan Rielly 5 000 000 $ (1)
-Salary Remaining : 4 632 353 $
Justin Faulk 4 833 333 $ (1)
-Salary Remaining : 4 477 941 $
Evgeny Dadonov 4 000 000 $ (6)
-Salary Remaining : 3 705 882 $
Cody Eakin 3 850 000 $ (5)
-Salary Remaining : 3 566 912 $
Jesse Puljujarvi 3 425 000 $ (4)
-Salary Remaining : 3 173 162 $
Jason Demers 3 400 000 $ (1)
-Salary Remaining : 3 150 000 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 2 316 176 $
Blake Comeau 2 400 000 $ (3)
-Salary Remaining : 2 223 529 $
Nick Schmaltz 1 541 667 $ (4)
-Salary Remaining : 1 428 309 $
Alex Tuch 1 350 000 $ (4)
-Salary Remaining : 1 250 735 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 972 794 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 856 985 $
Phillip Danault 912 500 $ (4)
-Salary Remaining : 845 404 $
Ben Hutton 896 250 $ (2)
-Salary Remaining : 830 349 $
Jujhar Khaira 894 166 $ (2)
-Salary Remaining : 828 419 $
Evan Rodrigues 842 500 $ (2)
-Salary Remaining : 780 551 $
Sam Gagner 650 000 $ (4)
-Salary Remaining : 602 206 $
Joe Morrow 650 000 $ (2)
-Salary Remaining : 602 206 $
Total Pro Players21
Salary Commitment
Year 39 : 58 620 416 $
Year 40 : 42 887 083 $
Year 41 : 37 629 167 $
Year 42 : 29 229 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 58 620 416 $
Year 40 : 42 887 083 $
Year 41 : 37 629 167 $
Year 42 : 29 229 167 $

Farm Players Salaries

John-Michael Liles 387 500 $ (2)
Salary Remaining : 359 420 $
Michael Dal Colle 306 333 $ (6)
Salary Remaining : 284 135 $
Jason Chimera 225 000 $ (2)
Salary Remaining : 208 696 $
Lance Bouma 220 000 $ (4)
Salary Remaining : 204 058 $
Adam Gaudette 149 167 $ (6)
Salary Remaining : 138 357 $
Martin Necas 146 250 $ (6)
Salary Remaining : 135 652 $
Dylan Sikura 138 750 $ (6)
Salary Remaining : 128 696 $
Sonny Milano 126 333 $ (2)
Salary Remaining : 117 179 $
Jon Merrill 113 750 $ (1)
Salary Remaining : 105 507 $
Nicholas Merkley 107 583 $ (6)
Salary Remaining : 99 787 $
Justin Peters 100 000 $ (2)
Salary Remaining : 92 754 $
Jonas Hiller 100 000 $ (1)
Salary Remaining : 92 754 $
Sammy Blais 93 583 $ (6)
Salary Remaining : 86 802 $
Daniel Carr 92 500 $ (2)
Salary Remaining : 85 797 $
Dominic Turgeon 91 917 $ (6)
Salary Remaining : 85 256 $
Vladislav Kamenev 89 417 $ (4)
Salary Remaining : 82 937 $
Remi Elie 89 417 $ (4)
Salary Remaining : 82 937 $
Morgan Klimchuk 86 333 $ (6)
Salary Remaining : 80 077 $
Kyle Rau 85 875 $ (2)
Salary Remaining : 79 652 $
Marko Dano 85 000 $ (5)
Salary Remaining : 78 841 $
Ethan Bear 79 833 $ (6)
Salary Remaining : 74 048 $
Gemel Smith 70 000 $ (4)
Salary Remaining : 64 928 $
Tyler Graovac 62 500 $ (3)
Salary Remaining : 57 971 $
Julian Melchiori 62 500 $ (2)
Salary Remaining : 57 971 $
Alan Quine 61 250 $ (2)
Salary Remaining : 56 812 $
Dennis Everberg 60 000 $ (5)
Salary Remaining : 55 652 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 55 652 $
Bogdan Yakimov 60 000 $ (3)
Salary Remaining : 55 652 $
Jeremy Morin 57 500 $ (3)
Salary Remaining : 53 333 $
Total Farm Players29
Salary Commitment
Year 39 : 3 408 291 $
Year 40 : 3 134 541 $
Year 41 : 1 993 583 $
Year 42 : 1 813 583 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 5 652 - 80,74%
Level 2: 5500 - 75 $ - 3 520 - 64,00%
Level 3: 2500 - 50 $ - 1 282 - 51,28%
Level 4: 5000 - 20 $ - 4 805 - 96,10%
Luxury : 2000 - 185 $ - 1 151 - 57,55%
Total Capacity :22000

Income

Home Games Left20
Average Attendance - %16 410 - 74,59%
Average Income per Game1 322 569 $
Year to Date Revenue1 322 569 $

Expense

Pro Players Total Salaries70 386 974 $
Farm Players Total Salaries2 639 698 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 471 077 $
Farm Year To Date Expenses249 473 $
Pro Salary Cap To Date5 324 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 451 380 $
Pro Remaining Season Days63
Pro Expenses Per Days1 064 514 $
Pro Estimated Expenses67 064 382 $
Farm Remaining Season Days64
Farm Expenses Per Days49 126 $
Farm Estimated Expenses3 144 064 $
Estimated Season Expenses70 208 446 $
Season Salary Cap70 386 974 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 613 026 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 386 974 $
Current Bank Account69 680 167 $
Projected Bank Account25 923 101 $

Pro Players Salaries

Shea Weber 7 857 143 $ (5)
-Salary Remaining : 7 279 412 $
David Pastrnak 6 666 666 $ (2)
-Salary Remaining : 6 176 470 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 5 095 588 $
Evander Kane 5 250 000 $ (3)
-Salary Remaining : 4 863 971 $
Brayden Schenn 5 125 000 $ (6)
-Salary Remaining : 4 748 162 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 4 354 412 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 4 014 706 $
Patric Hornqvist (Out of Payroll) 4 250 000 $ (5)
-Salary Remaining : 3 937 500 $
Cam Talbot 4 166 667 $ (4)
-Salary Remaining : 3 860 294 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 3 798 529 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 705 882 $
Ondrej Palat 3 333 333 $ (5)
-Salary Remaining : 3 088 235 $
Brandon Tanev 2 999 999 $ (1)
-Salary Remaining : 2 779 411 $
Nino Niederreiter 2 666 667 $ (2)
-Salary Remaining : 2 470 589 $
Ryan Ellis 2 500 000 $ (6)
-Salary Remaining : 2 316 176 $
Micheal Ferland 1 750 000 $ (6)
-Salary Remaining : 1 621 324 $
Joel Edmundson 925 000 $ (2)
-Salary Remaining : 856 985 $
Brock McGinn 894 166 $ (2)
-Salary Remaining : 828 419 $
J.T. Miller 874 000 $ (2)
-Salary Remaining : 809 735 $
Tim Heed 775 000 $ (4)
-Salary Remaining : 718 015 $
Chris Tierney 735 000 $ (4)
-Salary Remaining : 680 956 $
Blake Coleman 660 000 $ (4)
-Salary Remaining : 611 471 $
Mike Condon 575 000 $ (2)
-Salary Remaining : 532 721 $
Total Pro Players23
Salary Commitment
Year 39 : 74 636 974 $
Year 40 : 63 203 642 $
Year 41 : 45 902 143 $
Year 42 : 40 652 143 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 74 636 974 $
Year 40 : 63 203 642 $
Year 41 : 45 902 143 $
Year 42 : 40 652 143 $

Farm Players Salaries

Cory Conacher 300 000 $ (2)
Salary Remaining : 278 261 $
Brad Hunt 300 000 $ (3)
Salary Remaining : 278 261 $
Eric Gelinas 157 500 $ (3)
Salary Remaining : 146 087 $
Mark Jankowski 149 375 $ (4)
Salary Remaining : 138 551 $
Hunter Shinkaruk 107 583 $ (2)
Salary Remaining : 99 787 $
Alex Petrovic 105 000 $ (1)
Salary Remaining : 97 391 $
Brendan Lemieux 103 907 $ (6)
Salary Remaining : 96 377 $
Riku Helenius 100 000 $ (1)
Salary Remaining : 92 754 $
Nick Cousins 100 000 $ (3)
Salary Remaining : 92 754 $
Rob O'Gara 92 500 $ (4)
Salary Remaining : 85 797 $
Patrick Sieloff 89 417 $ (2)
Salary Remaining : 82 937 $
Warren Foegele 80 000 $ (6)
Salary Remaining : 74 203 $
Marek Langhamer 73 333 $ (4)
Salary Remaining : 68 019 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 67 246 $
Dominik Simon 69 250 $ (2)
Salary Remaining : 64 232 $
Tanner Kero 66 750 $ (2)
Salary Remaining : 61 913 $
Colby Cave 65 500 $ (6)
Salary Remaining : 60 754 $
Paul Carey 65 000 $ (4)
Salary Remaining : 60 290 $
Brett Lernout 62 833 $ (2)
Salary Remaining : 58 280 $
Kyle Baun 62 500 $ (2)
Salary Remaining : 57 971 $
Stefan Elliott 60 000 $ (3)
Salary Remaining : 55 652 $
T.J. Tynan 60 000 $ (4)
Salary Remaining : 55 652 $
Tyler Randell 60 000 $ (2)
Salary Remaining : 55 652 $
Ryan Bourque 60 000 $ (1)
Salary Remaining : 55 652 $
Michael Latta 60 000 $ (3)
Salary Remaining : 55 652 $
Connor Brickley 59 250 $ (2)
Salary Remaining : 54 957 $
Aaron Ness 57 500 $ (2)
Salary Remaining : 53 333 $
Total Farm Players27
Salary Commitment
Year 39 : 2 639 698 $
Year 40 : 2 374 698 $
Year 41 : 1 367 115 $
Year 42 : 689 615 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 115 $ - 4 499 - 73,75%
Level 2: 5100 - 90 $ - 2 903 - 56,91%
Level 3: 2100 - 60 $ - 1 143 - 54,43%
Level 4: 7250 - 40 $ - 2 900 - 40,00%
Luxury : 1100 - 240 $ - 814 - 73,95%
Total Capacity :21650

Income

Home Games Left19
Average Attendance - %12 258 - 56,62%
Average Income per Game1 274 210 $
Year to Date Revenue2 548 419 $

Expense

Pro Players Total Salaries76 788 629 $
Farm Players Total Salaries2 013 933 $
Coaches Total Salaries3 701 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 807 985 $
Farm Year To Date Expenses254 705 $
Pro Salary Cap To Date5 646 225 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 209 980 $
Pro Remaining Season Days63
Pro Expenses Per Days1 161 597 $
Pro Estimated Expenses73 180 611 $
Farm Remaining Season Days64
Farm Expenses Per Days50 941 $
Farm Estimated Expenses3 260 224 $
Estimated Season Expenses76 440 835 $
Season Salary Cap76 788 629 $
Estimate Under Maximum Salary Cap of 77 000 000 $211 371 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 788 629 $
Current Bank Account95 922 277 $
Projected Bank Account43 691 422 $

Pro Players Salaries

Zach Parise 7 538 462 $ (1)
-Salary Remaining : 6 984 163 $
Vladimir Tarasenko 7 500 000 $ (6)
-Salary Remaining : 6 948 529 $
Ryan Kesler 6 875 000 $ (3)
-Salary Remaining : 6 369 485 $
Jordan Eberle 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Tyler Seguin 5 750 000 $ (4)
-Salary Remaining : 5 327 206 $
Tyler Myers 5 500 000 $ (4)
-Salary Remaining : 5 095 588 $
Ben Bishop 4 916 667 $ (6)
-Salary Remaining : 4 555 147 $
Marc Methot 4 900 000 $ (5)
-Salary Remaining : 4 539 706 $
Carl Soderberg 4 750 000 $ (2)
-Salary Remaining : 4 400 735 $
Nikolay Kulemin 4 250 000 $ (1)
-Salary Remaining : 3 937 500 $
Victor Hedman 4 000 000 $ (4)
-Salary Remaining : 3 705 882 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 3 057 353 $
Frans Nielsen 2 750 000 $ (1)
-Salary Remaining : 2 547 794 $
Kevin Bieksa 2 500 000 $ (4)
-Salary Remaining : 2 316 176 $
Nick Ritchie 1 627 500 $ (2)
-Salary Remaining : 1 507 831 $
Anthony Duclair 1 200 000 $ (2)
-Salary Remaining : 1 111 765 $
Matt Bartkowski 1 000 000 $ (5)
-Salary Remaining : 926 471 $
Klas Dahlbeck 850 000 $ (3)
-Salary Remaining : 787 500 $
Reto Berra 806 000 $ (3)
-Salary Remaining : 746 735 $
Nicolas Deslauriers 775 000 $ (5)
-Salary Remaining : 718 015 $
Total Pro Players20
Salary Commitment
Year 39 : 76 788 629 $
Year 40 : 52 950 167 $
Year 41 : 45 372 667 $
Year 42 : 36 841 667 $
Salary Average Commitment
Year 39 : 3 500 000 $
Year 40 : 3 500 000 $
Year 41 : 3 500 000 $
Year 42 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 39 : 76 788 629 $
Year 40 : 52 950 167 $
Year 41 : 45 372 667 $
Year 42 : 36 841 667 $

Farm Players Salaries

Evgeny Medvedev 300 000 $ (1)
Salary Remaining : 278 261 $
Kevin Klein 290 000 $ (3)
Salary Remaining : 268 986 $
Karri Ramo 275 000 $ (1)
Salary Remaining : 255 072 $
Anthony DeAngelo 126 333 $ (4)
Salary Remaining : 117 179 $
Griffen Molino 92 500 $ (4)
Salary Remaining : 85 797 $
John Gilmour 92 500 $ (6)
Salary Remaining : 85 797 $
Mikko Koskinen 80 100 $ (4)
Salary Remaining : 74 296 $
Ales Hemsky 80 100 $ (3)
Salary Remaining : 74 296 $
Michal Rozsival (Out of Payroll) 80 100 $ (2)
Salary Remaining : 74 296 $
Daniel Brickley 75 000 $ (6)
Salary Remaining : 69 565 $
Chase Balisy 65 000 $ (6)
Salary Remaining : 60 290 $
John Ramage 61 250 $ (1)
Salary Remaining : 56 812 $
Josh Leivo 61 250 $ (4)
Salary Remaining : 56 812 $
Dainius Zubrus 60 600 $ (2)
Salary Remaining : 56 209 $
Mike Santorelli 60 600 $ (2)
Salary Remaining : 56 209 $
Tyler Kennedy 60 600 $ (2)
Salary Remaining : 56 209 $
Tanner Glass 60 600 $ (2)
Salary Remaining : 56 209 $
Brent Regner 60 000 $ (3)
Salary Remaining : 55 652 $
Kevin Porter 57 500 $ (2)
Salary Remaining : 53 333 $
Henrik Karlsson 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players20
Salary Commitment
Year 39 : 2 094 033 $
Year 40 : 1 402 783 $
Year 41 : 1 022 783 $
Year 42 : 592 683 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 5 009 - 77,06%
Level 2: 5500 - 90 $ - 3 168 - 57,60%
Level 3: 2500 - 60 $ - 1 196 - 47,84%
Level 4: 7250 - 50 $ - 2 900 - 40,00%
Luxury : 1250 - 250 $ - 784 - 62,72%
Total Capacity :23000

Income

Home Games Left20
Average Attendance - %13 057 - 56,77%
Average Income per Game1 379 267 $
Year to Date Revenue1 379 267 $

Expense

Pro Players Total Salaries62 766 666 $
Farm Players Total Salaries1 304 667 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 725 490 $
Farm Year To Date Expenses138 020 $
Pro Salary Cap To Date4 615 195 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 585 340 $
Pro Remaining Season Days63
Pro Expenses Per Days945 098 $
Pro Estimated Expenses59 541 174 $
Farm Remaining Season Days64
Farm Expenses Per Days27 604 $
Farm Estimated Expenses1 766 656 $
Estimated Season Expenses61 307 830 $
Season Salary Cap62 766 666 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 233 334 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 766 666 $
Current Bank Account44 610 285 $
Projected Bank Account10 887 795 $

Pro Players Salaries

David Backes 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 5 558 824 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 5 558 824 $
Mike Smith 5 666 666 $ (1)
-Salary Remaining : 5 249 999 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 4 910 294 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 4 863 971 $
Jonas Brodin 4 166 667 $ (6)
-Salary Remaining : 3 860 294 $
Cam Fowler 4 000 000 $ (4)
-Salary Remaining : 3 705 882 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 3 705 882 $
Auston Matthews 3 775 000 $ (4)
-Salary Remaining : 3 497 426 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 1 852 941 $
Neal Pionk 1 775 000 $ (6)
-Salary Remaining : 1 644 485 $
Julius Honka 1 363 333 $ (4)
-Salary Remaining : 1 263 088 $
Anton Khudobin 1 200 000 $ (2)
-Salary Remaining : 1 111 765 $
Dalton Prout 1 075 000 $ (2)
-Salary Remaining : 995 956 $
Andreas Englund 925 000 $ (4)
-Salary Remaining : 856 985 $
Markus Granlund 900 000 $ (3)
-Salary Remaining : 833 824 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 806 029 $
Keith Kinkaid 750 000 $ (1)
-Salary Remaining : 694 853 $
Oscar Fantenberg 650 000 $ (6)
-Salary Remaining : 602 206 $
James Wisniewski 550 000 $ (1)
-Salary Remaining : 509 559 $
Tom Gilbert 550 000 $ (1)
-Salary Remaining : 509 559 $
Total Pro Players22
Salary Commitment
Year 39 : 62 766 666 $
Year 40 : 50 000 000 $
Year 41 : 40 855 000 $
Year 42 : 34 655 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 62 766 666 $
Year 40 : 50 000 000 $
Year 41 : 40 855 000 $
Year 42 : 34 655 000 $

Farm Players Salaries

Thatcher Demko 294 167 $ (6)
Salary Remaining : 272 850 $
Denis Gurianov 167 500 $ (4)
Salary Remaining : 155 362 $
Boyd Gordon 95 000 $ (1)
Salary Remaining : 88 116 $
Alex Formenton 92 500 $ (6)
Salary Remaining : 85 797 $
Bud Holloway 85 000 $ (1)
Salary Remaining : 78 841 $
PA Parenteau 80 000 $ (2)
Salary Remaining : 74 203 $
Brad Boyes 70 000 $ (1)
Salary Remaining : 64 928 $
Steve Downie 70 000 $ (1)
Salary Remaining : 64 928 $
Antoine Bibeau 65 000 $ (4)
Salary Remaining : 60 290 $
Turner Elson 60 500 $ (2)
Salary Remaining : 56 116 $
Mike Halmo 57 500 $ (1)
Salary Remaining : 53 333 $
Stephen Gionta 57 500 $ (2)
Salary Remaining : 53 333 $
John Scott 55 000 $ (1)
Salary Remaining : 51 014 $
Bryan Bickell 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players14
Salary Commitment
Year 39 : 1 304 667 $
Year 40 : 817 167 $
Year 41 : 619 167 $
Year 42 : 619 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 90 $ - 5 903 - 98,38%
Level 2: 5000 - 60 $ - 4 891 - 97,81%
Level 3: 2000 - 45 $ - 1 458 - 72,90%
Level 4: 7273 - 25 $ - 4 630 - 63,65%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left19
Average Attendance - %17 881 - 84,05%
Average Income per Game1 314 503 $
Year to Date Revenue2 629 005 $

Expense

Pro Players Total Salaries67 563 332 $
Farm Players Total Salaries2 271 000 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 556 125 $
Farm Year To Date Expenses208 045 $
Pro Salary Cap To Date4 967 890 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 975 548 $
Pro Remaining Season Days63
Pro Expenses Per Days1 111 225 $
Pro Estimated Expenses70 007 175 $
Farm Remaining Season Days64
Farm Expenses Per Days41 609 $
Farm Estimated Expenses2 662 976 $
Estimated Season Expenses72 670 151 $
Season Salary Cap67 563 332 $
Estimate Under Maximum Salary Cap of 77 000 000 $9 436 668 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 563 332 $
Current Bank Account18 499 215 $
Projected Bank Account(29 195 388 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (4)
-Salary Remaining : 7 875 000 $
Rick Nash 7 800 000 $ (2)
-Salary Remaining : 7 226 471 $
Erik Johnson 6 000 000 $ (6)
-Salary Remaining : 5 558 824 $
Dustin Brown 5 875 000 $ (5)
-Salary Remaining : 5 443 015 $
Matt Niskanen 5 750 000 $ (3)
-Salary Remaining : 5 327 206 $
Keith Yandle 5 250 000 $ (2)
-Salary Remaining : 4 863 971 $
Reilly Smith 5 000 000 $ (6)
-Salary Remaining : 4 632 353 $
John Carlson 3 966 666 $ (2)
-Salary Remaining : 3 674 999 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 3 242 647 $
Tyler Johnson 3 333 333 $ (3)
-Salary Remaining : 3 088 235 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 2 130 882 $
Brayden McNabb 1 700 000 $ (5)
-Salary Remaining : 1 575 000 $
Mikko Rantanen 1 627 500 $ (2)
-Salary Remaining : 1 507 831 $
Teuvo Teravainen 1 460 833 $ (2)
-Salary Remaining : 1 353 419 $
Antti Raanta 1 000 000 $ (3)
-Salary Remaining : 926 471 $
Andrew Copp 1 000 000 $ (3)
-Salary Remaining : 926 471 $
Brandon Montour 925 000 $ (4)
-Salary Remaining : 856 985 $
Markus Nutivaara 925 000 $ (4)
-Salary Remaining : 856 985 $
Ryan Dzingel 900 000 $ (2)
-Salary Remaining : 833 824 $
Brian Gibbons 750 000 $ (2)
-Salary Remaining : 694 853 $
Total Pro Players20
Salary Commitment
Year 39 : 67 563 332 $
Year 40 : 67 563 332 $
Year 41 : 40 008 333 $
Year 42 : 28 925 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 67 563 332 $
Year 40 : 67 563 332 $
Year 41 : 40 008 333 $
Year 42 : 28 925 000 $

Farm Players Salaries

Calvin de Haan 330 000 $ (5)
Salary Remaining : 306 087 $
Sebastien Aho 177 500 $ (4)
Salary Remaining : 164 638 $
Taylor Fedun 150 000 $ (2)
Salary Remaining : 139 130 $
Mason Raymond 100 000 $ (2)
Salary Remaining : 92 754 $
Collin Delia 100 000 $ (4)
Salary Remaining : 92 754 $
Samuel Girard 93 583 $ (6)
Salary Remaining : 86 802 $
Michael Mersch 92 500 $ (2)
Salary Remaining : 85 797 $
Jon Gillies 92 500 $ (4)
Salary Remaining : 85 797 $
Cristoval Nieves 92 500 $ (4)
Salary Remaining : 85 797 $
Vinny Lettieri 92 500 $ (6)
Salary Remaining : 85 797 $
Maxim Mamin 92 500 $ (6)
Salary Remaining : 85 797 $
Laurent Dauphin 89 417 $ (2)
Salary Remaining : 82 937 $
AJ Greer 82 500 $ (4)
Salary Remaining : 76 522 $
Nicolas Roy 81 500 $ (6)
Salary Remaining : 75 594 $
Xavier Ouellet 71 500 $ (3)
Salary Remaining : 66 319 $
Anton Rodin 70 000 $ (4)
Salary Remaining : 64 928 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 60 290 $
Jonathan Racine 60 000 $ (1)
Salary Remaining : 55 652 $
Andrey Makarov 60 000 $ (2)
Salary Remaining : 55 652 $
Lukas Sedlak 60 000 $ (4)
Salary Remaining : 55 652 $
Tom Kuhnhackl 57 500 $ (2)
Salary Remaining : 53 333 $
Stephane Da Costa 55 000 $ (3)
Salary Remaining : 51 014 $
Michael Keranen 55 000 $ (1)
Salary Remaining : 51 014 $
Maxim Lapierre 50 000 $ (3)
Salary Remaining : 46 377 $
Total Farm Players24
Salary Commitment
Year 39 : 2 271 000 $
Year 40 : 2 091 000 $
Year 41 : 1 541 583 $
Year 42 : 1 365 083 $
Salary Average Commitment
Year 39 : 100 000 $
Year 40 : 100 000 $
Year 41 : 100 000 $
Year 42 : 100 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4860 - 22 $ - 4 860 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18860

Income

Home Games Left19
Average Attendance - %18 860 - 100,00%
Average Income per Game1 289 112 $
Year to Date Revenue2 578 224 $

Expense

Pro Players Total Salaries62 779 443 $
Farm Players Total Salaries2 532 334 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 836 725 $
Farm Year To Date Expenses255 965 $
Pro Salary Cap To Date4 616 135 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 493 128 $
Pro Remaining Season Days63
Pro Expenses Per Days967 345 $
Pro Estimated Expenses60 942 735 $
Farm Remaining Season Days64
Farm Expenses Per Days51 193 $
Farm Estimated Expenses3 276 352 $
Estimated Season Expenses64 219 087 $
Season Salary Cap62 779 443 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 220 557 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 779 443 $
Current Bank Account131 189 101 $
Projected Bank Account91 463 142 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (1)
-Salary Remaining : 6 485 294 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 5 558 824 $
Mike Hoffman 5 187 500 $ (1)
-Salary Remaining : 4 806 066 $
Dmitry Orlov 5 100 000 $ (6)
-Salary Remaining : 4 725 000 $
Gustav Nyquist 4 750 000 $ (1)
-Salary Remaining : 4 400 735 $
Steve Mason 4 100 000 $ (4)
-Salary Remaining : 3 798 529 $
Rickard Rakell 3 789 444 $ (2)
-Salary Remaining : 3 510 808 $
Will Butcher 3 775 000 $ (6)
-Salary Remaining : 3 497 426 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 3 474 265 $
Blake Hillman 3 700 000 $ (5)
-Salary Remaining : 3 427 941 $
Michael Grabner 3 000 000 $ (2)
-Salary Remaining : 2 779 412 $
Nate Schmidt 2 225 000 $ (5)
-Salary Remaining : 2 061 397 $
Ian Cole 2 100 000 $ (5)
-Salary Remaining : 1 945 588 $
Kevin Fiala 1 363 333 $ (6)
-Salary Remaining : 1 263 088 $
Radek Faksa 1 338 333 $ (2)
-Salary Remaining : 1 239 926 $
Alexander Kerfoot 1 137 500 $ (6)
-Salary Remaining : 1 053 860 $
Anthony Beauvillier 1 106 667 $ (4)
-Salary Remaining : 1 025 294 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 833 824 $
Scottie Upshall 900 000 $ (2)
-Salary Remaining : 833 824 $
Anthony Mantha 863 333 $ (2)
-Salary Remaining : 799 853 $
Denis Malgin 693 333 $ (4)
-Salary Remaining : 642 353 $
Total Pro Players21
Salary Commitment
Year 39 : 62 779 443 $
Year 40 : 44 941 943 $
Year 41 : 35 050 833 $
Year 42 : 29 050 833 $
Salary Average Commitment
Year 39 : 3 700 000 $
Year 40 : 3 700 000 $
Year 41 : 3 700 000 $
Year 42 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 39 : 62 779 443 $
Year 40 : 44 941 943 $
Year 41 : 35 050 833 $
Year 42 : 29 050 833 $

Farm Players Salaries

Jori Lehtera 470 000 $ (3)
Salary Remaining : 435 942 $
Jason Garrison 460 000 $ (3)
Salary Remaining : 426 667 $
Chad Johnson 170 000 $ (4)
Salary Remaining : 157 681 $
Devante Smith-Pelly 130 000 $ (2)
Salary Remaining : 120 580 $
Ian McCoshen 102 500 $ (4)
Salary Remaining : 95 072 $
Zachary Sanford 92 500 $ (4)
Salary Remaining : 85 797 $
Peter Cehlarik 92 500 $ (4)
Salary Remaining : 85 797 $
Roland McKeown 89 417 $ (6)
Salary Remaining : 82 937 $
Kyle Capobianco 89 417 $ (6)
Salary Remaining : 82 937 $
Matt Donovan 82 500 $ (1)
Salary Remaining : 76 522 $
Slater Koekkoek 80 000 $ (4)
Salary Remaining : 74 203 $
Garret Sparks 77 000 $ (2)
Salary Remaining : 71 420 $
Steven Fogarty 75 000 $ (6)
Salary Remaining : 69 565 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 67 246 $
Anthony Stolarz 72 500 $ (4)
Salary Remaining : 67 246 $
Reid Boucher 71 500 $ (4)
Salary Remaining : 66 319 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 60 290 $
Chris Wideman 60 000 $ (2)
Salary Remaining : 55 652 $
John McCarthy 60 000 $ (1)
Salary Remaining : 55 652 $
Henrik Samuelsson 60 000 $ (3)
Salary Remaining : 55 652 $
Justin Shugg 60 000 $ (1)
Salary Remaining : 55 652 $
Total Farm Players21
Salary Commitment
Year 39 : 2 532 334 $
Year 40 : 2 257 334 $
Year 41 : 1 925 334 $
Year 42 : 935 334 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5740 - 20 $ - 4 845 - 84,41%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :19740

Income

Home Games Left20
Average Attendance - %18 845 - 95,47%
Average Income per Game1 267 090 $
Year to Date Revenue1 267 090 $

Expense

Pro Players Total Salaries66 339 294 $
Farm Players Total Salaries2 570 383 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 087 447 $
Farm Year To Date Expenses267 057 $
Pro Salary Cap To Date4 793 330 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 341 800 $
Pro Remaining Season Days63
Pro Expenses Per Days1 034 401 $
Pro Estimated Expenses65 167 263 $
Farm Remaining Season Days64
Farm Expenses Per Days51 745 $
Farm Estimated Expenses3 311 680 $
Estimated Season Expenses68 478 943 $
Season Salary Cap66 339 294 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 660 706 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 339 294 $
Current Bank Account2 719 539 $
Projected Bank Account(40 417 604 $)

Pro Players Salaries

Ryan Suter 7 538 462 $ (5)
-Salary Remaining : 6 984 163 $
Patrick Marleau 6 666 666 $ (5)
-Salary Remaining : 6 176 470 $
Mike Green 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Dougie Hamilton 5 750 000 $ (1)
-Salary Remaining : 5 327 206 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 5 095 588 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 5 095 588 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 3 474 265 $
Andrei Vasilevskiy 3 500 000 $ (1)
-Salary Remaining : 3 242 647 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 3 057 353 $
Marcus Foligno 2 875 000 $ (3)
-Salary Remaining : 2 663 603 $
Kevin Hayes 2 600 000 $ (6)
-Salary Remaining : 2 408 824 $
Kyle Connor 1 775 000 $ (4)
-Salary Remaining : 1 644 485 $
William Nylander 1 744 166 $ (2)
-Salary Remaining : 1 615 919 $
Nikolaj Ehlers 1 594 166 $ (2)
-Salary Remaining : 1 476 948 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 1 436 029 $
Brock Boeser 1 491 667 $ (4)
-Salary Remaining : 1 381 986 $
Adam Lowry 1 125 000 $ (6)
-Salary Remaining : 1 042 279 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 856 985 $
Brayden Point 919 167 $ (4)
-Salary Remaining : 851 581 $
Josh Manson 825 000 $ (5)
-Salary Remaining : 764 338 $
Mark Barberio 750 000 $ (2)
-Salary Remaining : 694 853 $
Stefan Noesen 660 000 $ (5)
-Salary Remaining : 611 471 $
Total Pro Players22
Salary Commitment
Year 39 : 66 339 294 $
Year 40 : 46 739 294 $
Year 41 : 36 225 962 $
Year 42 : 29 600 962 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 66 339 294 $
Year 40 : 46 739 294 $
Year 41 : 36 225 962 $
Year 42 : 29 600 962 $

Farm Players Salaries

Tyler Ennis 460 000 $ (2)
Salary Remaining : 426 667 $
Dennis Seidenberg 400 000 $ (1)
Salary Remaining : 371 014 $
Martin Hanzal 310 000 $ (4)
Salary Remaining : 287 536 $
Shawn Matthias 230 000 $ (2)
Salary Remaining : 213 333 $
Melker Karlsson 200 000 $ (4)
Salary Remaining : 185 507 $
Zack Smith 188 800 $ (5)
Salary Remaining : 175 119 $
Lawson Crouse 160 250 $ (4)
Salary Remaining : 148 638 $
Teddy Purcell 160 000 $ (4)
Salary Remaining : 148 406 $
Samuel Morin 136 333 $ (4)
Salary Remaining : 126 454 $
Cameron Gaunce 90 000 $ (4)
Salary Remaining : 83 478 $
Jamie Devane 60 000 $ (3)
Salary Remaining : 55 652 $
Adam Payerl 60 000 $ (1)
Salary Remaining : 55 652 $
Jesse Blacker (Out of Payroll) 60 000 $ (1)
Salary Remaining : 55 652 $
Luke Adam 60 000 $ (1)
Salary Remaining : 55 652 $
Dustin Tokarski 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players15
Salary Commitment
Year 39 : 2 630 383 $
Year 40 : 2 050 383 $
Year 41 : 1 305 383 $
Year 42 : 1 245 383 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - 96 $ - 5 983 - 99,71%
Level 2: 5000 - 56 $ - 4 988 - 99,76%
Level 3: 2000 - 36 $ - 2 000 - 100,00%
Level 4: 3125 - 18 $ - 3 125 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :17125

Income

Home Games Left19
Average Attendance - %17 096 - 99,83%
Average Income per Game1 278 088 $
Year to Date Revenue2 556 176 $

Expense

Pro Players Total Salaries52 358 332 $
Farm Players Total Salaries1 662 962 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 960 170 $
Farm Year To Date Expenses154 233 $
Pro Salary Cap To Date3 849 875 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 283 672 $
Pro Remaining Season Days63
Pro Expenses Per Days792 034 $
Pro Estimated Expenses49 898 142 $
Farm Remaining Season Days64
Farm Expenses Per Days31 347 $
Farm Estimated Expenses2 006 208 $
Estimated Season Expenses51 904 350 $
Season Salary Cap52 358 332 $
Estimate Under Maximum Salary Cap of 77 000 000 $24 641 668 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 358 332 $
Current Bank Account90 586 058 $
Projected Bank Account62 965 380 $

Pro Players Salaries

Michael Cammalleri 5 000 000 $ (1)
-Salary Remaining : 4 632 353 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 4 539 706 $
Colin Wilson 3 937 500 $ (6)
-Salary Remaining : 3 647 978 $
Ondrej Pavelec 3 900 000 $ (1)
-Salary Remaining : 3 613 235 $
Thomas McCollum 3 800 000 $ (3)
-Salary Remaining : 3 520 588 $
Justin Falk 2 500 000 $ (2)
-Salary Remaining : 2 316 176 $
Brian Elliott 2 500 000 $ (3)
-Salary Remaining : 2 316 176 $
Anthony Bitetto 2 300 000 $ (5)
-Salary Remaining : 2 130 882 $
Tobias Rieder 2 225 000 $ (5)
-Salary Remaining : 2 061 397 $
Matt Calvert 2 200 000 $ (4)
-Salary Remaining : 2 038 235 $
Lias Andersson 1 775 000 $ (6)
-Salary Remaining : 1 644 485 $
Jake Virtanen 1 744 166 $ (2)
-Salary Remaining : 1 615 919 $
Jack Rodewald 1 500 000 $ (1)
-Salary Remaining : 1 389 706 $
Josh Morrissey 1 363 333 $ (2)
-Salary Remaining : 1 263 088 $
Hudson Fasching 1 350 000 $ (2)
-Salary Remaining : 1 250 735 $
Erik Condra 1 250 000 $ (6)
-Salary Remaining : 1 158 088 $
Chris Butler 1 200 000 $ (4)
-Salary Remaining : 1 111 765 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 1 042 279 $
Tyler Pitlick 1 000 000 $ (5)
-Salary Remaining : 926 471 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 856 985 $
Philip Di Giuseppe 925 000 $ (2)
-Salary Remaining : 856 985 $
Kevin Labanc 925 000 $ (4)
-Salary Remaining : 856 985 $
Esa Lindell 925 000 $ (2)
-Salary Remaining : 856 985 $
Ryan Hartman 863 333 $ (6)
-Salary Remaining : 799 853 $
Taylor Chorney 800 000 $ (2)
-Salary Remaining : 741 176 $
Mattias Janmark 800 000 $ (2)
-Salary Remaining : 741 176 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 579 044 $
Total Pro Players27
Salary Commitment
Year 39 : 52 358 332 $
Year 40 : 40 833 332 $
Year 41 : 29 500 833 $
Year 42 : 22 575 833 $
Salary Average Commitment
Year 39 : 3 800 000 $
Year 40 : 2 300 000 $
Year 41 : 2 300 000 $
Year 42 : 2 300 000 $
Salary Cap with 1 Way Contract
Year 39 : 52 358 332 $
Year 40 : 40 833 332 $
Year 41 : 29 500 833 $
Year 42 : 22 575 833 $

Farm Players Salaries

Mark McNeill 111 333 $ (2)
Salary Remaining : 103 266 $
Gabriel Carlsson 92 500 $ (4)
Salary Remaining : 85 797 $
C.J. Smith 92 500 $ (4)
Salary Remaining : 85 797 $
Kalle Kossila 92 500 $ (4)
Salary Remaining : 85 797 $
Janne Kuokkanen 92 500 $ (6)
Salary Remaining : 85 797 $
Nicholas Baptiste 87 833 $ (4)
Salary Remaining : 81 469 $
Alex Lyon 87 413 $ (6)
Salary Remaining : 81 078 $
Frederik Gauthier 86 333 $ (2)
Salary Remaining : 80 077 $
Drew Shore 85 050 $ (2)
Salary Remaining : 78 887 $
Shane Prince 85 000 $ (5)
Salary Remaining : 78 841 $
Andrew Mangiapane 80 000 $ (6)
Salary Remaining : 74 203 $
Laurent Brossoit 75 000 $ (4)
Salary Remaining : 69 565 $
Blake Pietila 66 250 $ (2)
Salary Remaining : 61 449 $
Freddie Hamilton 61 250 $ (4)
Salary Remaining : 56 812 $
Brendan Woods 60 000 $ (3)
Salary Remaining : 55 652 $
Joacim Eriksson 60 000 $ (3)
Salary Remaining : 55 652 $
Rasmus Rissanen 60 000 $ (1)
Salary Remaining : 55 652 $
Petr Straka 60 000 $ (2)
Salary Remaining : 55 652 $
Scott Glennie 60 000 $ (1)
Salary Remaining : 55 652 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 53 333 $
Bill Arnold 55 000 $ (2)
Salary Remaining : 51 014 $
Nicklas Jensen 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players22
Salary Commitment
Year 39 : 1 662 961 $
Year 40 : 1 485 461 $
Year 41 : 966 496 $
Year 42 : 846 496 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 90 $ - 6 609 - 94,41%
Level 2: 6000 - 60 $ - 5 329 - 88,81%
Level 3: 2000 - 40 $ - 1 708 - 85,38%
Level 4: 3625 - 25 $ - 3 625 - 100,00%
Luxury : 2000 - 180 $ - 1 126 - 56,30%
Total Capacity :20625

Income

Home Games Left19
Average Attendance - %18 396 - 89,19%
Average Income per Game1 403 738 $
Year to Date Revenue2 807 476 $

Expense

Pro Players Total Salaries75 975 833 $
Farm Players Total Salaries2 700 167 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 843 810 $
Farm Year To Date Expenses275 375 $
Pro Salary Cap To Date5 586 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 671 022 $
Pro Remaining Season Days63
Pro Expenses Per Days1 168 762 $
Pro Estimated Expenses73 632 006 $
Farm Remaining Season Days64
Farm Expenses Per Days55 075 $
Farm Estimated Expenses3 524 800 $
Estimated Season Expenses77 156 806 $
Season Salary Cap75 975 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 024 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 975 833 $
Current Bank Account78 180 280 $
Projected Bank Account27 694 496 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (1)
-Salary Remaining : 8 801 471 $
Sidney Crosby 8 700 000 $ (4)
-Salary Remaining : 8 060 294 $
Zdeno Chara 6 916 667 $ (3)
-Salary Remaining : 6 408 089 $
Semyon Varlamov 5 900 000 $ (4)
-Salary Remaining : 5 466 176 $
TJ Oshie 5 750 000 $ (6)
-Salary Remaining : 5 327 206 $
Roberto Luongo 5 333 333 $ (4)
-Salary Remaining : 4 941 176 $
Torey Krug 5 250 000 $ (6)
-Salary Remaining : 4 863 971 $
Anton Stralman 4 500 000 $ (5)
-Salary Remaining : 4 169 118 $
Ryan Johansen 4 000 000 $ (2)
-Salary Remaining : 3 705 882 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 3 520 588 $
Justin Williams 3 650 000 $ (2)
-Salary Remaining : 3 381 618 $
Mikael Granlund 3 000 000 $ (5)
-Salary Remaining : 2 779 412 $
Leo Komarov 2 950 000 $ (3)
-Salary Remaining : 2 733 088 $
Jay Beagle 1 750 000 $ (4)
-Salary Remaining : 1 621 324 $
Jan Rutta 1 350 000 $ (6)
-Salary Remaining : 1 250 735 $
Riley Nash 900 000 $ (4)
-Salary Remaining : 833 824 $
Chandler Stephenson 725 833 $ (2)
-Salary Remaining : 672 463 $
Derek Grant 700 000 $ (2)
-Salary Remaining : 648 529 $
Jordie Benn 700 000 $ (1)
-Salary Remaining : 648 529 $
Tom Pyatt 600 000 $ (2)
-Salary Remaining : 555 882 $
Total Pro Players20
Salary Commitment
Year 39 : 75 975 833 $
Year 40 : 65 775 833 $
Year 41 : 56 100 000 $
Year 42 : 42 433 333 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 75 975 833 $
Year 40 : 65 775 833 $
Year 41 : 56 100 000 $
Year 42 : 42 433 333 $

Farm Players Salaries

Eric Fehr 200 000 $ (4)
Salary Remaining : 185 507 $
Calle Rosen 177 500 $ (6)
Salary Remaining : 164 638 $
Matt O'Connor 177 500 $ (2)
Salary Remaining : 164 638 $
Owen Tippett 162 750 $ (6)
Salary Remaining : 150 957 $
Kyle Clifford 160 000 $ (3)
Salary Remaining : 148 406 $
Zach Whitecloud 149 167 $ (6)
Salary Remaining : 138 357 $
Brandon Davidson 142 500 $ (4)
Salary Remaining : 132 174 $
Buddy Robinson 122 500 $ (2)
Salary Remaining : 113 623 $
Andreas Johnsson (Out of Payroll) 92 500 $ (6)
Salary Remaining : 85 797 $
Nick Sorensen 92 500 $ (4)
Salary Remaining : 85 797 $
Anton Blidh 92 500 $ (4)
Salary Remaining : 85 797 $
Matthew Grzelcyk 92 500 $ (4)
Salary Remaining : 85 797 $
Duncan Siemens 75 000 $ (2)
Salary Remaining : 69 565 $
Linden Vey 70 000 $ (2)
Salary Remaining : 64 928 $
Mitch Callahan 70 000 $ (5)
Salary Remaining : 64 928 $
Cole Schneider 70 000 $ (2)
Salary Remaining : 64 928 $
Evan McEneny 65 750 $ (4)
Salary Remaining : 60 986 $
Justin Holl 65 000 $ (6)
Salary Remaining : 60 290 $
Adam Wilcox 65 000 $ (6)
Salary Remaining : 60 290 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 60 290 $
Dominik Uher 60 000 $ (1)
Salary Remaining : 55 652 $
Tommy Cross 60 000 $ (2)
Salary Remaining : 55 652 $
Joel Vermin 60 000 $ (2)
Salary Remaining : 55 652 $
Peter Budaj 60 000 $ (2)
Salary Remaining : 55 652 $
Colin Smith 60 000 $ (3)
Salary Remaining : 55 652 $
Fredrik Claesson 60 000 $ (2)
Salary Remaining : 55 652 $
David Warsofsky 57 500 $ (2)
Salary Remaining : 53 333 $
Byron Froese 57 500 $ (2)
Salary Remaining : 53 333 $
Micheal Haley 55 000 $ (2)
Salary Remaining : 51 014 $
Erik Burgdoerfer 55 000 $ (4)
Salary Remaining : 51 014 $
Total Farm Players30
Salary Commitment
Year 39 : 2 792 667 $
Year 40 : 2 667 667 $
Year 41 : 1 742 667 $
Year 42 : 1 522 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 90 $ - 5 998 - 99,97%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 1 735 - 86,75%
Level 4: 3174 - 25 $ - 3 174 - 100,00%
Luxury : 1000 - 225 $ - 813 - 81,30%
Total Capacity :17174

Income

Home Games Left20
Average Attendance - %16 720 - 97,36%
Average Income per Game1 288 645 $
Year to Date Revenue1 288 645 $

Expense

Pro Players Total Salaries65 225 081 $
Farm Players Total Salaries885 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 643 756 $
Farm Year To Date Expenses118 480 $
Pro Salary Cap To Date4 423 166 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 772 900 $
Pro Remaining Season Days63
Pro Expenses Per Days1 003 310 $
Pro Estimated Expenses63 208 530 $
Farm Remaining Season Days64
Farm Expenses Per Days23 696 $
Farm Estimated Expenses1 516 544 $
Estimated Season Expenses64 725 074 $
Season Salary Cap65 225 081 $
Estimate Under Maximum Salary Cap of 77 000 000 $11 774 919 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 225 081 $
Current Bank Account40 924 162 $
Projected Bank Account1 971 988 $

Pro Players Salaries

Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 5 558 824 $
Hampus Lindholm 5 713 415 $ (3)
-Salary Remaining : 5 293 311 $
Jimmy Howard 5 291 667 $ (4)
-Salary Remaining : 4 902 574 $
Zach Bogosian 5 142 857 $ (1)
-Salary Remaining : 4 764 706 $
Valtteri Filppula 5 000 000 $ (5)
-Salary Remaining : 4 632 353 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 4 632 353 $
Jack Johnson 4 357 143 $ (3)
-Salary Remaining : 4 036 765 $
Jack Eichel 3 775 000 $ (2)
-Salary Remaining : 3 497 426 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 3 029 559 $
Mike Fisher 3 000 000 $ (2)
-Salary Remaining : 2 779 412 $
Chris Kunitz 3 000 000 $ (3)
-Salary Remaining : 2 779 412 $
Vladimir Sobotka 2 990 000 $ (2)
-Salary Remaining : 2 770 147 $
Brock Nelson 2 500 000 $ (6)
-Salary Remaining : 2 316 176 $
Francois Beauchemin 1 700 000 $ (4)
-Salary Remaining : 1 575 000 $
Nick Holden 1 650 000 $ (5)
-Salary Remaining : 1 528 676 $
Matt Greene 1 500 000 $ (2)
-Salary Remaining : 1 389 706 $
Joel Eriksson Ek 1 106 667 $ (4)
-Salary Remaining : 1 025 294 $
J.T. Compher 1 000 000 $ (4)
-Salary Remaining : 926 471 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 856 985 $
Connor Brown 894 166 $ (2)
-Salary Remaining : 828 419 $
Brett Pesce 809 166 $ (2)
-Salary Remaining : 749 669 $
Raman Hrabarenka 600 000 $ (2)
-Salary Remaining : 555 882 $
Total Pro Players22
Salary Commitment
Year 39 : 65 225 081 $
Year 40 : 59 157 224 $
Year 41 : 40 588 892 $
Year 42 : 24 248 334 $
Salary Average Commitment
Year 39 : 3 000 000 $
Year 40 : 3 000 000 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 65 225 081 $
Year 40 : 59 157 224 $
Year 41 : 40 588 892 $
Year 42 : 24 248 334 $

Farm Players Salaries

Viktor Stalberg 110 000 $ (2)
Salary Remaining : 102 029 $
Drew MacIntyre 65 000 $ (2)
Salary Remaining : 60 290 $
Quinton Howden 65 000 $ (2)
Salary Remaining : 60 290 $
Cristopher Nilstorp 65 000 $ (1)
Salary Remaining : 60 290 $
Jason Akeson 60 000 $ (4)
Salary Remaining : 55 652 $
Jonathan Rheault 60 000 $ (4)
Salary Remaining : 55 652 $
Zac Dalpe 60 000 $ (4)
Salary Remaining : 55 652 $
Kael Mouillierat 60 000 $ (4)
Salary Remaining : 55 652 $
Mike Weber 60 000 $ (4)
Salary Remaining : 55 652 $
Troy Grosenick 60 000 $ (5)
Salary Remaining : 55 652 $
Anthony Peluso 55 000 $ (2)
Salary Remaining : 51 014 $
Ben Hanowski 55 000 $ (1)
Salary Remaining : 51 014 $
Teemu Hartikainen 55 000 $ (2)
Salary Remaining : 51 014 $
Bryan Lerg 55 000 $ (2)
Salary Remaining : 51 014 $
Jim O'Brien (Out of Payroll) 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players15
Salary Commitment
Year 39 : 940 000 $
Year 40 : 820 000 $
Year 41 : 360 000 $
Year 42 : 360 000 $
Salary Average Commitment
Year 39 : 360 000 $
Year 40 : 360 000 $
Year 41 : 360 000 $
Year 42 : 360 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 85 $ - 6 000 - 100,00%
Level 2: 5000 - 20 $ - 5 000 - 100,00%
Level 3: 2000 - 18 $ - 2 000 - 100,00%
Level 4: 6240 - 15 $ - 5 217 - 83,60%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :20240

Income

Home Games Left19
Average Attendance - %19 217 - 94,94%
Average Income per Game1 000 173 $
Year to Date Revenue2 000 345 $

Expense

Pro Players Total Salaries62 861 184 $
Farm Players Total Salaries2 591 833 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 916 265 $
Farm Year To Date Expenses222 451 $
Pro Salary Cap To Date4 622 145 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 003 278 $
Pro Remaining Season Days63
Pro Expenses Per Days983 253 $
Pro Estimated Expenses61 944 939 $
Farm Remaining Season Days64
Farm Expenses Per Days44 809 $
Farm Estimated Expenses2 867 776 $
Estimated Season Expenses64 812 715 $
Season Salary Cap62 861 184 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 138 816 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 861 184 $
Current Bank Account10 704 918 $
Projected Bank Account(35 104 519 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 8 338 235 $
Sergei Bobrovsky 7 425 000 $ (5)
-Salary Remaining : 6 879 044 $
Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 6 485 294 $
Nikita Kucherov 4 766 667 $ (2)
-Salary Remaining : 4 416 177 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 4 354 412 $
Antti Niemi 4 500 000 $ (4)
-Salary Remaining : 4 169 118 $
Craig Smith 4 250 000 $ (5)
-Salary Remaining : 3 937 500 $
Jimmy Vesey 3 775 000 $ (4)
-Salary Remaining : 3 497 426 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 3 474 265 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 2 779 412 $
Vladislav Namestnikov 1 937 000 $ (3)
-Salary Remaining : 1 794 574 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 1 320 221 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 1 297 059 $
Christian Dvorak 1 106 667 $ (4)
-Salary Remaining : 1 025 294 $
Jake Muzzin 1 000 000 $ (1)
-Salary Remaining : 926 471 $
Joel Armia 925 000 $ (2)
-Salary Remaining : 856 985 $
Derek Forbort 900 000 $ (2)
-Salary Remaining : 833 824 $
John Moore 850 850 $ (1)
-Salary Remaining : 788 288 $
Yanni Gourde 587 500 $ (2)
-Salary Remaining : 544 301 $
Greg Pateryn 562 500 $ (1)
-Salary Remaining : 521 140 $
Total Pro Players20
Salary Commitment
Year 39 : 62 861 184 $
Year 40 : 51 347 834 $
Year 41 : 35 743 667 $
Year 42 : 30 056 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 62 861 184 $
Year 40 : 51 347 834 $
Year 41 : 35 743 667 $
Year 42 : 30 056 667 $

Farm Players Salaries

Torrey Mitchell 600 000 $ (1)
Salary Remaining : 556 522 $
Clayton Stoner 325 000 $ (4)
Salary Remaining : 301 449 $
Tommy Wingels 247 500 $ (1)
Salary Remaining : 229 565 $
Danny DeKeyser 218 750 $ (3)
Salary Remaining : 202 899 $
Haydn Fleury 171 333 $ (6)
Salary Remaining : 158 918 $
Martin Marincin 150 000 $ (4)
Salary Remaining : 139 130 $
Robby Fabbri 110 667 $ (2)
Salary Remaining : 102 647 $
Mark Borowiecki 110 000 $ (4)
Salary Remaining : 102 029 $
Michael McCarron 107 583 $ (2)
Salary Remaining : 99 787 $
Joakim Andersson 89 417 $ (1)
Salary Remaining : 82 937 $
Joonas Kemppainen 79 250 $ (2)
Salary Remaining : 73 507 $
Tyrell Goulbourne 77 333 $ (6)
Salary Remaining : 71 729 $
Gabriel Bourque 75 000 $ (4)
Salary Remaining : 69 565 $
Frank Corrado 60 000 $ (2)
Salary Remaining : 55 652 $
Tim Erixon 60 000 $ (3)
Salary Remaining : 55 652 $
Alexander Khokhlachev (Out of Payroll) 55 000 $ (3)
Salary Remaining : 51 014 $
Brandon McMillan 55 000 $ (3)
Salary Remaining : 51 014 $
Nathan Lieuwen 55 000 $ (3)
Salary Remaining : 51 014 $
Total Farm Players18
Salary Commitment
Year 39 : 2 646 833 $
Year 40 : 1 709 916 $
Year 41 : 1 352 416 $
Year 42 : 908 666 $
Salary Average Commitment
Year 39 : 150 000 $
Year 40 : 150 000 $
Year 41 : 150 000 $
Year 42 : 150 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 100 $ - 5 447 - 90,78%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 5519 - 20 $ - 5 297 - 95,97%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19519

Income

Home Games Left19
Average Attendance - %18 743 - 96,02%
Average Income per Game1 342 638 $
Year to Date Revenue2 685 276 $

Expense

Pro Players Total Salaries73 630 833 $
Farm Players Total Salaries3 087 583 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 333 150 $
Farm Year To Date Expenses281 565 $
Pro Salary Cap To Date5 186 090 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 510 122 $
Pro Remaining Season Days63
Pro Expenses Per Days1 112 218 $
Pro Estimated Expenses70 069 734 $
Farm Remaining Season Days64
Farm Expenses Per Days55 617 $
Farm Estimated Expenses3 559 488 $
Estimated Season Expenses73 629 222 $
Season Salary Cap73 630 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 369 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 630 833 $
Current Bank Account707 461 $
Projected Bank Account(47 411 639 $)

Pro Players Salaries

Corey Perry 11 880 000 $ (4)
-Salary Remaining : 11 006 471 $
Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 6 485 294 $
Henrik Zetterberg 6 083 333 $ (1)
-Salary Remaining : 5 636 029 $
James Neal 5 000 000 $ (3)
-Salary Remaining : 4 632 353 $
Dan Hamhuis 4 500 000 $ (1)
-Salary Remaining : 4 169 118 $
Marc-Edouard Vlasic 4 250 000 $ (6)
-Salary Remaining : 3 937 500 $
Jonathan Bernier 4 150 000 $ (2)
-Salary Remaining : 3 844 853 $
Scott Darling 4 150 000 $ (5)
-Salary Remaining : 3 844 853 $
Nick Bjugstad 4 100 000 $ (1)
-Salary Remaining : 3 798 529 $
Victor Rask 4 000 000 $ (2)
-Salary Remaining : 3 705 882 $
Connor Murphy 3 850 000 $ (4)
-Salary Remaining : 3 566 912 $
Cam Atkinson 3 500 000 $ (6)
-Salary Remaining : 3 242 647 $
Cody Ceci 2 800 000 $ (4)
-Salary Remaining : 2 594 118 $
Mikhail Sergachev 1 775 000 $ (4)
-Salary Remaining : 1 644 485 $
Nate Thompson 1 650 000 $ (1)
-Salary Remaining : 1 528 676 $
Gustav Forsling 925 000 $ (4)
-Salary Remaining : 856 985 $
Tyler Motte 925 000 $ (4)
-Salary Remaining : 856 985 $
Brandon Carlo 894 167 $ (4)
-Salary Remaining : 828 419 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 799 853 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 680 956 $
Michael Chaput 600 000 $ (4)
-Salary Remaining : 555 882 $
Total Pro Players21
Salary Commitment
Year 39 : 73 630 833 $
Year 40 : 56 562 500 $
Year 41 : 40 549 167 $
Year 42 : 35 549 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 630 833 $
Year 40 : 56 562 500 $
Year 41 : 40 549 167 $
Year 42 : 35 549 167 $

Farm Players Salaries

Jack Skille 300 000 $ (1)
Salary Remaining : 278 261 $
Steven Kampfer 275 000 $ (1)
Salary Remaining : 255 072 $
Andreas Borgman 177 500 $ (6)
Salary Remaining : 164 638 $
Brett Ritchie 175 000 $ (2)
Salary Remaining : 162 319 $
Samuel Henley 150 000 $ (3)
Salary Remaining : 139 130 $
Brady Austin 150 000 $ (1)
Salary Remaining : 139 130 $
Kevin Rooney 150 000 $ (2)
Salary Remaining : 139 130 $
Jordan Schmaltz 120 833 $ (4)
Salary Remaining : 112 077 $
Dan Renouf 92 500 $ (4)
Salary Remaining : 85 797 $
Andrei Mironov 92 500 $ (6)
Salary Remaining : 85 797 $
Alex Iafallo 92 500 $ (6)
Salary Remaining : 85 797 $
Daniel Sprong 92 500 $ (2)
Salary Remaining : 85 797 $
Roman Lyubimov 92 500 $ (4)
Salary Remaining : 85 797 $
Alexandar Georgiev 92 500 $ (6)
Salary Remaining : 85 797 $
Yohann Auvitu 92 500 $ (4)
Salary Remaining : 85 797 $
Pontus Aberg 92 500 $ (4)
Salary Remaining : 85 797 $
Valentin Zykov 89 417 $ (6)
Salary Remaining : 82 937 $
Dylan McIlrath 80 000 $ (5)
Salary Remaining : 74 203 $
Derrick Pouliot 80 000 $ (3)
Salary Remaining : 74 203 $
Lucas Wallmark 75 000 $ (4)
Salary Remaining : 69 565 $
David Rittich 72 500 $ (4)
Salary Remaining : 67 246 $
Tobias Lindberg 69 333 $ (2)
Salary Remaining : 64 309 $
Chase De Leo 69 250 $ (2)
Salary Remaining : 64 232 $
Michael Sgarbossa 65 000 $ (4)
Salary Remaining : 60 290 $
Christian Djoos 65 000 $ (6)
Salary Remaining : 60 290 $
Matt Lorito 63 750 $ (4)
Salary Remaining : 59 130 $
Justin Dowling 62 500 $ (4)
Salary Remaining : 57 971 $
Jordan Schroeder (Out of Payroll) 60 000 $ (3)
Salary Remaining : 55 652 $
Marek Mazanec 57 500 $ (3)
Salary Remaining : 53 333 $
Total Farm Players29
Salary Commitment
Year 39 : 3 147 583 $
Year 40 : 2 422 583 $
Year 41 : 1 866 500 $
Year 42 : 1 519 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 5 918 - 98,63%
Level 2: 5000 - 56 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 1 991 - 99,55%
Level 4: 5000 - 22 $ - 4 825 - 96,50%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000

Income

Home Games Left20
Average Attendance - %18 734 - 98,60%
Average Income per Game1 308 220 $
Year to Date Revenue1 308 220 $

Expense

Pro Players Total Salaries53 492 500 $
Farm Players Total Salaries3 467 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 176 506 $
Farm Year To Date Expenses329 962 $
Pro Salary Cap To Date4 029 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 164 400 $
Pro Remaining Season Days63
Pro Expenses Per Days816 066 $
Pro Estimated Expenses51 412 158 $
Farm Remaining Season Days64
Farm Expenses Per Days64 746 $
Farm Estimated Expenses4 143 744 $
Estimated Season Expenses55 555 902 $
Season Salary Cap53 492 500 $
Estimate Under Maximum Salary Cap of 77 000 000 $23 507 500 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 492 500 $
Current Bank Account167 200 813 $
Projected Bank Account137 809 311 $

Pro Players Salaries

Derek Dorsett 6 000 000 $ (2)
-Salary Remaining : 5 558 824 $
Rasmus Ristolainen 5 400 000 $ (4)
-Salary Remaining : 5 002 941 $
Drew Stafford 5 000 000 $ (2)
-Salary Remaining : 4 632 353 $
Alexandre Burrows 5 000 000 $ (2)
-Salary Remaining : 4 632 353 $
Michael Hutchinson 4 100 000 $ (5)
-Salary Remaining : 3 798 529 $
Eric Gryba 3 900 000 $ (3)
-Salary Remaining : 3 613 235 $
Jussi Jokinen 3 300 000 $ (4)
-Salary Remaining : 3 057 353 $
Jamie McGinn 2 950 000 $ (2)
-Salary Remaining : 2 733 088 $
Sam Bennett 1 950 000 $ (5)
-Salary Remaining : 1 806 618 $
Matthew Tkachuk 1 775 000 $ (4)
-Salary Remaining : 1 644 485 $
Tyson Jost 1 704 167 $ (4)
-Salary Remaining : 1 578 861 $
Ryan Reaves 1 600 000 $ (2)
-Salary Remaining : 1 482 353 $
Curtis McElhinney 1 500 000 $ (1)
-Salary Remaining : 1 389 706 $
Mathew Barzal 1 294 167 $ (4)
-Salary Remaining : 1 199 008 $
Jake DeBrusk 1 288 333 $ (6)
-Salary Remaining : 1 193 603 $
Chris Stewart 1 150 000 $ (4)
-Salary Remaining : 1 065 441 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 972 794 $
Alex DeBrincat 925 000 $ (6)
-Salary Remaining : 856 985 $
Martin Frk 863 333 $ (4)
-Salary Remaining : 799 853 $
Mackenzie Weegar 800 000 $ (4)
-Salary Remaining : 741 176 $
Erik Gustafsson 667 500 $ (2)
-Salary Remaining : 618 419 $
Alex Stalock 650 000 $ (5)
-Salary Remaining : 602 206 $
Scott Mayfield 625 000 $ (1)
-Salary Remaining : 579 044 $
Total Pro Players23
Salary Commitment
Year 39 : 53 492 500 $
Year 40 : 50 317 500 $
Year 41 : 29 100 000 $
Year 42 : 25 200 000 $
Salary Average Commitment
Year 39 : 23 400 000 $
Year 40 : 23 400 000 $
Year 41 : 7 400 000 $
Year 42 : 7 400 000 $
Salary Cap with 1 Way Contract
Year 39 : 53 492 500 $
Year 40 : 50 317 500 $
Year 41 : 29 100 000 $
Year 42 : 25 200 000 $

Farm Players Salaries

Patrick Holland 750 000 $ (2)
Salary Remaining : 695 652 $
Jason Bacashihua 500 000 $ (5)
Salary Remaining : 463 768 $
Paul Gaustad 325 000 $ (1)
Salary Remaining : 301 449 $
Colin White 128 500 $ (4)
Salary Remaining : 119 188 $
Kailer Yamamoto 115 500 $ (6)
Salary Remaining : 107 130 $
Joshua Ho-Sang 107 583 $ (4)
Salary Remaining : 99 787 $
Nikita Scherbak 106 333 $ (4)
Salary Remaining : 98 628 $
Jaycob Megna 92 500 $ (4)
Salary Remaining : 85 797 $
Kevin Gravel 92 500 $ (2)
Salary Remaining : 85 797 $
Carson Soucy 92 500 $ (6)
Salary Remaining : 85 797 $
Alexander Burmistrov 90 000 $ (6)
Salary Remaining : 83 478 $
Darren Dietz 90 000 $ (2)
Salary Remaining : 83 478 $
Marcus Pettersson 89 417 $ (6)
Salary Remaining : 82 937 $
Rasmus Andersson 89 417 $ (4)
Salary Remaining : 82 937 $
Brendan Guhle 89 417 $ (4)
Salary Remaining : 82 937 $
Travis Dermott 86 333 $ (6)
Salary Remaining : 80 077 $
Kurtis Gabriel 75 000 $ (2)
Salary Remaining : 69 565 $
Zac Rinaldo 70 000 $ (4)
Salary Remaining : 64 928 $
Mark Alt 65 000 $ (6)
Salary Remaining : 60 290 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 57 971 $
Ben Sexton 60 000 $ (6)
Salary Remaining : 55 652 $
Max Friberg 60 000 $ (2)
Salary Remaining : 55 652 $
Brad Malone 60 000 $ (3)
Salary Remaining : 55 652 $
Gabriel Dumont 57 500 $ (4)
Salary Remaining : 53 333 $
Alex Friesen 57 500 $ (2)
Salary Remaining : 53 333 $
David Broll 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players26
Salary Commitment
Year 39 : 3 467 500 $
Year 40 : 3 025 000 $
Year 41 : 1 900 000 $
Year 42 : 1 840 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - 92 $ - 6 000 - 100,00%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 2250 - 25 $ - 2 250 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :16250

Income

Home Games Left20
Average Attendance - %16 250 - 100,00%
Average Income per Game1 246 575 $
Year to Date Revenue1 246 575 $

Expense

Pro Players Total Salaries66 768 332 $
Farm Players Total Salaries1 422 222 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 027 085 $
Farm Year To Date Expenses146 540 $
Pro Salary Cap To Date4 909 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 931 500 $
Pro Remaining Season Days63
Pro Expenses Per Days1 005 417 $
Pro Estimated Expenses63 341 271 $
Farm Remaining Season Days64
Farm Expenses Per Days29 308 $
Farm Estimated Expenses1 875 712 $
Estimated Season Expenses65 216 983 $
Season Salary Cap66 768 332 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 231 668 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 768 332 $
Current Bank Account2 805 858 $
Projected Bank Account(37 479 625 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 9 727 941 $
Jakub Voracek 8 250 000 $ (6)
-Salary Remaining : 7 643 382 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 6 716 912 $
Drew Doughty 7 000 000 $ (1)
-Salary Remaining : 6 485 294 $
Sean Monahan 6 375 000 $ (3)
-Salary Remaining : 5 906 250 $
Michael Frolik 4 300 000 $ (1)
-Salary Remaining : 3 983 824 $
Justin Abdelkader 4 250 000 $ (4)
-Salary Remaining : 3 937 500 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 3 150 000 $
Jared Spurgeon (Out of Payroll) 2 666 667 $ (3)
-Salary Remaining : 2 470 589 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 2 316 176 $
Ryan Miller 2 000 000 $ (3)
-Salary Remaining : 1 852 941 $
Darnell Nurse 1 713 333 $ (5)
-Salary Remaining : 1 587 353 $
Jakub Vrana 1 363 333 $ (4)
-Salary Remaining : 1 263 088 $
Ryan Donato 1 350 000 $ (6)
-Salary Remaining : 1 250 735 $
Oskar Lindblom 1 137 500 $ (6)
-Salary Remaining : 1 053 860 $
Jason Dickinson 894 166 $ (2)
-Salary Remaining : 828 419 $
Victor Mete 870 000 $ (6)
-Salary Remaining : 806 029 $
Ben Chiarot 850 000 $ (3)
-Salary Remaining : 787 500 $
Connor Carrick 750 000 $ (4)
-Salary Remaining : 694 853 $
Charles Hudon 725 000 $ (2)
-Salary Remaining : 671 691 $
Barclay Goodrow 650 000 $ (4)
-Salary Remaining : 602 206 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 592 941 $
Keegan Lowe 0 $ (0)
Total Pro Players23
Salary Commitment
Year 39 : 69 434 999 $
Year 40 : 55 634 999 $
Year 41 : 42 875 833 $
Year 42 : 30 984 166 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 69 434 999 $
Year 40 : 55 634 999 $
Year 41 : 42 875 833 $
Year 42 : 30 984 166 $

Farm Players Salaries

Colin Greening 175 500 $ (2)
Salary Remaining : 162 783 $
Jakub Nakladal 165 500 $ (1)
Salary Remaining : 153 507 $
Jhonas Enroth 155 556 $ (1)
Salary Remaining : 144 283 $
Zach Trotman 155 000 $ (1)
Salary Remaining : 143 768 $
Dryden Hunt 92 500 $ (6)
Salary Remaining : 85 797 $
Nick Lappin 92 500 $ (4)
Salary Remaining : 85 797 $
Jakob Forsbacka-Karlsson 92 500 $ (4)
Salary Remaining : 85 797 $
Charlie Lindgren 92 500 $ (2)
Salary Remaining : 85 797 $
Trevor Carrick 73 333 $ (2)
Salary Remaining : 68 019 $
Beau Bennett 72 500 $ (2)
Salary Remaining : 67 246 $
J.C. Lipon 70 000 $ (2)
Salary Remaining : 64 928 $
Oscar Dansk 65 000 $ (6)
Salary Remaining : 60 290 $
Joseph Blandisi 64 833 $ (2)
Salary Remaining : 60 135 $
Matt Carey 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players14
Salary Commitment
Year 39 : 1 422 222 $
Year 40 : 891 166 $
Year 41 : 342 500 $
Year 42 : 342 500 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 90 $ - 6 408 - 95,64%
Level 2: 5500 - 60 $ - 5 346 - 97,20%
Level 3: 3200 - 35 $ - 2 058 - 64,31%
Level 4: 2015 - 25 $ - 2 015 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18415

Income

Home Games Left19
Average Attendance - %16 827 - 91,38%
Average Income per Game1 341 874 $
Year to Date Revenue2 683 748 $

Expense

Pro Players Total Salaries72 556 667 $
Farm Players Total Salaries2 327 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 629 165 $
Farm Year To Date Expenses203 550 $
Pro Salary Cap To Date5 335 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 495 606 $
Pro Remaining Season Days63
Pro Expenses Per Days1 125 833 $
Pro Estimated Expenses70 927 479 $
Farm Remaining Season Days64
Farm Expenses Per Days40 978 $
Farm Estimated Expenses2 622 592 $
Estimated Season Expenses73 550 071 $
Season Salary Cap72 556 667 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 443 333 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 556 667 $
Current Bank Account8 780 437 $
Projected Bank Account(39 274 028 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 7 875 000 $
Claude Giroux 8 275 000 $ (4)
-Salary Remaining : 7 666 544 $
Dion Phaneuf 7 000 000 $ (3)
-Salary Remaining : 6 485 294 $
Kari Lehtonen 5 900 000 $ (5)
-Salary Remaining : 5 466 176 $
Marc Staal 5 700 000 $ (2)
-Salary Remaining : 5 280 882 $
Vincent Trocheck 4 750 000 $ (4)
-Salary Remaining : 4 400 735 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 4 122 794 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 3 474 265 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 3 242 647 $
Cam Ward 3 300 000 $ (4)
-Salary Remaining : 3 057 353 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 2 779 412 $
Brendan Smith 2 750 000 $ (2)
-Salary Remaining : 2 547 794 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 2 177 206 $
Antoine Roussel 2 000 000 $ (3)
-Salary Remaining : 1 852 941 $
Josh Anderson 1 850 000 $ (6)
-Salary Remaining : 1 713 971 $
Ivan Provorov 1 744 167 $ (4)
-Salary Remaining : 1 615 919 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 1 297 059 $
Brandon Manning 975 000 $ (4)
-Salary Remaining : 903 309 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 752 757 $
Chris Didomenico 550 000 $ (2)
-Salary Remaining : 509 559 $
Total Pro Players20
Salary Commitment
Year 39 : 72 556 667 $
Year 40 : 68 744 167 $
Year 41 : 52 494 167 $
Year 42 : 43 494 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 556 667 $
Year 40 : 68 744 167 $
Year 41 : 52 494 167 $
Year 42 : 43 494 167 $

Farm Players Salaries

Spencer Foo 177 500 $ (6)
Salary Remaining : 164 638 $
Daniel Taylor 150 000 $ (2)
Salary Remaining : 139 130 $
Maxime Talbot 150 000 $ (2)
Salary Remaining : 139 130 $
Nathan Gerbe 150 000 $ (2)
Salary Remaining : 139 130 $
Derek Roy 150 000 $ (2)
Salary Remaining : 139 130 $
Mark Visentin 100 000 $ (5)
Salary Remaining : 92 754 $
Michael Kapla 92 500 $ (4)
Salary Remaining : 85 797 $
Mike Vecchione 92 500 $ (3)
Salary Remaining : 85 797 $
Christian Wolanin 92 500 $ (6)
Salary Remaining : 85 797 $
Eric Robinson 92 500 $ (6)
Salary Remaining : 85 797 $
Mitch Reinke 92 500 $ (6)
Salary Remaining : 85 797 $
Victor Bartley 75 000 $ (4)
Salary Remaining : 69 565 $
Maxim Noreau 75 000 $ (3)
Salary Remaining : 69 565 $
Jarred Tinordi 70 000 $ (1)
Salary Remaining : 64 928 $
Viktor Svedberg 70 000 $ (2)
Salary Remaining : 64 928 $
Scott Harrington 67 500 $ (3)
Salary Remaining : 62 609 $
Andrew Agozzino 65 000 $ (4)
Salary Remaining : 60 290 $
Jared Coreau (Out of Payroll) 61 250 $ (4)
Salary Remaining : 56 812 $
Mackenzie Skapski 60 000 $ (1)
Salary Remaining : 55 652 $
Louis Leblanc 60 000 $ (1)
Salary Remaining : 55 652 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 55 652 $
Cam Barker 55 000 $ (2)
Salary Remaining : 51 014 $
Brooks Laich 55 000 $ (2)
Salary Remaining : 51 014 $
Simon Moser 55 000 $ (2)
Salary Remaining : 51 014 $
Chad Billins 55 000 $ (2)
Salary Remaining : 51 014 $
Shane Harper 55 000 $ (2)
Salary Remaining : 51 014 $
Marc-Andre Gragnani 55 000 $ (2)
Salary Remaining : 51 014 $
Steve Bernier 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players28
Salary Commitment
Year 39 : 2 388 750 $
Year 40 : 2 198 750 $
Year 41 : 1 083 750 $
Year 42 : 848 750 $
Salary Average Commitment
Year 39 : 250 000 $
Year 40 : 250 000 $
Year 41 : 250 000 $
Year 42 : 175 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 281 - 78,51%
Level 2: 5000 - 55 $ - 4 973 - 99,45%
Level 3: 2000 - 37 $ - 2 000 - 100,00%
Level 4: 4118 - 26 $ - 3 728 - 90,52%
Luxury : 2000 - 190 $ - 1 140 - 56,98%
Total Capacity :21118

Income

Home Games Left19
Average Attendance - %18 121 - 85,81%
Average Income per Game1 348 817 $
Year to Date Revenue2 697 634 $

Expense

Pro Players Total Salaries54 688 334 $
Farm Players Total Salaries1 760 750 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 090 319 $
Farm Year To Date Expenses218 605 $
Pro Salary Cap To Date3 943 259 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 627 523 $
Pro Remaining Season Days63
Pro Expenses Per Days833 652 $
Pro Estimated Expenses52 520 076 $
Farm Remaining Season Days64
Farm Expenses Per Days42 185 $
Farm Estimated Expenses2 699 840 $
Estimated Season Expenses55 219 916 $
Season Salary Cap54 688 334 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 311 666 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 688 334 $
Current Bank Account131 907 496 $
Projected Bank Account102 315 103 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 6 948 529 $
Aleksander Barkov 5 900 000 $ (4)
-Salary Remaining : 5 466 176 $
Jakub Kindl 5 750 001 $ (1)
-Salary Remaining : 5 327 207 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 3 860 294 $
Sam Reinhart 3 544 167 $ (1)
-Salary Remaining : 3 283 566 $
Dylan Strome 3 369 167 $ (4)
-Salary Remaining : 3 121 434 $
Ryan Lomberg 3 250 000 $ (2)
-Salary Remaining : 3 011 029 $
Giovanni Fiore 3 000 000 $ (3)
-Salary Remaining : 2 779 412 $
Jacob Trouba 2 812 500 $ (1)
-Salary Remaining : 2 605 699 $
Jimmy Hayes 2 300 000 $ (2)
-Salary Remaining : 2 130 882 $
Antoine Vermette 1 750 000 $ (5)
-Salary Remaining : 1 621 324 $
Mitchell Marner 1 744 167 $ (4)
-Salary Remaining : 1 615 919 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 1 482 353 $
Ryan Pulock 1 363 333 $ (2)
-Salary Remaining : 1 263 088 $
Jack Roslovic 1 137 500 $ (4)
-Salary Remaining : 1 053 860 $
Christian Fischer 1 106 667 $ (4)
-Salary Remaining : 1 025 294 $
Anders Nilsson 1 000 000 $ (4)
-Salary Remaining : 926 471 $
Matt Martin 1 000 000 $ (1)
-Salary Remaining : 926 471 $
Curtis Lazar 950 000 $ (3)
-Salary Remaining : 880 147 $
Matt Murray 894 166 $ (2)
-Salary Remaining : 828 419 $
Valeri Nichushkin 550 000 $ (1)
-Salary Remaining : 509 559 $
Total Pro Players21
Salary Commitment
Year 39 : 54 688 334 $
Year 40 : 41 031 666 $
Year 41 : 29 057 501 $
Year 42 : 23 507 501 $
Salary Average Commitment
Year 39 : 6 250 000 $
Year 40 : 6 250 000 $
Year 41 : 3 000 000 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 54 688 334 $
Year 40 : 41 031 666 $
Year 41 : 29 057 501 $
Year 42 : 23 507 501 $

Farm Players Salaries

Matt Moulson 500 000 $ (1)
Salary Remaining : 463 768 $
Andrej Sustr 145 000 $ (3)
Salary Remaining : 134 493 $
Pheonix Copley 92 500 $ (2)
Salary Remaining : 85 797 $
Andrey Pedan 92 500 $ (2)
Salary Remaining : 85 797 $
Daniel O'Regan 92 500 $ (4)
Salary Remaining : 85 797 $
Oskar Sundqvist 92 500 $ (2)
Salary Remaining : 85 797 $
Griffin Reinhart 80 000 $ (6)
Salary Remaining : 74 203 $
Alexandre Grenier 72 500 $ (4)
Salary Remaining : 67 246 $
Ashton Sautner 67 833 $ (6)
Salary Remaining : 62 918 $
Chad Ruhwedel 65 000 $ (4)
Salary Remaining : 60 290 $
Jake Dotchin 61 667 $ (4)
Salary Remaining : 57 198 $
Jack Campbell 61 250 $ (2)
Salary Remaining : 56 812 $
Magnus Hellberg 60 000 $ (6)
Salary Remaining : 55 652 $
Garrett Wilson 57 500 $ (1)
Salary Remaining : 53 333 $
Jeff Zatkoff 55 000 $ (2)
Salary Remaining : 51 014 $
Niklas Svedberg 55 000 $ (3)
Salary Remaining : 51 014 $
Andrei Loktionov 55 000 $ (3)
Salary Remaining : 51 014 $
Johan Sundstrom 55 000 $ (2)
Salary Remaining : 51 014 $
Total Farm Players18
Salary Commitment
Year 39 : 1 760 750 $
Year 40 : 1 203 250 $
Year 41 : 754 500 $
Year 42 : 499 500 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 130 $ - 3 979 - 66,31%
Level 2: 5000 - 70 $ - 4 000 - 79,99%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5758 - 10 $ - 5 758 - 100,00%
Luxury : 1000 - 400 $ - 456 - 45,60%
Total Capacity :19758

Income

Home Games Left19
Average Attendance - %16 192 - 81,95%
Average Income per Game1 206 865 $
Year to Date Revenue2 413 730 $

Expense

Pro Players Total Salaries72 251 083 $
Farm Players Total Salaries2 964 250 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 952 212 $
Farm Year To Date Expenses260 702 $
Pro Salary Cap To Date5 584 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 930 435 $
Pro Remaining Season Days63
Pro Expenses Per Days1 136 045 $
Pro Estimated Expenses71 570 835 $
Farm Remaining Season Days64
Farm Expenses Per Days53 830 $
Farm Estimated Expenses3 445 120 $
Estimated Season Expenses75 015 955 $
Season Salary Cap72 251 083 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 748 917 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 251 083 $
Current Bank Account90 506 752 $
Projected Bank Account38 421 232 $

Pro Players Salaries

Derek Stepan 6 500 000 $ (3)
-Salary Remaining : 6 022 059 $
Paul Byron 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Ryan O'Reilly 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Jonathan Huberdeau 5 900 000 $ (2)
-Salary Remaining : 5 466 176 $
Sami Vatanen 4 875 000 $ (6)
-Salary Remaining : 4 516 544 $
Shayne Gostisbehere 4 500 000 $ (1)
-Salary Remaining : 4 169 118 $
Dmitry Kulikov 4 333 333 $ (2)
-Salary Remaining : 4 014 706 $
Benoit Pouliot 4 000 000 $ (5)
-Salary Remaining : 3 705 882 $
Justin Schultz 3 900 000 $ (3)
-Salary Remaining : 3 613 235 $
Michael Del Zotto 3 875 000 $ (5)
-Salary Remaining : 3 590 074 $
Matt Stajan 3 125 000 $ (2)
-Salary Remaining : 2 895 221 $
Jannik Hansen 3 000 000 $ (4)
-Salary Remaining : 2 779 412 $
David Schlemko 3 000 000 $ (5)
-Salary Remaining : 2 779 412 $
Martin Jones 3 000 000 $ (4)
-Salary Remaining : 2 779 412 $
Matt Dumba 2 550 000 $ (3)
-Salary Remaining : 2 362 500 $
Darren Helm 2 125 000 $ (1)
-Salary Remaining : 1 968 750 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 1 667 647 $
Luke Schenn 1 250 000 $ (6)
-Salary Remaining : 1 158 088 $
Sebastian Aho 925 000 $ (6)
-Salary Remaining : 856 985 $
Jason Zucker 900 250 $ (1)
-Salary Remaining : 834 055 $
Juuse Saros 692 500 $ (2)
-Salary Remaining : 641 581 $
Total Pro Players21
Salary Commitment
Year 39 : 72 251 083 $
Year 40 : 56 925 833 $
Year 41 : 42 875 000 $
Year 42 : 29 925 000 $
Salary Average Commitment
Year 39 : 6 000 000 $
Year 40 : 6 000 000 $
Year 41 : 6 000 000 $
Year 42 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 72 251 083 $
Year 40 : 56 925 833 $
Year 41 : 42 875 000 $
Year 42 : 29 925 000 $

Farm Players Salaries

Andrei Markov 575 000 $ (3)
Salary Remaining : 533 333 $
Mike Ribeiro 350 000 $ (2)
Salary Remaining : 324 638 $
David Booth 300 000 $ (1)
Salary Remaining : 278 261 $
Ryan Garbutt 200 000 $ (2)
Salary Remaining : 185 507 $
Lauri Korpikoski 100 000 $ (5)
Salary Remaining : 92 754 $
Viktor Tikhonov 90 000 $ (4)
Salary Remaining : 83 478 $
Nick Petrecki 90 000 $ (2)
Salary Remaining : 83 478 $
Tomas Kundratek 90 000 $ (3)
Salary Remaining : 83 478 $
Andrew Desjardins 90 000 $ (1)
Salary Remaining : 83 478 $
Colten Teubert 90 000 $ (2)
Salary Remaining : 83 478 $
Alexander Svitov 90 000 $ (3)
Salary Remaining : 83 478 $
Oliver Lauridsen 90 000 $ (4)
Salary Remaining : 83 478 $
Scott Timmins 90 000 $ (3)
Salary Remaining : 83 478 $
Jeff Deslauriers 90 000 $ (1)
Salary Remaining : 83 478 $
Patrice Cormier 90 000 $ (4)
Salary Remaining : 83 478 $
Timo Pielmeier 90 000 $ (1)
Salary Remaining : 83 478 $
Nicklas Grossmann 90 000 $ (2)
Salary Remaining : 83 478 $
Andreas Martinsen 74 250 $ (2)
Salary Remaining : 68 870 $
Adam Cracknell 60 000 $ (3)
Salary Remaining : 55 652 $
Andre Deveaux 60 000 $ (2)
Salary Remaining : 55 652 $
Kevin Westgarth 60 000 $ (1)
Salary Remaining : 55 652 $
Alexander Urbom 55 000 $ (2)
Salary Remaining : 51 014 $
Eric Tangradi 50 000 $ (1)
Salary Remaining : 46 377 $
Total Farm Players23
Salary Commitment
Year 39 : 2 964 250 $
Year 40 : 2 284 250 $
Year 41 : 1 275 000 $
Year 42 : 370 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4800 - 20 $ - 4 711 - 98,14%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :18800

Income

Home Games Left19
Average Attendance - %18 711 - 99,52%
Average Income per Game1 286 131 $
Year to Date Revenue2 572 262 $

Expense

Pro Players Total Salaries73 115 499 $
Farm Players Total Salaries1 315 509 $
Coaches Total Salaries2 100 050 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 412 905 $
Farm Year To Date Expenses211 270 $
Pro Salary Cap To Date5 376 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 436 489 $
Pro Remaining Season Days63
Pro Expenses Per Days1 082 581 $
Pro Estimated Expenses68 202 603 $
Farm Remaining Season Days64
Farm Expenses Per Days42 254 $
Farm Estimated Expenses2 704 256 $
Estimated Season Expenses70 906 859 $
Season Salary Cap73 115 499 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 884 501 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 115 499 $
Current Bank Account64 375 170 $
Projected Bank Account17 904 800 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (3)
-Salary Remaining : 6 485 294 $
Braydon Coburn 6 256 000 $ (2)
-Salary Remaining : 5 796 000 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Tobias Enstrom 5 750 000 $ (2)
-Salary Remaining : 5 327 206 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 5 327 206 $
Andrew Ladd 5 500 000 $ (2)
-Salary Remaining : 5 095 588 $
Mats Zuccarello 4 500 000 $ (5)
-Salary Remaining : 4 169 118 $
Cody Franson 4 500 000 $ (2)
-Salary Remaining : 4 169 118 $
Jonathan Ericsson 4 250 000 $ (2)
-Salary Remaining : 3 937 500 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 3 573 397 $
Nolan Patrick 3 575 000 $ (6)
-Salary Remaining : 3 312 132 $
Pierre-Luc Dubois 3 425 000 $ (6)
-Salary Remaining : 3 173 162 $
Mathieu Perreault 3 000 000 $ (5)
-Salary Remaining : 2 779 412 $
Nail Yakupov 2 500 000 $ (3)
-Salary Remaining : 2 316 176 $
Michal Neuvirth 2 500 000 $ (5)
-Salary Remaining : 2 316 176 $
Zemgus Girgensons 1 150 000 $ (4)
-Salary Remaining : 1 065 441 $
Danton Heinen 995 833 $ (4)
-Salary Remaining : 922 610 $
Austin Czarnik 675 000 $ (4)
-Salary Remaining : 625 368 $
Nick Paul 670 000 $ (2)
-Salary Remaining : 620 735 $
Justin Bailey 661 666 $ (2)
-Salary Remaining : 613 014 $
Bobby Sanguinetti 600 000 $ (1)
-Salary Remaining : 555 882 $
Total Pro Players21
Salary Commitment
Year 39 : 73 115 499 $
Year 40 : 66 515 499 $
Year 41 : 33 177 833 $
Year 42 : 23 677 833 $
Salary Average Commitment
Year 39 : 600 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 115 499 $
Year 40 : 66 515 499 $
Year 41 : 33 177 833 $
Year 42 : 23 677 833 $

Farm Players Salaries

Gregory Campbell 571 342 $ (3)
Salary Remaining : 529 940 $
Daniel Catenacci 80 667 $ (2)
Salary Remaining : 74 821 $
Nathan Walker 65 000 $ (6)
Salary Remaining : 60 290 $
Ken Appleby 63 500 $ (6)
Salary Remaining : 58 899 $
Andrej Nestrasil 60 000 $ (1)
Salary Remaining : 55 652 $
Andy Andreoff 60 000 $ (1)
Salary Remaining : 55 652 $
Andreas Engqvist 60 000 $ (1)
Salary Remaining : 55 652 $
Aaron Volpatti 60 000 $ (1)
Salary Remaining : 55 652 $
Brian Lee 60 000 $ (1)
Salary Remaining : 55 652 $
Cal O'Reilly 60 000 $ (1)
Salary Remaining : 55 652 $
Anders Lindback 60 000 $ (1)
Salary Remaining : 55 652 $
Pat Cannone (Out of Payroll) 60 000 $ (4)
Salary Remaining : 55 652 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 53 333 $
Sergey Tolchinsky 57 500 $ (2)
Salary Remaining : 53 333 $
Total Farm Players14
Salary Commitment
Year 39 : 1 375 509 $
Year 40 : 898 009 $
Year 41 : 759 842 $
Year 42 : 188 500 $
Salary Average Commitment
Year 39 : 420 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 4 915 - 81,92%
Level 2: 5000 - 60 $ - 4 880 - 97,60%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 3099 - 20 $ - 3 099 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17099

Income

Home Games Left20
Average Attendance - %15 894 - 92,95%
Average Income per Game1 227 908 $
Year to Date Revenue1 227 908 $

Expense

Pro Players Total Salaries54 008 929 $
Farm Players Total Salaries2 169 334 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 293 304 $
Farm Year To Date Expenses232 051 $
Pro Salary Cap To Date4 183 009 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 558 160 $
Pro Remaining Season Days63
Pro Expenses Per Days816 308 $
Pro Estimated Expenses51 427 404 $
Farm Remaining Season Days64
Farm Expenses Per Days45 932 $
Farm Estimated Expenses2 939 648 $
Estimated Season Expenses54 367 052 $
Season Salary Cap54 008 929 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 991 071 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 008 929 $
Current Bank Account72 655 928 $
Projected Bank Account42 847 036 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (4)
-Salary Remaining : 6 948 529 $
Bobby Ryan 7 250 000 $ (3)
-Salary Remaining : 6 716 912 $
Gabriel Landeskog 5 571 429 $ (4)
-Salary Remaining : 5 161 765 $
Mika Zibanejad 5 350 000 $ (1)
-Salary Remaining : 4 956 618 $
Jaroslav Halak 4 500 000 $ (4)
-Salary Remaining : 4 169 118 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 3 705 882 $
Luca Sbisa (Out of Payroll) 3 600 000 $ (5)
-Salary Remaining : 3 335 294 $
Patrik Laine 3 575 000 $ (4)
-Salary Remaining : 3 312 132 $
Carl Gunnarsson 3 150 000 $ (2)
-Salary Remaining : 2 918 382 $
Jordan Martinook 1 800 000 $ (5)
-Salary Remaining : 1 667 647 $
Nikita Zaitsev 1 775 000 $ (4)
-Salary Remaining : 1 644 485 $
Timo Meier 1 644 167 $ (4)
-Salary Remaining : 1 523 272 $
Brendan Perlini 1 394 167 $ (4)
-Salary Remaining : 1 291 655 $
Dmitrij Jaskin 1 100 000 $ (6)
-Salary Remaining : 1 019 118 $
Anders Bjork 1 066 667 $ (6)
-Salary Remaining : 988 236 $
Noah Juulsen 1 063 333 $ (6)
-Salary Remaining : 985 147 $
Sean Kuraly 925 000 $ (4)
-Salary Remaining : 856 985 $
Brendan Leipsic 894 166 $ (2)
-Salary Remaining : 828 419 $
Mirco Mueller 850 000 $ (6)
-Salary Remaining : 787 500 $
Jonas Gustavsson 600 000 $ (2)
-Salary Remaining : 555 882 $
Total Pro Players20
Salary Commitment
Year 39 : 57 608 929 $
Year 40 : 48 258 929 $
Year 41 : 43 614 763 $
Year 42 : 36 364 763 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 57 608 929 $
Year 40 : 48 258 929 $
Year 41 : 43 614 763 $
Year 42 : 36 364 763 $

Farm Players Salaries

Mike Reilly 202 500 $ (2)
Salary Remaining : 187 826 $
Alexander Nylander 174 417 $ (4)
Salary Remaining : 161 778 $
Yannick Weber 150 000 $ (1)
Salary Remaining : 139 130 $
Casey Mittelstadt 149 167 $ (6)
Salary Remaining : 138 357 $
Luke Kunin (Out of Payroll) 142 500 $ (6)
Salary Remaining : 132 174 $
Travis Sanheim 126 333 $ (6)
Salary Remaining : 117 179 $
Kyle Quincey 125 000 $ (3)
Salary Remaining : 115 942 $
Evgeny Svechnikov 110 667 $ (4)
Salary Remaining : 102 647 $
Jonny Brodzinski 92 500 $ (4)
Salary Remaining : 85 797 $
Nic Petan 86 333 $ (2)
Salary Remaining : 80 077 $
Frank Vatrano 79 250 $ (2)
Salary Remaining : 73 507 $
Nikita Soshnikov 73 667 $ (2)
Salary Remaining : 68 328 $
Alex Broadhurst 65 000 $ (6)
Salary Remaining : 60 290 $
Morgan Ellis 63 250 $ (2)
Salary Remaining : 58 667 $
Petter Granberg 61 250 $ (1)
Salary Remaining : 56 812 $
Stuart Percy 60 000 $ (1)
Salary Remaining : 55 652 $
Akim Aliu 55 000 $ (2)
Salary Remaining : 51 014 $
Drew LeBlanc 55 000 $ (2)
Salary Remaining : 51 014 $
Carter Bancks 55 000 $ (2)
Salary Remaining : 51 014 $
Maksim Mayorov 55 000 $ (2)
Salary Remaining : 51 014 $
Nick Palmieri 55 000 $ (2)
Salary Remaining : 51 014 $
Zach Hamill 55 000 $ (2)
Salary Remaining : 51 014 $
Calvin Heeter 55 000 $ (3)
Salary Remaining : 51 014 $
Cody Almond 55 000 $ (2)
Salary Remaining : 51 014 $
Mark Olver 55 000 $ (2)
Salary Remaining : 51 014 $
Justin Hodgman 55 000 $ (2)
Salary Remaining : 51 014 $
Alexander Pechurski (Out of Payroll) 55 000 $ (3)
Salary Remaining : 51 014 $
Total Farm Players27
Salary Commitment
Year 39 : 2 366 834 $
Year 40 : 2 095 584 $
Year 41 : 1 095 584 $
Year 42 : 860 584 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 3 789 - 63,15%
Level 2: 5000 - 90 $ - 3 077 - 61,54%
Level 3: 2000 - 70 $ - 944 - 47,20%
Level 4: 5250 - 50 $ - 2 100 - 40,00%
Luxury : 1000 - 250 $ - 790 - 79,00%
Total Capacity :19250

Income

Home Games Left20
Average Attendance - %10 700 - 55,58%
Average Income per Game1 335 246 $
Year to Date Revenue1 335 246 $

Expense

Pro Players Total Salaries73 372 628 $
Farm Players Total Salaries2 618 783 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 689 165 $
Farm Year To Date Expenses247 740 $
Pro Salary Cap To Date5 395 045 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 704 920 $
Pro Remaining Season Days63
Pro Expenses Per Days1 137 833 $
Pro Estimated Expenses71 683 479 $
Farm Remaining Season Days64
Farm Expenses Per Days49 548 $
Farm Estimated Expenses3 171 072 $
Estimated Season Expenses74 854 551 $
Season Salary Cap73 372 628 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 627 372 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 372 628 $
Current Bank Account130 927 450 $
Projected Bank Account82 777 819 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (2)
-Salary Remaining : 8 837 105 $
Phil Kessel 8 000 000 $ (3)
-Salary Remaining : 7 411 765 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 6 369 485 $
Johnny Gaudreau 6 750 000 $ (3)
-Salary Remaining : 6 253 676 $
Carey Price 6 500 000 $ (6)
-Salary Remaining : 6 022 059 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 5 558 824 $
Brent Burns 5 760 000 $ (5)
-Salary Remaining : 5 336 471 $
John Klingberg 4 250 000 $ (2)
-Salary Remaining : 3 937 500 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 2 964 706 $
Tyson Barrie 2 600 000 $ (1)
-Salary Remaining : 2 408 824 $
Jacob Markstrom 1 550 000 $ (2)
-Salary Remaining : 1 436 029 $
Jared McCann 1 106 666 $ (2)
-Salary Remaining : 1 025 294 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 856 985 $
Robert Hagg 894 167 $ (4)
-Salary Remaining : 828 419 $
Shea Theodore 863 333 $ (2)
-Salary Remaining : 799 853 $
Ondrej Kase 706 667 $ (4)
-Salary Remaining : 654 706 $
Colton Sceviour 650 000 $ (1)
-Salary Remaining : 602 206 $
Luke Glendening 628 333 $ (4)
-Salary Remaining : 582 132 $
Patrick Maroon 575 000 $ (1)
-Salary Remaining : 532 721 $
Total Pro Players20
Salary Commitment
Year 39 : 73 372 628 $
Year 40 : 66 347 628 $
Year 41 : 42 114 167 $
Year 42 : 27 364 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 372 628 $
Year 40 : 66 347 628 $
Year 41 : 42 114 167 $
Year 42 : 27 364 167 $

Farm Players Salaries

Thomas Greiss 333 333 $ (3)
Salary Remaining : 309 179 $
Andre Burakovsky 300 000 $ (1)
Salary Remaining : 278 261 $
Eddie Lack 275 000 $ (3)
Salary Remaining : 255 072 $
Jordan Greenway 122 500 $ (6)
Salary Remaining : 113 623 $
Roman Polak 110 000 $ (5)
Salary Remaining : 102 029 $
Robbie Russo 92 500 $ (4)
Salary Remaining : 85 797 $
Paul Ladue 92 500 $ (4)
Salary Remaining : 85 797 $
Gustav Olofsson 92 500 $ (2)
Salary Remaining : 85 797 $
John Hayden 92 500 $ (4)
Salary Remaining : 85 797 $
Adin Hill 92 500 $ (6)
Salary Remaining : 85 797 $
Tyler Bertuzzi 91 083 $ (4)
Salary Remaining : 84 483 $
John Quenneville 89 417 $ (4)
Salary Remaining : 82 937 $
Adam Erne 89 417 $ (4)
Salary Remaining : 82 937 $
Jesper Bratt 82 500 $ (6)
Salary Remaining : 76 522 $
Teemu Pulkkinen 81 250 $ (1)
Salary Remaining : 75 362 $
Matt Cullen 80 000 $ (1)
Salary Remaining : 74 203 $
Joseph Cramarossa 72 450 $ (4)
Salary Remaining : 67 200 $
Peter Holland 67 500 $ (5)
Salary Remaining : 62 609 $
Travis Boyd 65 000 $ (6)
Salary Remaining : 60 290 $
Andrew Crescenzi 65 000 $ (6)
Salary Remaining : 60 290 $
Michal Jordan 62 500 $ (3)
Salary Remaining : 57 971 $
Jean-Sebastien Dea 59 333 $ (4)
Salary Remaining : 55 034 $
Jayson Megna 55 000 $ (2)
Salary Remaining : 51 014 $
Connor Knapp 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players24
Salary Commitment
Year 39 : 2 618 783 $
Year 40 : 2 102 533 $
Year 41 : 1 955 033 $
Year 42 : 1 284 200 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 97 $ - 6 000 - 100,00%
Level 2: 5000 - 63 $ - 4 299 - 85,98%
Level 3: 2000 - 43 $ - 1 574 - 78,70%
Level 4: 4087 - 29 $ - 3 324 - 81,33%
Luxury : 1000 - 192 $ - 1 000 - 100,00%
Total Capacity :18087

Income

Home Games Left20
Average Attendance - %16 197 - 89,55%
Average Income per Game1 330 983 $
Year to Date Revenue1 330 983 $

Expense

Pro Players Total Salaries59 182 066 $
Farm Players Total Salaries1 914 000 $
Coaches Total Salaries3 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 557 505 $
Farm Year To Date Expenses211 160 $
Pro Salary Cap To Date4 351 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 619 660 $
Pro Remaining Season Days63
Pro Expenses Per Days911 501 $
Pro Estimated Expenses57 424 563 $
Farm Remaining Season Days64
Farm Expenses Per Days42 232 $
Farm Estimated Expenses2 702 848 $
Estimated Season Expenses60 127 411 $
Season Salary Cap59 182 066 $
Estimate Under Maximum Salary Cap of 77 000 000 $17 817 934 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 182 066 $
Current Bank Account139 587 239 $
Projected Bank Account106 079 488 $

Pro Players Salaries

Jeff Skinner 5 725 000 $ (1)
-Salary Remaining : 5 304 044 $
Nick Foligno 5 500 000 $ (6)
-Salary Remaining : 5 095 588 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 5 095 588 $
TJ Brodie 4 650 400 $ (4)
-Salary Remaining : 4 308 459 $
Artem Anisimov 4 500 000 $ (4)
-Salary Remaining : 4 169 118 $
Devan Dubnyk 4 333 333 $ (2)
-Salary Remaining : 4 014 706 $
Nick Bonino 4 100 000 $ (6)
-Salary Remaining : 3 798 529 $
Olli Maatta 4 083 333 $ (3)
-Salary Remaining : 3 783 088 $
Adam Henrique 4 000 000 $ (5)
-Salary Remaining : 3 705 882 $
Andrew Shaw 3 900 000 $ (3)
-Salary Remaining : 3 613 235 $
Boone Jenner 2 900 000 $ (4)
-Salary Remaining : 2 686 765 $
Scott Hartnell 2 500 000 $ (1)
-Salary Remaining : 2 316 176 $
Charlie McAvoy 1 258 333 $ (6)
-Salary Remaining : 1 165 809 $
Alex Chiasson 1 200 000 $ (3)
-Salary Remaining : 1 111 765 $
Travis Konecny 1 106 667 $ (4)
-Salary Remaining : 1 025 294 $
Pavel Buchnevich 925 000 $ (4)
-Salary Remaining : 856 985 $
Adam Larsson 900 000 $ (1)
-Salary Remaining : 833 824 $
Christian Folin 850 000 $ (4)
-Salary Remaining : 787 500 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 602 206 $
Joe Finley 600 000 $ (1)
-Salary Remaining : 555 882 $
Total Pro Players20
Salary Commitment
Year 39 : 59 182 066 $
Year 40 : 43 957 066 $
Year 41 : 38 973 733 $
Year 42 : 29 790 400 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 59 182 066 $
Year 40 : 43 957 066 $
Year 41 : 38 973 733 $
Year 42 : 29 790 400 $

Farm Players Salaries

Jaromir Jagr 400 000 $ (2)
Salary Remaining : 371 014 $
Kerby Rychel 121 333 $ (1)
Salary Remaining : 112 541 $
Tage Thompson 113 750 $ (6)
Salary Remaining : 105 507 $
Al Montoya 110 000 $ (1)
Salary Remaining : 102 029 $
Chris Terry 99 000 $ (2)
Salary Remaining : 91 826 $
Sean Malone 92 500 $ (4)
Salary Remaining : 85 797 $
Brandon Halverson 89 417 $ (6)
Salary Remaining : 82 937 $
Markus Hannikainen 71 750 $ (1)
Salary Remaining : 66 551 $
Will O'Neill 61 250 $ (6)
Salary Remaining : 56 812 $
Luke Gazdic 60 000 $ (5)
Salary Remaining : 55 652 $
Mark Fayne 60 000 $ (4)
Salary Remaining : 55 652 $
Dustin Penner 60 000 $ (3)
Salary Remaining : 55 652 $
Andrew Campbell 60 000 $ (1)
Salary Remaining : 55 652 $
Matt Kassian 60 000 $ (3)
Salary Remaining : 55 652 $
Theo Peckham 60 000 $ (2)
Salary Remaining : 55 652 $
Christian Hanson 60 000 $ (2)
Salary Remaining : 55 652 $
Danny Biega 60 000 $ (3)
Salary Remaining : 55 652 $
Tyler Bunz 60 000 $ (2)
Salary Remaining : 55 652 $
Philip McRae 55 000 $ (1)
Salary Remaining : 51 014 $
Jerry D'Amigo 55 000 $ (2)
Salary Remaining : 51 014 $
Eric O'Dell 55 000 $ (1)
Salary Remaining : 51 014 $
Linus Ullmark 50 000 $ (2)
Salary Remaining : 46 377 $
Total Farm Players22
Salary Commitment
Year 39 : 1 914 000 $
Year 40 : 1 440 917 $
Year 41 : 656 917 $
Year 42 : 476 917 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 110 $ - 4 716 - 78,59%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 1 689 - 84,45%
Level 4: 3113 - 35 $ - 2 974 - 95,53%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17113

Income

Home Games Left19
Average Attendance - %15 379 - 89,86%
Average Income per Game1 298 390 $
Year to Date Revenue2 596 780 $

Expense

Pro Players Total Salaries66 125 000 $
Farm Players Total Salaries3 464 517 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 237 130 $
Farm Year To Date Expenses305 400 $
Pro Salary Cap To Date5 090 075 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 669 410 $
Pro Remaining Season Days63
Pro Expenses Per Days1 001 838 $
Pro Estimated Expenses63 115 794 $
Farm Remaining Season Days64
Farm Expenses Per Days61 080 $
Farm Estimated Expenses3 909 120 $
Estimated Season Expenses67 024 914 $
Season Salary Cap66 125 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 875 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 125 000 $
Current Bank Account54 088 415 $
Projected Bank Account11 732 911 $

Pro Players Salaries

Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 6 253 676 $
Joe Thornton 6 750 000 $ (2)
-Salary Remaining : 6 253 676 $
Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 6 022 059 $
Alex Pietrangelo 6 500 000 $ (4)
-Salary Remaining : 6 022 059 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 5 674 632 $
Jonathan Quick 5 800 000 $ (6)
-Salary Remaining : 5 373 529 $
Jaden Schwartz 5 350 000 $ (1)
-Salary Remaining : 4 956 618 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 3 242 647 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 3 103 676 $
Andy Greene 3 000 000 $ (1)
-Salary Remaining : 2 779 412 $
Matt Hendricks 1 850 000 $ (2)
-Salary Remaining : 1 713 971 $
Clayton Keller 1 704 167 $ (4)
-Salary Remaining : 1 578 861 $
Dominic Moore 1 500 000 $ (3)
-Salary Remaining : 1 389 706 $
Mikael Backlund 1 500 000 $ (1)
-Salary Remaining : 1 389 706 $
Michael Stone 1 150 000 $ (1)
-Salary Remaining : 1 065 441 $
Stephen Johns 1 000 000 $ (2)
-Salary Remaining : 926 471 $
Logan Shaw 908 333 $ (2)
-Salary Remaining : 841 544 $
Zach Hyman 900 000 $ (2)
-Salary Remaining : 833 824 $
Petr Mrazek 737 500 $ (1)
-Salary Remaining : 683 272 $
Casey DeSmith 675 000 $ (6)
-Salary Remaining : 625 368 $
Austin Watson 575 000 $ (3)
-Salary Remaining : 532 721 $
Total Pro Players21
Salary Commitment
Year 39 : 66 125 000 $
Year 40 : 48 262 500 $
Year 41 : 36 854 167 $
Year 42 : 24 779 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 66 125 000 $
Year 40 : 48 262 500 $
Year 41 : 36 854 167 $
Year 42 : 24 779 167 $

Farm Players Salaries

Radim Vrbata 500 000 $ (1)
Salary Remaining : 463 768 $
Josh Gorges 390 000 $ (4)
Salary Remaining : 361 739 $
Johnny Oduya 375 000 $ (2)
Salary Remaining : 347 826 $
Dakota Mermis 300 000 $ (2)
Salary Remaining : 278 261 $
Darren Archibald 187 500 $ (3)
Salary Remaining : 173 913 $
Henrik Borgstrom 149 167 $ (6)
Salary Remaining : 138 357 $
Linus Omark 138 500 $ (2)
Salary Remaining : 128 464 $
Dylan Gambrell 113 750 $ (6)
Salary Remaining : 105 507 $
Mike McKenna 111 100 $ (4)
Salary Remaining : 103 049 $
Jacob Larsson 92 500 $ (4)
Salary Remaining : 85 797 $
Matthew Peca 92 500 $ (4)
Salary Remaining : 85 797 $
Louie Belpedio 92 500 $ (6)
Salary Remaining : 85 797 $
Ben Street 86 700 $ (3)
Salary Remaining : 80 417 $
Spencer Abbott 85 300 $ (2)
Salary Remaining : 79 119 $
Matt Irwin 80 000 $ (2)
Salary Remaining : 74 203 $
Ryan Murphy 78 750 $ (4)
Salary Remaining : 73 043 $
Carter Rowney 61 250 $ (4)
Salary Remaining : 56 812 $
Carter Ashton 60 000 $ (3)
Salary Remaining : 55 652 $
Brett Bulmer 60 000 $ (1)
Salary Remaining : 55 652 $
Adam Almquist 60 000 $ (4)
Salary Remaining : 55 652 $
Matt Taormina 60 000 $ (2)
Salary Remaining : 55 652 $
Alexander Salak 60 000 $ (5)
Salary Remaining : 55 652 $
Steven Oleksy 60 000 $ (2)
Salary Remaining : 55 652 $
Dylan Olsen 60 000 $ (2)
Salary Remaining : 55 652 $
James Wright 55 000 $ (1)
Salary Remaining : 51 014 $
Ilya Kovalchuk 55 000 $ (3)
Salary Remaining : 51 014 $
Total Farm Players26
Salary Commitment
Year 39 : 3 464 517 $
Year 40 : 2 849 517 $
Year 41 : 1 690 717 $
Year 42 : 1 301 517 $
Salary Average Commitment
Year 39 : 360 000 $
Year 40 : 360 000 $
Year 41 : 60 000 $
Year 42 : 60 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 102 $ - 5 283 - 88,04%
Level 2: 5000 - 58 $ - 5 000 - 100,00%
Level 3: 2000 - 45 $ - 1 529 - 76,43%
Level 4: 4200 - 28 $ - 3 463 - 82,45%
Luxury : 1000 - 150 $ - 1 000 - 100,00%
Total Capacity :18200

Income

Home Games Left19
Average Attendance - %16 274 - 89,42%
Average Income per Game1 259 018 $
Year to Date Revenue2 518 035 $

Expense

Pro Players Total Salaries70 307 480 $
Farm Players Total Salaries3 185 001 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 427 020 $
Farm Year To Date Expenses339 495 $
Pro Salary Cap To Date5 169 670 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 921 332 $
Pro Remaining Season Days63
Pro Expenses Per Days1 085 404 $
Pro Estimated Expenses68 380 452 $
Farm Remaining Season Days64
Farm Expenses Per Days67 899 $
Farm Estimated Expenses4 345 536 $
Estimated Season Expenses72 725 988 $
Season Salary Cap70 307 480 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 692 520 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 307 480 $
Current Bank Account12 092 491 $
Projected Bank Account(36 712 165 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (2)
-Salary Remaining : 6 716 912 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 5 558 824 $
Jeff Carter 5 272 727 $ (2)
-Salary Remaining : 4 885 026 $
Dustin Byfuglien 5 200 000 $ (1)
-Salary Remaining : 4 817 647 $
Marian Gaborik 4 875 000 $ (4)
-Salary Remaining : 4 516 544 $
Max Pacioretty 4 500 000 $ (4)
-Salary Remaining : 4 169 118 $
Viktor Arvidsson 4 250 000 $ (4)
-Salary Remaining : 3 937 500 $
Nazem Kadri 4 100 000 $ (3)
-Salary Remaining : 3 798 529 $
Jake Gardiner 4 050 000 $ (6)
-Salary Remaining : 3 752 206 $
Jason Pominville 3 658 001 $ (4)
-Salary Remaining : 3 389 030 $
Brad Richardson 3 458 001 $ (3)
-Salary Remaining : 3 203 736 $
Tyler Toffoli 3 250 000 $ (2)
-Salary Remaining : 3 011 029 $
Kris Russell 3 100 000 $ (5)
-Salary Remaining : 2 872 059 $
Jake Guentzel 925 000 $ (4)
-Salary Remaining : 856 985 $
Adam Pelech 925 000 $ (2)
-Salary Remaining : 856 985 $
Jamie Oleksiak 918 750 $ (4)
-Salary Remaining : 851 195 $
Tim Schaller 775 000 $ (6)
-Salary Remaining : 718 015 $
Ty Rattie 650 000 $ (1)
-Salary Remaining : 602 206 $
Jeff Glass 600 001 $ (5)
-Salary Remaining : 555 883 $
Alexander Radulov 550 000 $ (3)
-Salary Remaining : 509 559 $
Total Pro Players21
Salary Commitment
Year 39 : 70 307 480 $
Year 40 : 64 457 480 $
Year 41 : 47 759 753 $
Year 42 : 39 651 752 $
Salary Average Commitment
Year 39 : 600 001 $
Year 40 : 600 001 $
Year 41 : 600 001 $
Year 42 : 600 001 $
Salary Cap with 1 Way Contract
Year 39 : 70 307 480 $
Year 40 : 64 457 480 $
Year 41 : 47 759 753 $
Year 42 : 39 651 752 $

Farm Players Salaries

Marcus Johansson 458 333 $ (4)
Salary Remaining : 425 121 $
Andrew Hammond 300 000 $ (2)
Salary Remaining : 278 261 $
Nick Schultz 300 000 $ (2)
Salary Remaining : 278 261 $
Victor Antipin 177 500 $ (6)
Salary Remaining : 164 638 $
Anton Slepyshev 152 500 $ (2)
Salary Remaining : 141 449 $
Filip Chytil 124 417 $ (6)
Salary Remaining : 115 401 $
Jacob Josefson 110 000 $ (3)
Salary Remaining : 102 029 $
Calvin Pickard 100 000 $ (2)
Salary Remaining : 92 754 $
Kris Versteeg 95 000 $ (3)
Salary Remaining : 88 116 $
Kevin Roy 92 500 $ (6)
Salary Remaining : 85 797 $
Philip Holm 92 500 $ (6)
Salary Remaining : 85 797 $
Carl Dahlstrom 92 500 $ (6)
Salary Remaining : 85 797 $
Sami Niku 91 667 $ (6)
Salary Remaining : 85 024 $
Tomas Jurco 90 000 $ (4)
Salary Remaining : 83 478 $
Spencer Martin 89 417 $ (4)
Salary Remaining : 82 937 $
Josh Jooris 87 500 $ (4)
Salary Remaining : 81 160 $
Oliver Kylington 76 167 $ (2)
Salary Remaining : 70 647 $
Mario Kempe 65 000 $ (6)
Salary Remaining : 60 290 $
Justin Auger 65 000 $ (6)
Salary Remaining : 60 290 $
Matt Tennyson 62 500 $ (1)
Salary Remaining : 57 971 $
Curtis Valk 60 000 $ (2)
Salary Remaining : 55 652 $
Stanislav Galiev 60 000 $ (2)
Salary Remaining : 55 652 $
David Ullstrom 60 000 $ (5)
Salary Remaining : 55 652 $
Kevin Poulin 60 000 $ (5)
Salary Remaining : 55 652 $
Matt Fraser 57 500 $ (2)
Salary Remaining : 53 333 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 51 015 $
Jamie McBain 55 000 $ (4)
Salary Remaining : 51 015 $
Slava Voynov 55 000 $ (3)
Salary Remaining : 51 014 $
Total Farm Players28
Salary Commitment
Year 39 : 3 185 001 $
Year 40 : 3 067 501 $
Year 41 : 1 961 334 $
Year 42 : 1 701 334 $
Salary Average Commitment
Year 39 : 147 500 $
Year 40 : 147 500 $
Year 41 : 87 500 $
Year 42 : 87 500 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 95 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 5983 - 15 $ - 5 007 - 83,69%
Luxury : 1000 - 210 $ - 910 - 91,00%
Total Capacity :19983

Income

Home Games Left20
Average Attendance - %18 917 - 94,67%
Average Income per Game1 326 825 $
Year to Date Revenue1 326 825 $

Expense

Pro Players Total Salaries72 750 833 $
Farm Players Total Salaries3 173 967 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 827 265 $
Farm Year To Date Expenses302 460 $
Pro Salary Cap To Date5 349 325 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 536 500 $
Pro Remaining Season Days63
Pro Expenses Per Days1 165 453 $
Pro Estimated Expenses73 423 539 $
Farm Remaining Season Days64
Farm Expenses Per Days60 492 $
Farm Estimated Expenses3 871 488 $
Estimated Season Expenses77 295 027 $
Season Salary Cap72 750 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 249 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 750 833 $
Current Bank Account21 830 553 $
Projected Bank Account(28 927 974 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (1)
-Salary Remaining : 6 485 294 $
Milan Lucic 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Travis Zajac 5 750 000 $ (2)
-Salary Remaining : 5 327 206 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 5 095 588 $
Dan Girardi 5 500 000 $ (3)
-Salary Remaining : 5 095 588 $
Kyle Palmieri 4 600 000 $ (5)
-Salary Remaining : 4 261 765 $
Alex Goligoski 4 600 000 $ (2)
-Salary Remaining : 4 261 765 $
Niklas Kronwall 4 555 000 $ (4)
-Salary Remaining : 4 220 074 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 3 497 426 $
Mark Stone 3 500 000 $ (3)
-Salary Remaining : 3 242 647 $
Artemi Panarin 3 387 500 $ (2)
-Salary Remaining : 3 138 419 $
Ron Hainsey 2 833 333 $ (3)
-Salary Remaining : 2 625 000 $
Cal Clutterbuck 2 750 000 $ (3)
-Salary Remaining : 2 547 794 $
Elias Lindholm 2 700 000 $ (2)
-Salary Remaining : 2 501 471 $
Nikita Zadorov 2 150 000 $ (4)
-Salary Remaining : 1 991 912 $
Tom Wilson 2 000 000 $ (3)
-Salary Remaining : 1 852 941 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 1 644 485 $
Pierre-Edouard Bellemare 1 450 000 $ (5)
-Salary Remaining : 1 343 382 $
Derek MacKenzie 1 300 000 $ (2)
-Salary Remaining : 1 204 412 $
Jean-Gabriel Pageau 900 000 $ (4)
-Salary Remaining : 833 824 $
Carter Hutton 725 000 $ (3)
-Salary Remaining : 671 691 $
Total Pro Players21
Salary Commitment
Year 39 : 72 750 833 $
Year 40 : 59 750 833 $
Year 41 : 30 963 333 $
Year 42 : 13 655 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 750 833 $
Year 40 : 59 750 833 $
Year 41 : 30 963 333 $
Year 42 : 13 655 000 $

Farm Players Salaries

Matt Hunwick 500 000 $ (2)
Salary Remaining : 463 768 $
Chris Kelly 250 000 $ (1)
Salary Remaining : 231 884 $
Sven Baertschi 185 000 $ (6)
Salary Remaining : 171 594 $
Zack Kassian 175 000 $ (1)
Salary Remaining : 162 319 $
Justin Kloos 169 500 $ (4)
Salary Remaining : 157 217 $
Kyle Criscuolo 127 550 $ (5)
Salary Remaining : 118 307 $
Chris Thorburn 120 000 $ (1)
Salary Remaining : 111 304 $
Brendan Gaunce 102 583 $ (2)
Salary Remaining : 95 150 $
Sergey Kalinin 92 500 $ (2)
Salary Remaining : 85 797 $
Ryan Carpenter 92 500 $ (2)
Salary Remaining : 85 797 $
Jordan Binnington 90 333 $ (2)
Salary Remaining : 83 787 $
Rinat Valiev 89 417 $ (2)
Salary Remaining : 82 937 $
Scott Kosmachuk 89 417 $ (2)
Salary Remaining : 82 937 $
William Carrier 85 667 $ (4)
Salary Remaining : 79 459 $
Matt Frattin 75 000 $ (1)
Salary Remaining : 69 565 $
Cody Goloubef 75 000 $ (3)
Salary Remaining : 69 565 $
Jordin Tootoo 75 000 $ (1)
Salary Remaining : 69 565 $
Luke Witkowski 75 000 $ (4)
Salary Remaining : 69 565 $
Chris Driedger 73 500 $ (2)
Salary Remaining : 68 174 $
Niklas Treutle 66 750 $ (2)
Salary Remaining : 61 913 $
Ben Thomson 65 000 $ (4)
Salary Remaining : 60 290 $
Kurtis MacDermid 65 000 $ (6)
Salary Remaining : 60 290 $
Maxime Lagace 65 000 $ (6)
Salary Remaining : 60 290 $
Trevor Murphy 64 000 $ (6)
Salary Remaining : 59 362 $
Tyler Wotherspoon 62 500 $ (2)
Salary Remaining : 57 971 $
Scott Wilson 62 500 $ (3)
Salary Remaining : 57 971 $
Johan Motin 61 500 $ (5)
Salary Remaining : 57 043 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 55 652 $
Scott Wedgewood 58 750 $ (2)
Salary Remaining : 54 493 $
Total Farm Players29
Salary Commitment
Year 39 : 3 173 967 $
Year 40 : 2 418 967 $
Year 41 : 1 100 717 $
Year 42 : 963 217 $
Salary Average Commitment
Year 39 : 358 550 $
Year 40 : 358 550 $
Year 41 : 358 550 $
Year 42 : 358 550 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - 95 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 3 873 - 77,46%
Level 3: 2000 - 40 $ - 1 639 - 81,95%
Level 4: 4690 - 25 $ - 4 690 - 100,00%
Luxury : 1000 - 195 $ - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left20
Average Attendance - %17 202 - 92,04%
Average Income per Game1 319 511 $
Year to Date Revenue1 319 511 $

Expense

Pro Players Total Salaries52 043 999 $
Farm Players Total Salaries2 687 900 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 253 235 $
Farm Year To Date Expenses267 240 $
Pro Salary Cap To Date3 826 765 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 390 220 $
Pro Remaining Season Days63
Pro Expenses Per Days850 647 $
Pro Estimated Expenses53 590 761 $
Farm Remaining Season Days64
Farm Expenses Per Days53 448 $
Farm Estimated Expenses3 420 672 $
Estimated Season Expenses57 011 433 $
Season Salary Cap52 043 999 $
Estimate Under Maximum Salary Cap of 77 000 000 $24 956 001 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 43 999 $
Current Bank Account34 187 738 $
Projected Bank Account3 566 525 $

Pro Players Salaries

David Desharnais 6 802 000 $ (1)
-Salary Remaining : 6 301 853 $
Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 5 558 824 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 5 002 941 $
Troy Brouwer 4 500 000 $ (1)
-Salary Remaining : 4 169 118 $
Oscar Klefbom 4 167 000 $ (2)
-Salary Remaining : 3 860 603 $
Carl Hagelin 4 000 000 $ (6)
-Salary Remaining : 3 705 882 $
Patrik Berglund 3 700 000 $ (4)
-Salary Remaining : 3 427 941 $
Ryan Callahan 2 999 999 $ (4)
-Salary Remaining : 2 779 411 $
Alex Killorn 2 550 000 $ (3)
-Salary Remaining : 2 362 500 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 2 038 235 $
Johan Larsson 1 475 000 $ (1)
-Salary Remaining : 1 366 544 $
Joonas Donskoi 1 137 500 $ (2)
-Salary Remaining : 1 053 860 $
Michal Kempny 1 137 500 $ (4)
-Salary Remaining : 1 053 860 $
Scott Laughton 1 075 833 $ (1)
-Salary Remaining : 996 728 $
Kevin Connauton 1 000 000 $ (4)
-Salary Remaining : 926 471 $
Tristan Jarry 905 000 $ (4)
-Salary Remaining : 838 456 $
Adrian Kempe 894 167 $ (4)
-Salary Remaining : 828 419 $
Richard Panik 875 000 $ (5)
-Salary Remaining : 810 662 $
Chris Wagner 637 500 $ (5)
-Salary Remaining : 590 625 $
Nick Jensen 587 500 $ (4)
-Salary Remaining : 544 301 $
Total Pro Players20
Salary Commitment
Year 39 : 52 043 999 $
Year 40 : 38 191 166 $
Year 41 : 25 286 666 $
Year 42 : 22 736 666 $
Salary Average Commitment
Year 39 : 6 802 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 52 043 999 $
Year 40 : 38 191 166 $
Year 41 : 25 286 666 $
Year 42 : 22 736 666 $

Farm Players Salaries

Brian Flynn 300 000 $ (2)
Salary Remaining : 278 261 $
Matt Carle 300 000 $ (2)
Salary Remaining : 278 261 $
Garnet Hathaway 287 800 $ (1)
Salary Remaining : 266 945 $
Jordan Nolan 198 800 $ (1)
Salary Remaining : 184 394 $
Brian Gionta 140 000 $ (1)
Salary Remaining : 129 855 $
Joonas Korpisalo 92 500 $ (2)
Salary Remaining : 85 797 $
Christoph Bertschy 92 500 $ (2)
Salary Remaining : 85 797 $
Eric Comrie 90 250 $ (4)
Salary Remaining : 83 710 $
Joseph Labate 80 000 $ (4)
Salary Remaining : 74 203 $
Matt Read 75 200 $ (3)
Salary Remaining : 69 751 $
Alex Biega 75 000 $ (5)
Salary Remaining : 69 565 $
Dylan DeMelo 72 500 $ (2)
Salary Remaining : 67 246 $
Greg McKegg 70 000 $ (4)
Salary Remaining : 64 928 $
Stefan Matteau 65 000 $ (3)
Salary Remaining : 60 290 $
Brian Lashoff 65 000 $ (3)
Salary Remaining : 60 290 $
Brandon Pirri 65 000 $ (3)
Salary Remaining : 60 290 $
Taylor Beck 65 000 $ (3)
Salary Remaining : 60 290 $
Maxwell Reinhart 65 000 $ (4)
Salary Remaining : 60 290 $
Jordan Weal 63 250 $ (2)
Salary Remaining : 58 667 $
Leland Irving 62 600 $ (4)
Salary Remaining : 58 064 $
Kenny Agostino 62 500 $ (1)
Salary Remaining : 57 971 $
David Musil 60 000 $ (2)
Salary Remaining : 55 652 $
Joey Hishon 60 000 $ (2)
Salary Remaining : 55 652 $
Zach Redmond 60 000 $ (2)
Salary Remaining : 55 652 $
Brendan Ranford 60 000 $ (1)
Salary Remaining : 55 652 $
Brody Sutter 60 000 $ (4)
Salary Remaining : 55 652 $
Total Farm Players26
Salary Commitment
Year 39 : 2 687 900 $
Year 40 : 1 938 800 $
Year 41 : 838 050 $
Year 42 : 502 850 $
Salary Average Commitment
Year 39 : 200 200 $
Year 40 : 200 200 $
Year 41 : 140 200 $
Year 42 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 1 699 - 84,93%
Level 4: 5153 - 25 $ - 4 896 - 95,00%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153

Income

Home Games Left19
Average Attendance - %18 594 - 97,08%
Average Income per Game1 343 460 $
Year to Date Revenue2 686 920 $

Expense

Pro Players Total Salaries71 414 295 $
Farm Players Total Salaries2 358 173 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 434 875 $
Farm Year To Date Expenses261 460 $
Pro Salary Cap To Date5 251 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 525 740 $
Pro Remaining Season Days63
Pro Expenses Per Days1 086 975 $
Pro Estimated Expenses68 479 425 $
Farm Remaining Season Days64
Farm Expenses Per Days52 292 $
Farm Estimated Expenses3 346 688 $
Estimated Season Expenses71 826 113 $
Season Salary Cap71 414 295 $
Estimate Under Maximum Salary Cap of 77 000 000 $5 585 705 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 414 295 $
Current Bank Account77 677 620 $
Projected Bank Account31 377 247 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (2)
-Salary Remaining : 7 643 382 $
Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 6 369 485 $
Anze Kopitar 6 800 000 $ (2)
-Salary Remaining : 6 300 000 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Duncan Keith 5 538 462 $ (4)
-Salary Remaining : 5 131 222 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 5 002 941 $
Brad Marchand 4 500 000 $ (4)
-Salary Remaining : 4 169 118 $
James van Riemsdyk 4 250 000 $ (6)
-Salary Remaining : 3 937 500 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 3 937 500 $
Wayne Simmonds 3 975 000 $ (5)
-Salary Remaining : 3 682 721 $
Craig Anderson 3 187 500 $ (1)
-Salary Remaining : 2 953 125 $
Karl Alzner 2 800 000 $ (4)
-Salary Remaining : 2 594 118 $
Riley Sheahan 2 075 000 $ (3)
-Salary Remaining : 1 922 426 $
Joel Ward 1 900 000 $ (3)
-Salary Remaining : 1 760 294 $
Philipp Grubauer 1 500 000 $ (6)
-Salary Remaining : 1 389 706 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 856 985 $
Artturi Lehkonen 925 000 $ (4)
-Salary Remaining : 856 985 $
Oliver Bjorkstrand 863 333 $ (2)
-Salary Remaining : 799 853 $
Brian Dumoulin 800 000 $ (3)
-Salary Remaining : 741 176 $
Jonathan Marchessault 600 000 $ (3)
-Salary Remaining : 555 882 $
Total Pro Players20
Salary Commitment
Year 39 : 71 414 295 $
Year 40 : 52 576 795 $
Year 41 : 35 738 462 $
Year 42 : 30 363 462 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 71 414 295 $
Year 40 : 52 576 795 $
Year 41 : 35 738 462 $
Year 42 : 30 363 462 $

Farm Players Salaries

Marcus Kruger 220 000 $ (4)
Salary Remaining : 204 058 $
Brian Boyle 200 000 $ (2)
Salary Remaining : 185 507 $
Oscar Lindberg 170 000 $ (5)
Salary Remaining : 157 681 $
Joel Hanley 150 000 $ (1)
Salary Remaining : 139 130 $
Nathan Beaulieu 100 000 $ (3)
Salary Remaining : 92 754 $
Anton Lander 98 750 $ (3)
Salary Remaining : 91 594 $
Anton Lindholm 92 500 $ (4)
Salary Remaining : 85 797 $
Michael Amadio 92 500 $ (6)
Salary Remaining : 85 797 $
Nick Seeler 92 500 $ (6)
Salary Remaining : 85 797 $
Zane McIntyre 92 500 $ (4)
Salary Remaining : 85 797 $
Viktor Loov 92 500 $ (2)
Salary Remaining : 85 797 $
Max McCormick 85 500 $ (2)
Salary Remaining : 79 304 $
John McFarland 85 085 $ (2)
Salary Remaining : 78 919 $
Taylor Leier 82 505 $ (2)
Salary Remaining : 76 526 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 69 565 $
Landon Ferraro 70 000 $ (4)
Salary Remaining : 64 928 $
Dillon Simpson 67 500 $ (4)
Salary Remaining : 62 609 $
Ben Harpur 65 333 $ (2)
Salary Remaining : 60 599 $
Patrick Brown 65 000 $ (2)
Salary Remaining : 60 290 $
Joe Hicketts 63 500 $ (6)
Salary Remaining : 58 899 $
Ryan Carter 62 500 $ (2)
Salary Remaining : 57 971 $
Joni Ortio 60 000 $ (3)
Salary Remaining : 55 652 $
Drew Miller 60 000 $ (4)
Salary Remaining : 55 652 $
Matt Hackett 60 000 $ (3)
Salary Remaining : 55 652 $
Daniil Tarasov 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players25
Salary Commitment
Year 39 : 2 358 173 $
Year 40 : 2 153 173 $
Year 41 : 1 339 750 $
Year 42 : 1 021 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 92 $ - 5 883 - 98,04%
Level 2: 5000 - 58 $ - 5 000 - 100,00%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 3496 - 28 $ - 3 496 - 100,00%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left19
Average Attendance - %17 379 - 99,33%
Average Income per Game1 303 586 $
Year to Date Revenue2 607 171 $

Expense

Pro Players Total Salaries72 463 333 $
Farm Players Total Salaries2 927 083 $
Coaches Total Salaries9 975 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 989 950 $
Farm Year To Date Expenses282 760 $
Pro Salary Cap To Date5 328 185 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 768 124 $
Pro Remaining Season Days63
Pro Expenses Per Days1 197 990 $
Pro Estimated Expenses75 473 370 $
Farm Remaining Season Days64
Farm Expenses Per Days56 552 $
Farm Estimated Expenses3 619 328 $
Estimated Season Expenses79 092 698 $
Season Salary Cap72 463 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 536 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 463 333 $
Current Bank Account150 243 141 $
Projected Bank Account95 918 567 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
-Salary Remaining : 9 727 941 $
Mikko Koivu 6 750 000 $ (5)
-Salary Remaining : 6 253 676 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 6 207 353 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 5 558 824 $
Brandon Dubinsky 5 850 000 $ (2)
-Salary Remaining : 5 419 853 $
Oliver Ekman-Larsson 5 500 000 $ (6)
-Salary Remaining : 5 095 588 $
Jonathan Drouin 5 500 000 $ (4)
-Salary Remaining : 5 095 588 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 4 053 309 $
Niklas Hjalmarsson 4 100 000 $ (4)
-Salary Remaining : 3 798 529 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 2 594 118 $
Adam McQuaid 2 750 000 $ (4)
-Salary Remaining : 2 547 794 $
Jake Allen 2 350 000 $ (3)
-Salary Remaining : 2 177 206 $
Robin Lehner 2 225 000 $ (4)
-Salary Remaining : 2 061 397 $
Max Domi 1 363 333 $ (2)
-Salary Remaining : 1 263 088 $
David Savard 1 300 000 $ (1)
-Salary Remaining : 1 204 412 $
Matthew Benning 1 075 000 $ (4)
-Salary Remaining : 995 956 $
Conor Sheary 925 000 $ (2)
-Salary Remaining : 856 985 $
Troy Stecher 925 000 $ (4)
-Salary Remaining : 856 985 $
Derek Ryan 750 000 $ (1)
-Salary Remaining : 694 853 $
Jacob De La Rose 725 000 $ (5)
-Salary Remaining : 671 691 $
Total Pro Players20
Salary Commitment
Year 39 : 72 463 333 $
Year 40 : 67 613 333 $
Year 41 : 59 475 000 $
Year 42 : 50 425 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 463 333 $
Year 40 : 67 613 333 $
Year 41 : 59 475 000 $
Year 42 : 50 425 000 $

Farm Players Salaries

Paul Martin 485 000 $ (1)
Salary Remaining : 449 855 $
Sergei Plotnikov 377 500 $ (2)
Salary Remaining : 350 145 $
Zbynek Michalek 320 000 $ (1)
Salary Remaining : 296 812 $
Joe Colborne 250 000 $ (3)
Salary Remaining : 231 884 $
Patrick Eaves 100 000 $ (4)
Salary Remaining : 92 754 $
Blake Speers 93 583 $ (4)
Salary Remaining : 86 802 $
Jakub Jerabek 92 500 $ (6)
Salary Remaining : 85 797 $
Zach Aston-Reese 92 500 $ (6)
Salary Remaining : 85 797 $
Nicolas Kerdiles 92 500 $ (4)
Salary Remaining : 85 797 $
Victor Ejdsell 92 500 $ (6)
Salary Remaining : 85 797 $
David Kampf 92 500 $ (6)
Salary Remaining : 85 797 $
Simon Despres 90 000 $ (1)
Salary Remaining : 83 478 $
Brett Connolly 85 000 $ (3)
Salary Remaining : 78 841 $
Danick Martel 80 000 $ (6)
Salary Remaining : 74 203 $
Noel Acciari 72 500 $ (6)
Salary Remaining : 67 246 $
Tomas Hyka 71 000 $ (6)
Salary Remaining : 65 855 $
Magnus Paajarvi 70 000 $ (1)
Salary Remaining : 64 928 $
Mikhail Grigorenko 67 500 $ (2)
Salary Remaining : 62 609 $
Sam Carrick 65 000 $ (4)
Salary Remaining : 60 290 $
Brendan Shinnimin 60 000 $ (2)
Salary Remaining : 55 652 $
Jiri Sekac 60 000 $ (3)
Salary Remaining : 55 652 $
Kent Simpson 60 000 $ (1)
Salary Remaining : 55 652 $
Dennis Rasmussen 57 500 $ (2)
Salary Remaining : 53 333 $
Total Farm Players23
Salary Commitment
Year 39 : 2 927 083 $
Year 40 : 1 902 083 $
Year 41 : 1 339 583 $
Year 42 : 944 583 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100 $ - 4 952 - 82,53%
Level 2: 5000 - 60 $ - 4 904 - 98,07%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4532 - 20 $ - 4 532 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18532

Income

Home Games Left19
Average Attendance - %17 387 - 93,82%
Average Income per Game1 265 000 $
Year to Date Revenue2 530 000 $

Expense

Pro Players Total Salaries55 213 333 $
Farm Players Total Salaries978 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 436 276 $
Farm Year To Date Expenses110 580 $
Pro Salary Cap To Date4 142 157 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 035 000 $
Pro Remaining Season Days63
Pro Expenses Per Days870 784 $
Pro Estimated Expenses54 859 392 $
Farm Remaining Season Days64
Farm Expenses Per Days21 420 $
Farm Estimated Expenses1 370 880 $
Estimated Season Expenses56 230 272 $
Season Salary Cap55 213 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $21 786 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 213 333 $
Current Bank Account42 539 909 $
Projected Bank Account10 344 637 $

Pro Players Salaries

Pavel Datsyuk 8 000 000 $ (4)
-Salary Remaining : 7 411 765 $
Benn Ferriero 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Mattias Ritola 6 000 000 $ (1)
-Salary Remaining : 5 558 824 $
Stephen Weiss 5 000 000 $ (3)
-Salary Remaining : 4 632 353 $
Wojtek Wolski 5 000 000 $ (1)
-Salary Remaining : 4 632 353 $
Scott Gomez 5 000 000 $ (2)
-Salary Remaining : 4 632 353 $
Fedor Tyutin (Out of Payroll) 4 500 000 $ (2)
-Salary Remaining : 4 169 118 $
Eeli Tolvanen 3 145 833 $ (6)
-Salary Remaining : 2 914 522 $
Ryan White 2 500 000 $ (1)
-Salary Remaining : 2 316 176 $
Dale Weise 2 350 000 $ (4)
-Salary Remaining : 2 177 206 $
Patrick Wiercioch (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 852 941 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 1 343 382 $
Cody McLeod 1 333 333 $ (4)
-Salary Remaining : 1 235 294 $
Dean Kukan 767 500 $ (2)
-Salary Remaining : 711 066 $
Rocco Grimaldi 750 000 $ (3)
-Salary Remaining : 694 853 $
Ross Johnston 666 667 $ (3)
-Salary Remaining : 617 647 $
Brandon Gormley 650 000 $ (1)
-Salary Remaining : 602 206 $
Petteri Lindbohm 650 000 $ (6)
-Salary Remaining : 602 206 $
Miikka Salomaki 612 500 $ (5)
-Salary Remaining : 567 463 $
Matthew Konan 600 000 $ (1)
-Salary Remaining : 555 882 $
Paul Thompson 600 000 $ (1)
-Salary Remaining : 555 882 $
Rob Zepp 600 000 $ (1)
-Salary Remaining : 555 882 $
Matt Climie 600 000 $ (1)
-Salary Remaining : 555 882 $
Mike Blunden 600 000 $ (1)
-Salary Remaining : 555 882 $
Ryan Whitney 600 000 $ (1)
-Salary Remaining : 555 882 $
Ryan Wilson 600 000 $ (1)
-Salary Remaining : 555 882 $
Marek Hrivik 575 000 $ (2)
-Salary Remaining : 532 721 $
Jean-Francois Berube 562 500 $ (2)
-Salary Remaining : 521 140 $
Total Pro Players28
Salary Commitment
Year 39 : 61 713 333 $
Year 40 : 35 913 333 $
Year 41 : 22 508 333 $
Year 42 : 16 091 666 $
Salary Average Commitment
Year 39 : 25 900 000 $
Year 40 : 18 000 000 $
Year 41 : 13 000 000 $
Year 42 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 61 713 333 $
Year 40 : 35 913 333 $
Year 41 : 22 508 333 $
Year 42 : 16 091 666 $

Farm Players Salaries

Aaron Palushaj 555 000 $ (1)
Salary Remaining : 514 783 $
Shane Gersich 92 500 $ (6)
Salary Remaining : 85 797 $
Emile Poirier 86 333 $ (2)
Salary Remaining : 80 077 $
Dylan Ferguson 71 667 $ (6)
Salary Remaining : 66 473 $
Bobby Farnham 60 000 $ (1)
Salary Remaining : 55 652 $
Tanner Richard 57 500 $ (4)
Salary Remaining : 53 333 $
Carl Klingberg 55 000 $ (1)
Salary Remaining : 51 014 $
Total Farm Players7
Salary Commitment
Year 39 : 978 000 $
Year 40 : 308 000 $
Year 41 : 221 667 $
Year 42 : 221 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 97 $ - 5 954 - 99,23%
Level 2: 5000 - 58 $ - 5 000 - 100,00%
Level 3: 2000 - 37 $ - 2 000 - 100,00%
Level 4: 4600 - 22 $ - 4 600 - 100,00%
Luxury : 1000 - 193 $ - 1 000 - 100,00%
Total Capacity :18600

Income

Home Games Left20
Average Attendance - %18 554 - 99,75%
Average Income per Game1 359 312 $
Year to Date Revenue1 359 312 $

Expense

Pro Players Total Salaries49 199 166 $
Farm Players Total Salaries3 380 501 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 044 058 $
Farm Year To Date Expenses275 398 $
Pro Salary Cap To Date3 676 409 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 186 240 $
Pro Remaining Season Days63
Pro Expenses Per Days797 047 $
Pro Estimated Expenses50 213 961 $
Farm Remaining Season Days64
Farm Expenses Per Days56 239 $
Farm Estimated Expenses3 599 296 $
Estimated Season Expenses53 813 257 $
Season Salary Cap49 199 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $27 800 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ -2 800 834 $
Current Bank Account161 610 902 $
Projected Bank Account134 983 885 $

Pro Players Salaries

David Rundblad 10 500 000 $ (2)
-Salary Remaining : 9 727 941 $
Nathan MacKinnon 6 300 000 $ (3)
-Salary Remaining : 5 836 765 $
Kyle Brodziak 5 000 000 $ (1)
-Salary Remaining : 4 632 353 $
Nico Hischier 3 775 000 $ (6)
-Salary Remaining : 3 497 426 $
David Perron 3 750 000 $ (6)
-Salary Remaining : 3 474 265 $
Erik Haula 2 750 000 $ (6)
-Salary Remaining : 2 547 794 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 2 316 176 $
Zach Werenski 1 775 000 $ (4)
-Salary Remaining : 1 644 485 $
Pavel Zacha 1 744 166 $ (2)
-Salary Remaining : 1 615 919 $
Jakob Chychrun 1 350 000 $ (4)
-Salary Remaining : 1 250 735 $
Joakim Nordstrom 1 275 000 $ (2)
-Salary Remaining : 1 181 250 $
William Karlsson 1 000 000 $ (3)
-Salary Remaining : 926 471 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 880 147 $
Jesper Fast 950 000 $ (5)
-Salary Remaining : 880 147 $
Connor Hellebuyck 925 000 $ (2)
-Salary Remaining : 856 985 $
Tomas Nosek 925 000 $ (2)
-Salary Remaining : 856 985 $
Andreas Athanasiou 902 500 $ (2)
-Salary Remaining : 836 140 $
Trevor van Riemsdyk 825 000 $ (5)
-Salary Remaining : 764 338 $
Anton Forsberg 750 000 $ (2)
-Salary Remaining : 694 853 $
Joakim Ryan 650 000 $ (6)
-Salary Remaining : 602 206 $
Colin Miller 602 500 $ (2)
-Salary Remaining : 558 199 $
Total Pro Players21
Salary Commitment
Year 39 : 49 199 166 $
Year 40 : 43 249 166 $
Year 41 : 25 625 000 $
Year 42 : 18 325 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 49 199 166 $
Year 40 : 43 249 166 $
Year 41 : 25 625 000 $
Year 42 : 18 325 000 $

Farm Players Salaries

Chris VandeVelde 400 000 $ (3)
Salary Remaining : 371 014 $
Dwight King 400 000 $ (2)
Salary Remaining : 371 014 $
Ryan Murray 282 500 $ (1)
Salary Remaining : 262 029 $
Logan Brown 160 417 $ (6)
Salary Remaining : 148 792 $
Troy Terry 149 167 $ (6)
Salary Remaining : 138 358 $
Thomas Chabot 125 417 $ (4)
Salary Remaining : 116 329 $
J.T. Brown 125 000 $ (4)
Salary Remaining : 115 942 $
Nikolay Goldobin 107 583 $ (2)
Salary Remaining : 99 787 $
Anthony Cirelli 93 583 $ (6)
Salary Remaining : 86 802 $
Jason Kasdorf 92 500 $ (2)
Salary Remaining : 85 797 $
Dillon Heatherington 92 500 $ (6)
Salary Remaining : 85 797 $
Dominic Toninato 92 500 $ (6)
Salary Remaining : 85 797 $
Josh Archibald 92 500 $ (2)
Salary Remaining : 85 797 $
Nikita Tryamkin 92 500 $ (2)
Salary Remaining : 85 797 $
Alex Nedeljkovic 89 417 $ (4)
Salary Remaining : 82 937 $
Filip Chlapik 89 417 $ (6)
Salary Remaining : 82 937 $
Paul Postma 88 750 $ (2)
Salary Remaining : 82 319 $
Ivan Barbashev 86 333 $ (4)
Salary Remaining : 80 077 $
Nelson Nogier 77 167 $ (4)
Salary Remaining : 71 575 $
Harri Sateri 75 000 $ (6)
Salary Remaining : 69 565 $
Vincent Hinostroza 71 750 $ (2)
Salary Remaining : 66 551 $
Curtis McKenzie 70 000 $ (5)
Salary Remaining : 64 928 $
Seth Griffith 65 000 $ (3)
Salary Remaining : 60 290 $
Seth Helgeson 65 000 $ (4)
Salary Remaining : 60 290 $
Zack Mitchell 61 500 $ (4)
Salary Remaining : 57 043 $
Alexandre Carrier 60 000 $ (2)
Salary Remaining : 55 652 $
Michael Paliotta 60 000 $ (1)
Salary Remaining : 55 652 $
Nic Dowd 60 000 $ (2)
Salary Remaining : 55 652 $
Corban Knight 55 000 $ (4)
Salary Remaining : 51 014 $
Total Farm Players29
Salary Commitment
Year 39 : 3 380 501 $
Year 40 : 3 038 001 $
Year 41 : 1 972 418 $
Year 42 : 1 507 418 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 77 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 120 542 271 $ 62 775 000 $ 14 225 000 $ 10 775 000 $ 212748
Black Hawks 51 264 029 $ 58 620 416 $ 18 379 584 $ 6 620 416 $ 212950
Blue Jackets 69 680 167 $ 70 386 974 $ 6 613 026 $ 18 386 974 $ 232750
Blues 95 922 277 $ 76 788 629 $ 211 371 $ 24 788 629 $ 202040
Bruins 44 610 285 $ 62 766 666 $ 14 233 334 $ 10 766 666 $ 221436
Canadiens 18 499 215 $ 67 563 332 $ 9 436 668 $ 15 563 332 $ 202444
Canucks 131 189 101 $ 62 779 443 $ 14 220 557 $ 10 779 443 $ 212142
Capitals 2 719 539 $ 66 339 294 $ 10 660 706 $ 14 339 294 $ 221537
Coyotes 90 586 058 $ 52 358 332 $ 24 641 668 $ 358 332 $ 272249
Devils 78 180 280 $ 75 975 833 $ 1 024 167 $ 23 975 833 $ 203050
Ducks 40 924 162 $ 65 225 081 $ 11 774 919 $ 13 225 081 $ 221537
Flames 10 704 918 $ 62 861 184 $ 14 138 816 $ 10 861 184 $ 201838
Flyers 707 461 $ 73 630 833 $ 3 369 167 $ 21 630 833 $ 212950
Hurricanes 167 200 813 $ 53 492 500 $ 23 507 500 $ 1 492 500 $ 232649
Islanders 2 805 858 $ 66 768 332 $ 10 231 668 $ 14 768 332 $ 231437
Jets 8 780 437 $ 72 556 667 $ 4 443 333 $ 20 556 667 $ 202848
Kings 131 907 496 $ 54 688 334 $ 22 311 666 $ 2 688 334 $ 211839
Lightning 90 506 752 $ 72 251 083 $ 4 748 917 $ 20 251 083 $ 212344
Maple Leafs 64 375 170 $ 73 115 499 $ 3 884 501 $ 21 115 499 $ 211435
Oilers 72 655 928 $ 54 008 929 $ 22 991 071 $ 2 008 929 $ 202747
Panthers 130 927 450 $ 73 372 628 $ 3 627 372 $ 21 372 628 $ 202444
Penguins 139 587 239 $ 59 182 066 $ 17 817 934 $ 7 182 066 $ 202242
Predators 54 088 415 $ 66 125 000 $ 10 875 000 $ 14 125 000 $ 212647
Rangers 12 092 491 $ 70 307 480 $ 6 692 520 $ 18 307 480 $ 212849
Red Wings 21 830 553 $ 72 750 833 $ 4 249 167 $ 20 750 833 $ 212950
Sabres 34 187 738 $ 52 043 999 $ 24 956 001 $ 43 999 $ 202646
Senators 77 677 620 $ 71 414 295 $ 5 585 705 $ 19 414 295 $ 202545
Sharks 150 243 141 $ 72 463 333 $ 4 536 667 $ 20 463 333 $ 202343
Stars 42 539 909 $ 55 213 333 $ 21 786 667 $ 3 213 333 $ 28735
Wild 161 610 902 $ 49 199 166 $ 27 800 834 $ -2 800 834 $ 212950
© 2018 Association Canadienne de Cyber Hockey