Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 98 $ - 5 420 - 90,33%
Level 2: 5000 - 61 $ - 4 279 - 85,59%
Level 3: 2000 - 38 $ - 1 871 - 93,55%
Level 4: 5099 - 24 $ - 4 719 - 92,55%
Luxury : 1000 - 198 $ - 1 000 - 100,00%
Total Capacity :19099

Income

Home Games Left10
Average Attendance - %17 289 - 90,52%
Average Income per Game1 238 393 $
Year to Date Revenue38 390 195 $

Expense

Pro Players Total Salaries64 090 832 $
Farm Players Total Salaries2 462 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 140 695 $
Farm Year To Date Expenses2 504 557 $
Pro Salary Cap To Date48 088 493 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 383 934 $
Pro Remaining Season Days34
Pro Expenses Per Days498 812 $
Pro Estimated Expenses16 959 608 $
Farm Remaining Season Days32
Farm Expenses Per Days26 227 $
Farm Estimated Expenses839 264 $
Estimated Season Expenses17 798 872 $
Season Salary Cap64 090 832 $
Estimate Under Maximum Salary Cap of 77 000 000 $12 909 168 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 090 832 $
Current Bank Account106 516 047 $
Projected Bank Account101 101 109 $

Pro Players Salaries

Patrick Marleau 6 666 666 $ (4)
-Salary Remaining : 1 691 542 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 1 547 761 $
Alexander Steen 5 800 000 $ (3)
-Salary Remaining : 1 471 642 $
Andrej Sekera 5 500 000 $ (2)
-Salary Remaining : 1 395 522 $
Alexander Edler 5 000 000 $ (6)
-Salary Remaining : 1 268 657 $
Deryk Engelland 4 275 000 $ (3)
-Salary Remaining : 1 084 701 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 1 065 672 $
Mikkel Boedker 4 000 000 $ (5)
-Salary Remaining : 1 014 925 $
Trevor Daley 3 250 000 $ (4)
-Salary Remaining : 824 627 $
Tomas Hertl 3 000 000 $ (5)
-Salary Remaining : 761 194 $
Kevin Hayes 2 600 000 $ (5)
-Salary Remaining : 659 701 $
Michael Raffl 2 350 000 $ (1)
-Salary Remaining : 596 269 $
Calle Jarnkrok 2 000 000 $ (4)
-Salary Remaining : 507 463 $
Thomas Vanek 2 000 000 $ (3)
-Salary Remaining : 507 463 $
Drake Caggiula 1 350 000 $ (3)
-Salary Remaining : 342 537 $
Danton Heinen 995 833 $ (3)
-Salary Remaining : 252 674 $
Michael Matheson 925 000 $ (1)
-Salary Remaining : 234 701 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 234 701 $
Vince Dunn 883 333 $ (5)
-Salary Remaining : 224 129 $
Devin Shore 870 000 $ (1)
-Salary Remaining : 220 746 $
Tim Schaller 775 000 $ (5)
-Salary Remaining : 196 642 $
Aaron Dell 625 000 $ (3)
-Salary Remaining : 158 582 $
Total Pro Players22
Salary Commitment
Year 40 : 64 090 832 $
Year 41 : 54 820 832 $
Year 42 : 49 320 832 $
Year 43 : 28 174 999 $
Salary Average Commitment
Year 40 : 4 250 000 $
Year 41 : 4 250 000 $
Year 42 : 4 250 000 $
Year 43 : 4 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 64 090 832 $
Year 41 : 54 820 832 $
Year 42 : 49 320 832 $
Year 43 : 28 174 999 $

Farm Players Salaries

Tucker Poolman 177 500 $ (5)
Salary Remaining : 43 030 $
Andy Welinski 177 500 $ (5)
Salary Remaining : 43 030 $
Wade Megan 177 500 $ (2)
Salary Remaining : 43 030 $
Lawson Crouse 160 250 $ (3)
Salary Remaining : 38 848 $
Marcus Sorensen 135 000 $ (3)
Salary Remaining : 32 727 $
Henrik Haapala 135 000 $ (5)
Salary Remaining : 32 727 $
Tage Thompson 113 750 $ (5)
Salary Remaining : 27 576 $
TJ Brennan 97 500 $ (3)
Salary Remaining : 23 636 $
Riley Barber 92 500 $ (3)
Salary Remaining : 22 424 $
Casey Nelson 92 500 $ (1)
Salary Remaining : 22 424 $
Andrew Poturalski 92 500 $ (3)
Salary Remaining : 22 424 $
Matthew Highmore 92 500 $ (5)
Salary Remaining : 22 424 $
Madison Bowey 90 250 $ (5)
Salary Remaining : 21 879 $
Chris Bigras 86 333 $ (1)
Salary Remaining : 20 929 $
Christian Jaros 80 167 $ (5)
Salary Remaining : 19 434 $
Vojtech Mozik 68 000 $ (1)
Salary Remaining : 16 485 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 15 758 $
Jussi Rynnas 65 000 $ (3)
Salary Remaining : 15 758 $
Tanner Fritz 65 000 $ (5)
Salary Remaining : 15 758 $
Sami Aittokallio 60 000 $ (4)
Salary Remaining : 14 545 $
Frederick Gaudreau 59 500 $ (3)
Salary Remaining : 14 424 $
Garrett Mitchell 58 750 $ (3)
Salary Remaining : 14 242 $
Jordan Szwarz 55 000 $ (3)
Salary Remaining : 13 333 $
Justin Florek 55 000 $ (2)
Salary Remaining : 13 333 $
Joonas Nattinen 55 000 $ (1)
Salary Remaining : 13 333 $
Cade Fairchild 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players26
Salary Commitment
Year 40 : 2 462 000 $
Year 41 : 2 040 167 $
Year 42 : 1 807 667 $
Year 43 : 991 667 $
Salary Average Commitment
Year 40 : 115 000 $
Year 41 : 115 000 $
Year 42 : 115 000 $
Year 43 : 50 000 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 001 - 83,35%
Level 2: 5000 - 60 $ - 4 898 - 97,96%
Level 3: 2000 - 35 $ - 1 991 - 99,54%
Level 4: 6500 - 20 $ - 4 970 - 76,46%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20500

Income

Home Games Left10
Average Attendance - %17 860 - 87,12%
Average Income per Game1 221 226 $
Year to Date Revenue37 858 019 $

Expense

Pro Players Total Salaries67 150 416 $
Farm Players Total Salaries3 259 041 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 764 623 $
Farm Year To Date Expenses3 992 974 $
Pro Salary Cap To Date49 525 823 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 212 264 $
Pro Remaining Season Days34
Pro Expenses Per Days523 511 $
Pro Estimated Expenses17 799 374 $
Farm Remaining Season Days32
Farm Expenses Per Days39 841 $
Farm Estimated Expenses1 274 912 $
Estimated Season Expenses19 074 286 $
Season Salary Cap67 150 416 $
Estimate Under Maximum Salary Cap of 77 000 000 $9 849 584 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 150 416 $
Current Bank Account37 913 555 $
Projected Bank Account31 051 533 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 2 156 716 $
Brandon Saad 6 000 000 $ (2)
-Salary Remaining : 1 522 388 $
Jordan Eberle 6 000 000 $ (5)
-Salary Remaining : 1 522 388 $
David Backes 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 1 395 522 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 1 243 284 $
Sami Vatanen 4 875 000 $ (5)
-Salary Remaining : 1 236 940 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 1 141 791 $
Jonas Brodin 4 166 667 $ (5)
-Salary Remaining : 1 057 214 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 634 328 $
Alex Tuch 1 350 000 $ (3)
-Salary Remaining : 342 537 $
Sonny Milano 1 263 333 $ (1)
-Salary Remaining : 320 547 $
Louis Domingue 1 050 000 $ (1)
-Salary Remaining : 266 418 $
Phillip Danault 912 500 $ (3)
-Salary Remaining : 231 530 $
Ben Hutton 896 250 $ (1)
-Salary Remaining : 227 407 $
Jujhar Khaira 894 166 $ (1)
-Salary Remaining : 226 878 $
Evan Rodrigues 842 500 $ (1)
-Salary Remaining : 213 769 $
Gemel Smith 700 000 $ (3)
-Salary Remaining : 177 612 $
Joe Morrow 650 000 $ (1)
-Salary Remaining : 164 925 $
Sam Gagner 650 000 $ (3)
-Salary Remaining : 164 925 $
Total Pro Players21
Salary Commitment
Year 40 : 67 150 416 $
Year 41 : 59 054 167 $
Year 42 : 48 054 167 $
Year 43 : 33 541 667 $
Salary Average Commitment
Year 40 : 2 500 000 $
Year 41 : 2 000 000 $
Year 42 : 1 500 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 67 150 416 $
Year 41 : 59 054 167 $
Year 42 : 48 054 167 $
Year 43 : 33 541 667 $

Farm Players Salaries

John-Michael Liles 387 500 $ (1)
Salary Remaining : 93 939 $
Michael Dal Colle 306 333 $ (5)
Salary Remaining : 74 263 $
Andre Burakovsky 300 000 $ (5)
Salary Remaining : 72 727 $
Jason Chimera 225 000 $ (1)
Salary Remaining : 54 545 $
Lance Bouma 220 000 $ (3)
Salary Remaining : 53 333 $
Martin Necas 146 250 $ (5)
Salary Remaining : 35 455 $
Luke Kunin 142 500 $ (5)
Salary Remaining : 34 545 $
Dylan Sikura 138 750 $ (5)
Salary Remaining : 33 636 $
Nicholas Merkley 107 583 $ (5)
Salary Remaining : 26 081 $
Justin Peters 100 000 $ (1)
Salary Remaining : 24 242 $
Sammy Blais 93 583 $ (5)
Salary Remaining : 22 687 $
Dominic Turgeon 91 917 $ (5)
Salary Remaining : 22 283 $
Remi Elie 89 417 $ (3)
Salary Remaining : 21 677 $
Vladislav Kamenev 89 417 $ (3)
Salary Remaining : 21 677 $
Morgan Klimchuk 86 333 $ (5)
Salary Remaining : 20 929 $
Kyle Rau 85 875 $ (1)
Salary Remaining : 20 818 $
Marko Dano 85 000 $ (4)
Salary Remaining : 20 606 $
Ethan Bear 79 833 $ (5)
Salary Remaining : 19 354 $
Julian Melchiori 62 500 $ (1)
Salary Remaining : 15 152 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 15 152 $
Alan Quine 61 250 $ (1)
Salary Remaining : 14 848 $
Karri Ramo 60 000 $ (3)
Salary Remaining : 14 545 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 14 545 $
Bogdan Yakimov 60 000 $ (2)
Salary Remaining : 14 545 $
Dennis Everberg 60 000 $ (4)
Salary Remaining : 14 545 $
Jeremy Morin 57 500 $ (2)
Salary Remaining : 13 939 $
Total Farm Players26
Salary Commitment
Year 40 : 3 259 041 $
Year 41 : 2 276 916 $
Year 42 : 2 096 916 $
Year 43 : 1 638 082 $
Salary Average Commitment
Year 40 : 160 000 $
Year 41 : 110 000 $
Year 42 : 110 000 $
Year 43 : 50 000 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 5 184 - 74,06%
Level 2: 5500 - 75 $ - 3 505 - 63,72%
Level 3: 2500 - 50 $ - 1 360 - 54,38%
Level 4: 5000 - 20 $ - 4 882 - 97,64%
Luxury : 2000 - 185 $ - 1 148 - 57,40%
Total Capacity :22000

Income

Home Games Left10
Average Attendance - %16 078 - 73,08%
Average Income per Game1 217 203 $
Year to Date Revenue37 733 297 $

Expense

Pro Players Total Salaries68 624 999 $
Farm Players Total Salaries2 080 958 $
Coaches Total Salaries3 875 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 865 634 $
Farm Year To Date Expenses2 233 598 $
Pro Salary Cap To Date50 626 834 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 172 031 $
Pro Remaining Season Days34
Pro Expenses Per Days534 515 $
Pro Estimated Expenses18 173 510 $
Farm Remaining Season Days32
Farm Expenses Per Days22 394 $
Farm Estimated Expenses716 608 $
Estimated Season Expenses18 890 118 $
Season Salary Cap68 624 999 $
Estimate Under Maximum Salary Cap of 77 000 000 $8 375 001 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 624 999 $
Current Bank Account48 349 505 $
Projected Bank Account41 631 418 $

Pro Players Salaries

David Pastrnak 6 666 666 $ (1)
-Salary Remaining : 1 691 542 $
Nick Leddy 5 500 000 $ (3)
-Salary Remaining : 1 395 522 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 1 332 090 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 1 110 075 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 1 099 502 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 1 078 358 $
Patric Hornqvist 4 250 000 $ (4)
-Salary Remaining : 1 078 358 $
Cam Talbot 4 166 667 $ (3)
-Salary Remaining : 1 057 214 $
Alec Martinez 4 000 000 $ (4)
-Salary Remaining : 1 014 925 $
Ondrej Palat 3 333 333 $ (4)
-Salary Remaining : 845 771 $
Cal Clutterbuck 2 750 000 $ (2)
-Salary Remaining : 697 761 $
Mark Pysyk 2 733 333 $ (6)
-Salary Remaining : 693 532 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 685 075 $
Nino Niederreiter 2 666 667 $ (1)
-Salary Remaining : 676 617 $
Ryan Ellis 2 500 000 $ (5)
-Salary Remaining : 634 328 $
Brian Elliott 2 500 000 $ (2)
-Salary Remaining : 634 328 $
Micheal Ferland 1 750 000 $ (5)
-Salary Remaining : 444 030 $
Dennis Seidenberg 1 006 000 $ (1)
-Salary Remaining : 255 254 $
Joel Edmundson 925 000 $ (1)
-Salary Remaining : 234 701 $
J.T. Miller 874 000 $ (1)
-Salary Remaining : 221 761 $
Chris Tierney 735 000 $ (3)
-Salary Remaining : 186 493 $
Brandon Tanev 700 000 $ (6)
-Salary Remaining : 177 612 $
Blake Coleman 660 000 $ (3)
-Salary Remaining : 167 463 $
Total Pro Players23
Salary Commitment
Year 40 : 68 624 999 $
Year 41 : 49 453 333 $
Year 42 : 38 953 333 $
Year 43 : 27 891 666 $
Salary Average Commitment
Year 40 : 3 006 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 68 624 999 $
Year 41 : 49 453 333 $
Year 42 : 38 953 333 $
Year 43 : 27 891 666 $

Farm Players Salaries

Alex Petrovic 185 000 $ (5)
Salary Remaining : 44 848 $
Teddy Purcell 160 000 $ (3)
Salary Remaining : 38 788 $
Mark Jankowski 149 375 $ (3)
Salary Remaining : 36 212 $
Hunter Shinkaruk 107 583 $ (1)
Salary Remaining : 26 081 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 24 242 $
Rob O'Gara 92 500 $ (3)
Salary Remaining : 22 424 $
Cameron Gaunce 90 000 $ (3)
Salary Remaining : 21 818 $
Brock McGinn 89 417 $ (1)
Salary Remaining : 21 677 $
Patrick Sieloff 89 417 $ (1)
Salary Remaining : 21 677 $
Warren Foegele 80 000 $ (5)
Salary Remaining : 19 394 $
Marek Langhamer 73 333 $ (3)
Salary Remaining : 17 778 $
Iiro Pakarinen 72 500 $ (1)
Salary Remaining : 17 576 $
Tanner Kero 66 750 $ (1)
Salary Remaining : 16 182 $
Colby Cave 65 500 $ (5)
Salary Remaining : 15 879 $
Paul Carey 65 000 $ (3)
Salary Remaining : 15 758 $
Brett Lernout 62 833 $ (1)
Salary Remaining : 15 232 $
Kyle Baun 62 500 $ (1)
Salary Remaining : 15 152 $
Michael Latta 60 000 $ (2)
Salary Remaining : 14 545 $
T.J. Tynan 60 000 $ (3)
Salary Remaining : 14 545 $
Stefan Elliott 60 000 $ (2)
Salary Remaining : 14 545 $
Tyler Randell 60 000 $ (1)
Salary Remaining : 14 545 $
Connor Brickley 59 250 $ (1)
Salary Remaining : 14 364 $
Mike Condon 57 500 $ (1)
Salary Remaining : 13 939 $
Aaron Ness 57 500 $ (1)
Salary Remaining : 13 939 $
Dustin Tokarski 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players25
Salary Commitment
Year 40 : 2 080 958 $
Year 41 : 1 240 708 $
Year 42 : 1 020 708 $
Year 43 : 330 500 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 50 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 91 $ - 6 042 - 99,04%
Level 2: 5100 - 69 $ - 3 512 - 68,87%
Level 3: 2100 - 38 $ - 1 722 - 82,02%
Level 4: 7250 - 25 $ - 3 678 - 50,73%
Luxury : 1100 - 196 $ - 1 016 - 92,34%
Total Capacity :21650

Income

Home Games Left10
Average Attendance - %15 970 - 73,76%
Average Income per Game1 259 090 $
Year to Date Revenue39 031 798 $

Expense

Pro Players Total Salaries74 705 627 $
Farm Players Total Salaries3 256 583 $
Coaches Total Salaries3 701 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 248 118 $
Farm Year To Date Expenses3 675 073 $
Pro Salary Cap To Date55 606 318 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 590 903 $
Pro Remaining Season Days34
Pro Expenses Per Days573 923 $
Pro Estimated Expenses19 513 382 $
Farm Remaining Season Days32
Farm Expenses Per Days36 042 $
Farm Estimated Expenses1 153 344 $
Estimated Season Expenses20 666 726 $
Season Salary Cap74 705 627 $
Estimate Under Maximum Salary Cap of 77 000 000 $2 294 373 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 705 627 $
Current Bank Account62 031 637 $
Projected Bank Account53 955 814 $

Pro Players Salaries

Zach Parise 7 538 461 $ (6)
-Salary Remaining : 1 912 744 $
Vladimir Tarasenko 7 500 000 $ (5)
-Salary Remaining : 1 902 985 $
Dion Phaneuf 7 000 000 $ (2)
-Salary Remaining : 1 776 119 $
Johnny Boychuk 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 1 458 955 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 1 332 090 $
Ben Bishop 4 916 667 $ (5)
-Salary Remaining : 1 247 513 $
Carl Soderberg 4 750 000 $ (1)
-Salary Remaining : 1 205 224 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 1 040 299 $
Dan Hamhuis 4 006 000 $ (5)
-Salary Remaining : 1 016 448 $
Victor Hedman 4 000 000 $ (3)
-Salary Remaining : 1 014 925 $
Connor Murphy 3 850 000 $ (3)
-Salary Remaining : 976 866 $
Tomas Plekanec 2 999 999 $ (2)
-Salary Remaining : 761 194 $
Nick Ritchie 1 627 500 $ (1)
-Salary Remaining : 412 948 $
Tommy Wingels 1 000 000 $ (5)
-Salary Remaining : 253 731 $
Klas Dahlbeck 850 000 $ (2)
-Salary Remaining : 215 672 $
Reto Berra 806 000 $ (2)
-Salary Remaining : 204 507 $
Nicolas Deslauriers 775 000 $ (4)
-Salary Remaining : 196 642 $
Dean Kukan 767 500 $ (1)
-Salary Remaining : 194 739 $
Josh Leivo 612 500 $ (3)
-Salary Remaining : 155 410 $
Tanner Glass 606 000 $ (1)
-Salary Remaining : 153 761 $
Total Pro Players21
Salary Commitment
Year 40 : 74 705 627 $
Year 41 : 66 954 627 $
Year 42 : 51 198 628 $
Year 43 : 30 986 128 $
Salary Average Commitment
Year 40 : 9 505 999 $
Year 41 : 9 505 999 $
Year 42 : 6 006 000 $
Year 43 : 6 006 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 705 627 $
Year 41 : 66 954 627 $
Year 42 : 51 198 628 $
Year 43 : 30 986 128 $

Farm Players Salaries

Ryan Kesler 687 500 $ (2)
Salary Remaining : 166 667 $
Marc Methot 490 000 $ (4)
Salary Remaining : 118 788 $
Martin Hanzal 310 000 $ (3)
Salary Remaining : 75 152 $
Kevin Klein 290 000 $ (2)
Salary Remaining : 70 303 $
Kevin Bieksa 250 000 $ (3)
Salary Remaining : 60 606 $
Anthony DeAngelo 126 333 $ (3)
Salary Remaining : 30 626 $
Dylan Gambrell (Out of Payroll) 113 750 $ (5)
Salary Remaining : 27 576 $
Matt Bartkowski 100 000 $ (4)
Salary Remaining : 24 242 $
John Gilmour 92 500 $ (5)
Salary Remaining : 22 424 $
Griffen Molino 92 500 $ (3)
Salary Remaining : 22 424 $
Ales Hemsky 80 100 $ (2)
Salary Remaining : 19 418 $
Michal Rozsival 80 100 $ (1)
Salary Remaining : 19 418 $
Mikko Koskinen 80 100 $ (3)
Salary Remaining : 19 418 $
Ryan Murphy 78 750 $ (3)
Salary Remaining : 19 091 $
Daniel Brickley 75 000 $ (5)
Salary Remaining : 18 182 $
Chase Balisy 65 000 $ (5)
Salary Remaining : 15 758 $
Mike Santorelli (Out of Payroll) 60 600 $ (1)
Salary Remaining : 14 691 $
Dainius Zubrus 60 600 $ (1)
Salary Remaining : 14 691 $
Tyler Kennedy 60 600 $ (1)
Salary Remaining : 14 691 $
Anders Lindback 60 000 $ (4)
Salary Remaining : 14 545 $
Brent Regner 60 000 $ (2)
Salary Remaining : 14 545 $
Jeremy Smith 60 000 $ (5)
Salary Remaining : 14 545 $
Kevin Porter 57 500 $ (1)
Salary Remaining : 13 939 $
Total Farm Players23
Salary Commitment
Year 40 : 3 430 933 $
Year 41 : 3 111 533 $
Year 42 : 1 993 933 $
Year 43 : 1 056 250 $
Salary Average Commitment
Year 40 : 470 000 $
Year 41 : 470 000 $
Year 42 : 470 000 $
Year 43 : 220 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 4 522 - 69,56%
Level 2: 5500 - 90 $ - 2 883 - 52,42%
Level 3: 2500 - 60 $ - 1 119 - 44,77%
Level 4: 7250 - 50 $ - 2 900 - 40,00%
Luxury : 1250 - 250 $ - 759 - 60,70%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %12 182 - 52,97%
Average Income per Game1 221 341 $
Year to Date Revenue37 861 563 $

Expense

Pro Players Total Salaries56 093 835 $
Farm Players Total Salaries1 550 083 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 788 615 $
Farm Year To Date Expenses1 420 867 $
Pro Salary Cap To Date42 669 215 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 213 407 $
Pro Remaining Season Days34
Pro Expenses Per Days429 805 $
Pro Estimated Expenses14 613 370 $
Farm Remaining Season Days32
Farm Expenses Per Days15 531 $
Farm Estimated Expenses496 992 $
Estimated Season Expenses15 110 362 $
Season Salary Cap56 093 835 $
Estimate Under Maximum Salary Cap of 77 000 000 $20 906 165 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 093 835 $
Current Bank Account62 336 176 $
Projected Bank Account59 439 221 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (6)
-Salary Remaining : 1 522 388 $
Tobias Enstrom 5 750 000 $ (1)
-Salary Remaining : 1 458 955 $
Derick Brassard 5 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Andrew Shaw 3 900 000 $ (2)
-Salary Remaining : 989 552 $
Cody Eakin 3 850 000 $ (4)
-Salary Remaining : 976 866 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 957 836 $
Auston Matthews 3 775 000 $ (3)
-Salary Remaining : 957 836 $
Brad Richardson 3 458 001 $ (2)
-Salary Remaining : 877 403 $
Thatcher Demko 2 941 667 $ (5)
-Salary Remaining : 746 393 $
Chris Kreider 2 475 000 $ (1)
-Salary Remaining : 627 985 $
Josh Anderson 1 850 000 $ (5)
-Salary Remaining : 469 403 $
Neal Pionk 1 775 000 $ (5)
-Salary Remaining : 450 373 $
Keith Kinkaid 1 250 000 $ (3)
-Salary Remaining : 317 164 $
Dalton Prout 1 075 000 $ (1)
-Salary Remaining : 272 761 $
Andreas Englund 925 000 $ (3)
-Salary Remaining : 234 701 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 234 701 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 234 701 $
Robert Hagg 894 167 $ (3)
-Salary Remaining : 226 878 $
Ty Rattie 700 000 $ (1)
-Salary Remaining : 177 612 $
Oscar Fantenberg 650 000 $ (5)
-Salary Remaining : 164 925 $
Alex Frolov 600 000 $ (1)
-Salary Remaining : 152 239 $
Aaron Johnson 600 000 $ (1)
-Salary Remaining : 152 239 $
Adam Berkhoel 600 000 $ (1)
-Salary Remaining : 152 239 $
Harry Zolnierczyk 600 000 $ (6)
-Salary Remaining : 152 239 $
Aaron Rome 600 000 $ (1)
-Salary Remaining : 152 239 $
Adam Pardy 600 000 $ (1)
-Salary Remaining : 152 239 $
Alex Foster 600 000 $ (1)
-Salary Remaining : 152 239 $
Total Pro Players27
Salary Commitment
Year 40 : 56 093 835 $
Year 41 : 32 793 835 $
Year 42 : 25 435 834 $
Year 43 : 17 666 667 $
Salary Average Commitment
Year 40 : 5 700 000 $
Year 41 : 1 600 000 $
Year 42 : 1 600 000 $
Year 43 : 1 100 000 $
Salary Cap with 1 Way Contract
Year 40 : 56 093 835 $
Year 41 : 32 793 835 $
Year 42 : 25 435 834 $
Year 43 : 17 666 667 $

Farm Players Salaries

Thomas Greiss 333 333 $ (2)
Salary Remaining : 80 808 $
Darren Archibald 187 500 $ (2)
Salary Remaining : 45 455 $
Denis Gurianov 167 500 $ (3)
Salary Remaining : 40 606 $
Jon Merrill 113 750 $ (6)
Salary Remaining : 27 576 $
Daniel Carr 92 500 $ (1)
Salary Remaining : 22 424 $
Alex Formenton 92 500 $ (5)
Salary Remaining : 22 424 $
PA Parenteau 80 000 $ (1)
Salary Remaining : 19 394 $
Antoine Bibeau 65 000 $ (3)
Salary Remaining : 15 758 $
Turner Elson 60 500 $ (1)
Salary Remaining : 14 667 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 14 545 $
Aleksander Suglobov 60 000 $ (1)
Salary Remaining : 14 545 $
Aaron Volpatti 60 000 $ (1)
Salary Remaining : 14 545 $
Adam Pineault 60 000 $ (1)
Salary Remaining : 14 545 $
Adam Burish 60 000 $ (1)
Salary Remaining : 14 545 $
Stephen Gionta 57 500 $ (1)
Salary Remaining : 13 939 $
Total Farm Players15
Salary Commitment
Year 40 : 1 550 083 $
Year 41 : 959 583 $
Year 42 : 438 750 $
Year 43 : 206 250 $
Salary Average Commitment
Year 40 : 350 000 $
Year 41 : 50 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 90 $ - 5 982 - 99,71%
Level 2: 5000 - 60 $ - 4 979 - 99,57%
Level 3: 2000 - 45 $ - 1 516 - 75,79%
Level 4: 7273 - 25 $ - 3 999 - 54,99%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left10
Average Attendance - %17 476 - 82,15%
Average Income per Game1 254 040 $
Year to Date Revenue38 875 230 $

Expense

Pro Players Total Salaries75 786 059 $
Farm Players Total Salaries1 552 000 $
Coaches Total Salaries10 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 181 702 $
Farm Year To Date Expenses3 305 837 $
Pro Salary Cap To Date56 211 596 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 540 397 $
Pro Remaining Season Days34
Pro Expenses Per Days625 269 $
Pro Estimated Expenses21 259 146 $
Farm Remaining Season Days32
Farm Expenses Per Days32 591 $
Farm Estimated Expenses1 042 912 $
Estimated Season Expenses22 302 058 $
Season Salary Cap75 786 059 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 213 941 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 786 059 $
Current Bank Account(16 620 468 $)
Projected Bank Account(26 382 129 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (3)
-Salary Remaining : 2 156 716 $
Rick Nash 7 800 000 $ (1)
-Salary Remaining : 1 979 104 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 1 522 388 $
Dustin Brown 5 875 000 $ (4)
-Salary Remaining : 1 490 672 $
Matt Niskanen 5 750 000 $ (2)
-Salary Remaining : 1 458 955 $
Jeff Carter 5 272 727 $ (1)
-Salary Remaining : 1 337 856 $
Keith Yandle 5 250 000 $ (1)
-Salary Remaining : 1 332 090 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 1 268 657 $
John Carlson 3 966 666 $ (1)
-Salary Remaining : 1 006 467 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 888 060 $
Tyler Johnson 3 333 333 $ (2)
-Salary Remaining : 845 771 $
Calvin de Haan 3 300 000 $ (4)
-Salary Remaining : 837 313 $
John Gibson 2 300 000 $ (1)
-Salary Remaining : 583 582 $
Brayden McNabb 1 700 000 $ (4)
-Salary Remaining : 431 343 $
Mikko Rantanen 1 627 500 $ (1)
-Salary Remaining : 412 948 $
Teuvo Teravainen 1 460 833 $ (1)
-Salary Remaining : 370 659 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 253 731 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 253 731 $
Brandon Montour 925 000 $ (3)
-Salary Remaining : 234 701 $
Ryan Dzingel 900 000 $ (1)
-Salary Remaining : 228 358 $
Brian Gibbons 750 000 $ (1)
-Salary Remaining : 190 299 $
Tom Kuhnhackl 575 000 $ (1)
-Salary Remaining : 145 896 $
Total Pro Players22
Salary Commitment
Year 40 : 75 786 059 $
Year 41 : 42 383 333 $
Year 42 : 31 300 000 $
Year 43 : 21 875 000 $
Salary Average Commitment
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Year 43 : 0 $
Salary Cap with 1 Way Contract
Year 40 : 75 786 059 $
Year 41 : 42 383 333 $
Year 42 : 31 300 000 $
Year 43 : 21 875 000 $

Farm Players Salaries

Taylor Fedun 150 000 $ (1)
Salary Remaining : 36 364 $
Mason Raymond 100 000 $ (1)
Salary Remaining : 24 242 $
Collin Delia 100 000 $ (3)
Salary Remaining : 24 242 $
Samuel Girard 93 583 $ (5)
Salary Remaining : 22 687 $
Michael Mersch 92 500 $ (1)
Salary Remaining : 22 424 $
Maxim Mamin 92 500 $ (5)
Salary Remaining : 22 424 $
Vinny Lettieri (Out of Payroll) 92 500 $ (5)
Salary Remaining : 22 424 $
Cristoval Nieves 92 500 $ (3)
Salary Remaining : 22 424 $
Jon Gillies 92 500 $ (3)
Salary Remaining : 22 424 $
Laurent Dauphin 89 417 $ (1)
Salary Remaining : 21 677 $
AJ Greer 82 500 $ (3)
Salary Remaining : 20 000 $
Zach Trotman 75 000 $ (6)
Salary Remaining : 18 182 $
Xavier Ouellet 71 500 $ (2)
Salary Remaining : 17 333 $
Anton Rodin 70 000 $ (3)
Salary Remaining : 16 970 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 15 758 $
Andrey Makarov 60 000 $ (1)
Salary Remaining : 14 545 $
Jonathan Racine 60 000 $ (2)
Salary Remaining : 14 545 $
Lukas Sedlak 60 000 $ (3)
Salary Remaining : 14 545 $
Stephane Da Costa 55 000 $ (2)
Salary Remaining : 13 333 $
Maxim Lapierre 50 000 $ (2)
Salary Remaining : 12 121 $
Total Farm Players20
Salary Commitment
Year 40 : 1 644 500 $
Year 41 : 1 087 583 $
Year 42 : 851 083 $
Year 43 : 353 583 $
Salary Average Commitment
Year 40 : 275 000 $
Year 41 : 225 000 $
Year 42 : 175 000 $
Year 43 : 75 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 90 $ - 5 988 - 99,80%
Level 2: 5000 - 55 $ - 4 983 - 99,65%
Level 3: 2000 - 35 $ - 1 996 - 99,78%
Level 4: 4860 - 22 $ - 4 787 - 98,50%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18860

Income

Home Games Left9
Average Attendance - %18 753 - 99,43%
Average Income per Game1 226 512 $
Year to Date Revenue39 248 388 $

Expense

Pro Players Total Salaries64 249 443 $
Farm Players Total Salaries2 199 834 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 721 625 $
Farm Year To Date Expenses2 453 435 $
Pro Salary Cap To Date47 482 770 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 038 609 $
Pro Remaining Season Days34
Pro Expenses Per Days501 862 $
Pro Estimated Expenses17 063 308 $
Farm Remaining Season Days32
Farm Expenses Per Days24 241 $
Farm Estimated Expenses775 712 $
Estimated Season Expenses17 839 020 $
Season Salary Cap64 249 443 $
Estimate Under Maximum Salary Cap of 77 000 000 $12 750 557 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 249 443 $
Current Bank Account128 884 791 $
Projected Bank Account122 084 380 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 1 776 119 $
Filip Forsberg 6 000 000 $ (2)
-Salary Remaining : 1 522 388 $
Mike Hoffman 5 187 500 $ (6)
-Salary Remaining : 1 316 231 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 1 294 030 $
Marian Gaborik 4 875 000 $ (3)
-Salary Remaining : 1 236 940 $
Steve Mason 4 100 000 $ (3)
-Salary Remaining : 1 040 299 $
Rickard Rakell 3 789 444 $ (1)
-Salary Remaining : 961 501 $
Will Butcher 3 775 000 $ (5)
-Salary Remaining : 957 836 $
Mattias Ekholm 3 750 000 $ (4)
-Salary Remaining : 951 493 $
Blake Hillman 3 700 000 $ (4)
-Salary Remaining : 938 806 $
Michael Grabner 3 000 000 $ (1)
-Salary Remaining : 761 194 $
Nate Schmidt 2 225 000 $ (4)
-Salary Remaining : 564 552 $
Ian Cole 2 100 000 $ (4)
-Salary Remaining : 532 836 $
Kevin Fiala 1 363 333 $ (5)
-Salary Remaining : 345 920 $
Radek Faksa 1 338 333 $ (1)
-Salary Remaining : 339 577 $
Devante Smith-Pelly 1 300 000 $ (1)
-Salary Remaining : 329 851 $
Alexander Kerfoot 1 137 500 $ (5)
-Salary Remaining : 288 619 $
Anthony Beauvillier 1 106 667 $ (3)
-Salary Remaining : 280 796 $
Patrik Nemeth 945 000 $ (5)
-Salary Remaining : 239 776 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 228 358 $
Anthony Mantha 863 333 $ (1)
-Salary Remaining : 219 055 $
Denis Malgin 693 333 $ (3)
-Salary Remaining : 175 920 $
Total Pro Players22
Salary Commitment
Year 40 : 64 249 443 $
Year 41 : 53 058 333 $
Year 42 : 40 058 333 $
Year 43 : 29 283 333 $
Salary Average Commitment
Year 40 : 5 200 000 $
Year 41 : 5 200 000 $
Year 42 : 4 700 000 $
Year 43 : 4 700 000 $
Salary Cap with 1 Way Contract
Year 40 : 64 249 443 $
Year 41 : 53 058 333 $
Year 42 : 40 058 333 $
Year 43 : 29 283 333 $

Farm Players Salaries

Jori Lehtera 470 000 $ (2)
Salary Remaining : 113 939 $
Jason Garrison 460 000 $ (2)
Salary Remaining : 111 515 $
Chad Johnson 170 000 $ (3)
Salary Remaining : 41 212 $
Ian McCoshen 102 500 $ (3)
Salary Remaining : 24 848 $
Zachary Sanford 92 500 $ (3)
Salary Remaining : 22 424 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 22 424 $
Roland McKeown 89 417 $ (5)
Salary Remaining : 21 677 $
Kyle Capobianco 89 417 $ (5)
Salary Remaining : 21 677 $
Slater Koekkoek 80 000 $ (3)
Salary Remaining : 19 394 $
Garret Sparks 77 000 $ (1)
Salary Remaining : 18 667 $
Steven Fogarty 75 000 $ (5)
Salary Remaining : 18 182 $
Anthony Stolarz 72 500 $ (3)
Salary Remaining : 17 576 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 17 576 $
Reid Boucher 71 500 $ (3)
Salary Remaining : 17 333 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 15 758 $
Chris Wideman 60 000 $ (1)
Salary Remaining : 14 545 $
Henrik Samuelsson 60 000 $ (2)
Salary Remaining : 14 545 $
Total Farm Players17
Salary Commitment
Year 40 : 2 199 834 $
Year 41 : 1 925 334 $
Year 42 : 935 334 $
Year 43 : 253 834 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 0 $
Year 42 : 0 $
Year 43 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 90 $ - 5 988 - 99,79%
Level 2: 5000 - 55 $ - 4 986 - 99,73%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5740 - 15 $ - 5 277 - 91,93%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :19740

Income

Home Games Left10
Average Attendance - %19 251 - 97,52%
Average Income per Game1 208 441 $
Year to Date Revenue37 461 670 $

Expense

Pro Players Total Salaries73 720 962 $
Farm Players Total Salaries2 169 800 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 967 657 $
Farm Year To Date Expenses2 494 342 $
Pro Salary Cap To Date53 982 642 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 084 410 $
Pro Remaining Season Days34
Pro Expenses Per Days580 007 $
Pro Estimated Expenses19 720 238 $
Farm Remaining Season Days32
Farm Expenses Per Days24 014 $
Farm Estimated Expenses768 448 $
Estimated Season Expenses20 488 686 $
Season Salary Cap73 720 962 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 279 038 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 720 962 $
Current Bank Account(7 006 062 $)
Projected Bank Account(15 410 338 $)

Pro Players Salaries

Ryan Suter 7 538 462 $ (4)
-Salary Remaining : 1 912 744 $
Henrik Zetterberg 7 000 000 $ (5)
-Salary Remaining : 1 776 119 $
Zdeno Chara 6 916 667 $ (2)
-Salary Remaining : 1 754 975 $
Blake Wheeler 5 600 000 $ (1)
-Salary Remaining : 1 420 896 $
Brooks Orpik 5 500 000 $ (1)
-Salary Remaining : 1 395 522 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 1 395 522 $
Ryan McDonagh 4 700 000 $ (6)
-Salary Remaining : 1 192 537 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 1 040 299 $
Darren Helm 3 850 000 $ (6)
-Salary Remaining : 976 866 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 951 493 $
Andrei Vasilevskiy 3 500 000 $ (6)
-Salary Remaining : 888 060 $
Nate Thompson 2 900 000 $ (2)
-Salary Remaining : 735 821 $
Marcus Foligno 2 875 000 $ (2)
-Salary Remaining : 729 478 $
Kyle Connor 1 775 000 $ (3)
-Salary Remaining : 450 373 $
William Nylander 1 744 166 $ (1)
-Salary Remaining : 442 550 $
Nikolaj Ehlers 1 594 166 $ (1)
-Salary Remaining : 404 490 $
Brock Boeser 1 491 667 $ (3)
-Salary Remaining : 378 483 $
Adam Lowry (Out of Payroll) 1 125 000 $ (5)
-Salary Remaining : 285 448 $
Radko Gudas 991 667 $ (2)
-Salary Remaining : 251 617 $
Brayden Point 919 167 $ (3)
-Salary Remaining : 233 221 $
Josh Manson 825 000 $ (4)
-Salary Remaining : 209 328 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 164 925 $
Total Pro Players22
Salary Commitment
Year 40 : 74 845 962 $
Year 41 : 59 757 630 $
Year 42 : 36 824 296 $
Year 43 : 28 538 462 $
Salary Average Commitment
Year 40 : 12 400 000 $
Year 41 : 11 900 000 $
Year 42 : 8 500 000 $
Year 43 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 845 962 $
Year 41 : 59 757 630 $
Year 42 : 36 824 296 $
Year 43 : 28 538 462 $

Farm Players Salaries

David Desharnais 300 000 $ (1)
Salary Remaining : 72 727 $
Paul Martin 300 000 $ (2)
Salary Remaining : 72 727 $
Nikolay Kulemin 290 000 $ (1)
Salary Remaining : 70 303 $
Zack Smith 188 800 $ (4)
Salary Remaining : 45 770 $
Jacob Larsson 92 500 $ (3)
Salary Remaining : 22 424 $
Christian Folin 85 000 $ (3)
Salary Remaining : 20 606 $
Stefan Noesen 66 000 $ (4)
Salary Remaining : 16 000 $
Justin Holl 65 000 $ (5)
Salary Remaining : 15 758 $
Liam O'Brien 65 000 $ (1)
Salary Remaining : 15 758 $
Jeff Glass 60 000 $ (4)
Salary Remaining : 14 545 $
John Persson 60 000 $ (1)
Salary Remaining : 14 545 $
Torrey Mitchell 60 000 $ (2)
Salary Remaining : 14 545 $
Ryan Johnston 60 000 $ (1)
Salary Remaining : 14 545 $
Brian Ferlin 60 000 $ (1)
Salary Remaining : 14 545 $
Brett Bulmer 60 000 $ (1)
Salary Remaining : 14 545 $
Michael Paliotta 60 000 $ (1)
Salary Remaining : 14 545 $
Borna Rendulic 60 000 $ (1)
Salary Remaining : 14 545 $
Scott Hartnell 60 000 $ (3)
Salary Remaining : 14 545 $
Matt Carey 60 000 $ (1)
Salary Remaining : 14 545 $
Michael Zalewski 60 000 $ (1)
Salary Remaining : 14 545 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 13 939 $
Total Farm Players21
Salary Commitment
Year 40 : 2 169 800 $
Year 41 : 977 300 $
Year 42 : 617 300 $
Year 43 : 379 800 $
Salary Average Commitment
Year 40 : 1 600 000 $
Year 41 : 480 000 $
Year 42 : 120 000 $
Year 43 : 60 000 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - 96 $ - 5 845 - 97,42%
Level 2: 5000 - 56 $ - 4 853 - 97,05%
Level 3: 2000 - 36 $ - 1 964 - 98,20%
Level 4: 3125 - 18 $ - 3 125 - 100,00%
Luxury : 1000 - 180 $ - 999 - 99,87%
Total Capacity :17125

Income

Home Games Left10
Average Attendance - %16 786 - 98,02%
Average Income per Game1 196 607 $
Year to Date Revenue37 094 805 $

Expense

Pro Players Total Salaries59 733 290 $
Farm Players Total Salaries2 063 591 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 504 897 $
Farm Year To Date Expenses2 157 642 $
Pro Salary Cap To Date44 385 497 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 966 066 $
Pro Remaining Season Days34
Pro Expenses Per Days456 965 $
Pro Estimated Expenses15 536 810 $
Farm Remaining Season Days32
Farm Expenses Per Days21 694 $
Farm Estimated Expenses694 208 $
Estimated Season Expenses16 231 018 $
Season Salary Cap59 733 290 $
Estimate Under Maximum Salary Cap of 77 000 000 $17 266 710 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 733 290 $
Current Bank Account91 320 365 $
Projected Bank Account87 055 413 $

Pro Players Salaries

Chris Kelly 10 000 000 $ (1)
-Salary Remaining : 2 537 313 $
Michael Cammalleri 5 000 000 $ (4)
-Salary Remaining : 1 268 657 $
David Booth 5 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Zack Kassian 4 000 000 $ (5)
-Salary Remaining : 1 014 925 $
Colin Wilson 3 937 500 $ (5)
-Salary Remaining : 999 067 $
Jordan Nolan 2 500 000 $ (3)
-Salary Remaining : 634 328 $
Justin Falk 2 500 000 $ (1)
-Salary Remaining : 634 328 $
Anthony Bitetto 2 300 000 $ (4)
-Salary Remaining : 583 582 $
Tobias Rieder 2 225 000 $ (4)
-Salary Remaining : 564 552 $
Matt Calvert 2 200 000 $ (3)
-Salary Remaining : 558 209 $
Andy Andreoff 2 000 000 $ (2)
-Salary Remaining : 507 463 $
Lias Andersson 1 775 000 $ (5)
-Salary Remaining : 450 373 $
Jake Virtanen 1 744 166 $ (1)
-Salary Remaining : 442 550 $
Josh Morrissey 1 363 333 $ (1)
-Salary Remaining : 345 920 $
Ryan Stanton 1 000 000 $ (4)
-Salary Remaining : 253 731 $
Matt Donovan 1 000 000 $ (4)
-Salary Remaining : 253 731 $
Kevin Czuczman 1 000 000 $ (4)
-Salary Remaining : 253 731 $
Tyler Pitlick 1 000 000 $ (4)
-Salary Remaining : 253 731 $
John Ramage 1 000 000 $ (4)
-Salary Remaining : 253 731 $
Gabriel Carlsson 925 000 $ (3)
-Salary Remaining : 234 701 $
Steven Santini 925 000 $ (1)
-Salary Remaining : 234 701 $
Janne Kuokkanen 925 000 $ (5)
-Salary Remaining : 234 701 $
Alex Lyon 874 125 $ (5)
-Salary Remaining : 221 793 $
Ryan Hartman 863 333 $ (5)
-Salary Remaining : 219 055 $
Frederik Gauthier 863 333 $ (1)
-Salary Remaining : 219 055 $
Taylor Chorney 800 000 $ (1)
-Salary Remaining : 202 985 $
Laurent Brossoit 750 000 $ (3)
-Salary Remaining : 190 299 $
Kristers Gudlevskis 650 000 $ (3)
-Salary Remaining : 164 925 $
Freddie Hamilton 612 500 $ (3)
-Salary Remaining : 155 410 $
Total Pro Players29
Salary Commitment
Year 40 : 59 733 290 $
Year 41 : 36 537 458 $
Year 42 : 34 537 458 $
Year 43 : 26 899 958 $
Salary Average Commitment
Year 40 : 30 800 000 $
Year 41 : 15 800 000 $
Year 42 : 13 800 000 $
Year 43 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 40 : 59 733 290 $
Year 41 : 36 537 458 $
Year 42 : 34 537 458 $
Year 43 : 26 899 958 $

Farm Players Salaries

Thomas McCollum 380 000 $ (2)
Salary Remaining : 92 121 $
Joel Hanley 150 000 $ (1)
Salary Remaining : 36 364 $
Hudson Fasching 135 000 $ (1)
Salary Remaining : 32 727 $
Erik Condra 125 000 $ (5)
Salary Remaining : 30 303 $
Chris Butler 120 000 $ (3)
Salary Remaining : 29 091 $
Mark McNeill 111 333 $ (1)
Salary Remaining : 26 990 $
C.J. Smith 92 500 $ (3)
Salary Remaining : 22 424 $
Kalle Kossila 92 500 $ (3)
Salary Remaining : 22 424 $
Philip Di Giuseppe 92 500 $ (1)
Salary Remaining : 22 424 $
Nicholas Baptiste 87 833 $ (3)
Salary Remaining : 21 293 $
Drew Shore 85 050 $ (1)
Salary Remaining : 20 618 $
Shane Prince 85 000 $ (4)
Salary Remaining : 20 606 $
Andrew Mangiapane 80 000 $ (5)
Salary Remaining : 19 394 $
Jack Rodewald 70 625 $ (5)
Salary Remaining : 17 121 $
Blake Pietila 66 250 $ (1)
Salary Remaining : 16 061 $
Joacim Eriksson 60 000 $ (2)
Salary Remaining : 14 545 $
Brendan Woods 60 000 $ (2)
Salary Remaining : 14 545 $
Petr Straka 60 000 $ (1)
Salary Remaining : 14 545 $
Bill Arnold 55 000 $ (1)
Salary Remaining : 13 333 $
Nicklas Jensen 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players20
Salary Commitment
Year 40 : 2 063 591 $
Year 41 : 1 253 458 $
Year 42 : 753 458 $
Year 43 : 360 625 $
Salary Average Commitment
Year 40 : 200 000 $
Year 41 : 50 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 90 $ - 6 545 - 93,50%
Level 2: 6000 - 60 $ - 5 347 - 89,11%
Level 3: 2000 - 40 $ - 1 707 - 85,35%
Level 4: 3625 - 25 $ - 3 622 - 99,93%
Luxury : 2000 - 180 $ - 1 190 - 59,50%
Total Capacity :20625

Income

Home Games Left10
Average Attendance - %18 411 - 89,27%
Average Income per Game1 347 072 $
Year to Date Revenue41 759 222 $

Expense

Pro Players Total Salaries76 616 566 $
Farm Players Total Salaries2 391 250 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 448 518 $
Farm Year To Date Expenses2 845 920 $
Pro Salary Cap To Date54 836 597 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 470 717 $
Pro Remaining Season Days34
Pro Expenses Per Days597 885 $
Pro Estimated Expenses20 328 090 $
Farm Remaining Season Days32
Farm Expenses Per Days26 449 $
Farm Estimated Expenses846 368 $
Estimated Season Expenses21 174 458 $
Season Salary Cap76 616 566 $
Estimate Under Maximum Salary Cap of 77 000 000 $383 434 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 616 566 $
Current Bank Account48 295 632 $
Projected Bank Account40 591 891 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (6)
-Salary Remaining : 2 410 448 $
Sidney Crosby 8 700 000 $ (3)
-Salary Remaining : 2 207 463 $
Semyon Varlamov 5 900 000 $ (3)
-Salary Remaining : 1 497 015 $
TJ Oshie 5 750 000 $ (5)
-Salary Remaining : 1 458 955 $
Roberto Luongo 5 333 333 $ (3)
-Salary Remaining : 1 353 234 $
Torey Krug 5 250 000 $ (5)
-Salary Remaining : 1 332 090 $
TJ Brodie 4 650 400 $ (3)
-Salary Remaining : 1 179 952 $
Anton Stralman 4 500 000 $ (4)
-Salary Remaining : 1 141 791 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 1 014 925 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 978 642 $
Justin Braun 3 800 000 $ (2)
-Salary Remaining : 964 179 $
Justin Williams 3 650 000 $ (1)
-Salary Remaining : 926 119 $
Mikael Granlund 3 000 000 $ (4)
-Salary Remaining : 761 194 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 748 507 $
Jay Beagle 1 750 000 $ (3)
-Salary Remaining : 444 030 $
Jordie Benn 1 100 000 $ (5)
-Salary Remaining : 279 104 $
Riley Nash 900 000 $ (3)
-Salary Remaining : 228 358 $
Chandler Stephenson 725 833 $ (1)
-Salary Remaining : 184 167 $
Derek Grant 700 000 $ (1)
-Salary Remaining : 177 612 $
Tom Pyatt 600 000 $ (1)
-Salary Remaining : 152 239 $
Total Pro Players20
Salary Commitment
Year 40 : 76 616 566 $
Year 41 : 66 940 733 $
Year 42 : 60 190 733 $
Year 43 : 29 100 000 $
Salary Average Commitment
Year 40 : 10 000 000 $
Year 41 : 10 000 000 $
Year 42 : 10 000 000 $
Year 43 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 76 616 566 $
Year 41 : 66 940 733 $
Year 42 : 60 190 733 $
Year 43 : 29 100 000 $

Farm Players Salaries

Eric Fehr 200 000 $ (3)
Salary Remaining : 48 485 $
Calle Rosen 177 500 $ (5)
Salary Remaining : 43 030 $
Kyle Clifford 160 000 $ (2)
Salary Remaining : 38 788 $
Zach Whitecloud 149 167 $ (5)
Salary Remaining : 36 162 $
Brandon Davidson 142 500 $ (3)
Salary Remaining : 34 545 $
Samuel Morin 136 333 $ (3)
Salary Remaining : 33 050 $
Buddy Robinson 122 500 $ (1)
Salary Remaining : 29 697 $
Nick Sorensen 92 500 $ (3)
Salary Remaining : 22 424 $
Matthew Grzelcyk 92 500 $ (3)
Salary Remaining : 22 424 $
Andreas Johnsson 92 500 $ (5)
Salary Remaining : 22 424 $
Anton Blidh 92 500 $ (3)
Salary Remaining : 22 424 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 18 182 $
Mitch Callahan 70 000 $ (4)
Salary Remaining : 16 970 $
Evan McEneny 65 750 $ (3)
Salary Remaining : 15 939 $
Adam Wilcox 65 000 $ (5)
Salary Remaining : 15 758 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 15 758 $
Dominik Uher 60 000 $ (4)
Salary Remaining : 14 545 $
Joel Vermin 60 000 $ (1)
Salary Remaining : 14 545 $
Fredrik Claesson 60 000 $ (1)
Salary Remaining : 14 545 $
Cal O'Reilly 60 000 $ (5)
Salary Remaining : 14 545 $
Keegan Lowe 60 000 $ (1)
Salary Remaining : 14 545 $
Colin Smith 60 000 $ (2)
Salary Remaining : 14 545 $
Peter Budaj 60 000 $ (1)
Salary Remaining : 14 545 $
Al Montoya 60 000 $ (5)
Salary Remaining : 14 545 $
Byron Froese 57 500 $ (1)
Salary Remaining : 13 939 $
Erik Burgdoerfer (Out of Payroll) 55 000 $ (3)
Salary Remaining : 13 333 $
Micheal Haley 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players27
Salary Commitment
Year 40 : 2 446 250 $
Year 41 : 1 831 250 $
Year 42 : 1 611 250 $
Year 43 : 734 167 $
Salary Average Commitment
Year 40 : 280 000 $
Year 41 : 170 000 $
Year 42 : 170 000 $
Year 43 : 170 000 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 90 $ - 5 975 - 99,59%
Level 2: 5000 - 60 $ - 4 932 - 98,63%
Level 3: 2000 - 40 $ - 1 679 - 83,97%
Level 4: 3174 - 25 $ - 3 174 - 100,00%
Luxury : 1000 - 225 $ - 868 - 86,77%
Total Capacity :17174

Income

Home Games Left10
Average Attendance - %16 628 - 96,82%
Average Income per Game1 234 220 $
Year to Date Revenue38 260 809 $

Expense

Pro Players Total Salaries61 700 557 $
Farm Players Total Salaries1 787 036 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 309 617 $
Farm Year To Date Expenses1 794 436 $
Pro Salary Cap To Date50 070 815 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 342 196 $
Pro Remaining Season Days34
Pro Expenses Per Days482 840 $
Pro Estimated Expenses16 416 560 $
Farm Remaining Season Days32
Farm Expenses Per Days19 220 $
Farm Estimated Expenses615 040 $
Estimated Season Expenses17 031 600 $
Season Salary Cap61 700 557 $
Estimate Under Maximum Salary Cap of 77 000 000 $15 299 443 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 700 557 $
Current Bank Account35 544 651 $
Projected Bank Account30 855 247 $

Pro Players Salaries

Logan Couture (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 1 522 388 $
Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 1 522 388 $
Hampus Lindholm 5 713 415 $ (2)
-Salary Remaining : 1 449 672 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 1 342 662 $
Valtteri Filppula 5 000 000 $ (4)
-Salary Remaining : 1 268 657 $
Frederik Andersen 5 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Jack Johnson 4 357 143 $ (2)
-Salary Remaining : 1 105 544 $
Benoit Pouliot 4 000 000 $ (4)
-Salary Remaining : 1 014 925 $
Brenden Dillon 3 270 000 $ (2)
-Salary Remaining : 829 701 $
Chris Kunitz 3 000 000 $ (2)
-Salary Remaining : 761 194 $
Mike Fisher 3 000 000 $ (1)
-Salary Remaining : 761 194 $
Vladimir Sobotka 2 990 000 $ (1)
-Salary Remaining : 758 657 $
Brock Nelson 2 500 000 $ (5)
-Salary Remaining : 634 328 $
Melker Karlsson 2 000 000 $ (3)
-Salary Remaining : 507 463 $
Nick Holden 1 650 000 $ (4)
-Salary Remaining : 418 657 $
Jan Rutta 1 350 000 $ (5)
-Salary Remaining : 342 537 $
Jacob Josefson 1 100 000 $ (2)
-Salary Remaining : 279 104 $
J.T. Compher 1 000 000 $ (3)
-Salary Remaining : 253 731 $
Nick Shore 950 000 $ (5)
-Salary Remaining : 241 045 $
Alex Iafallo 925 000 $ (5)
-Salary Remaining : 234 701 $
Markus Granlund 900 000 $ (2)
-Salary Remaining : 228 358 $
Connor Brown 894 166 $ (1)
-Salary Remaining : 226 878 $
Brett Pesce 809 166 $ (1)
-Salary Remaining : 205 311 $
Total Pro Players23
Salary Commitment
Year 40 : 67 700 557 $
Year 41 : 49 007 225 $
Year 42 : 30 666 667 $
Year 43 : 22 375 000 $
Salary Average Commitment
Year 40 : 3 500 000 $
Year 41 : 500 000 $
Year 42 : 500 000 $
Year 43 : 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 67 700 557 $
Year 41 : 49 007 225 $
Year 42 : 30 666 667 $
Year 43 : 22 375 000 $

Farm Players Salaries

Zach Bogosian 514 286 $ (6)
Salary Remaining : 124 675 $
Owen Tippett 162 750 $ (5)
Salary Remaining : 39 455 $
Matt Greene 150 000 $ (1)
Salary Remaining : 36 364 $
Viktor Stalberg 110 000 $ (1)
Salary Remaining : 26 667 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 19 394 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 15 758 $
Drew MacIntyre 65 000 $ (1)
Salary Remaining : 15 758 $
Jonathan Rheault 60 000 $ (3)
Salary Remaining : 14 545 $
Jason Akeson 60 000 $ (3)
Salary Remaining : 14 545 $
Raman Hrabarenka 60 000 $ (1)
Salary Remaining : 14 545 $
Mike Weber 60 000 $ (3)
Salary Remaining : 14 545 $
Kael Mouillierat 60 000 $ (3)
Salary Remaining : 14 545 $
Troy Grosenick 60 000 $ (4)
Salary Remaining : 14 545 $
Zac Dalpe 60 000 $ (3)
Salary Remaining : 14 545 $
Anthony Peluso 55 000 $ (1)
Salary Remaining : 13 333 $
Teemu Hartikainen 55 000 $ (1)
Salary Remaining : 13 333 $
Bryan Lerg 55 000 $ (1)
Salary Remaining : 13 333 $
Jim O'Brien 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players18
Salary Commitment
Year 40 : 1 787 036 $
Year 41 : 1 037 036 $
Year 42 : 1 037 036 $
Year 43 : 737 036 $
Salary Average Commitment
Year 40 : 410 000 $
Year 41 : 410 000 $
Year 42 : 410 000 $
Year 43 : 110 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 85 $ - 5 976 - 99,60%
Level 2: 5000 - 20 $ - 5 000 - 100,00%
Level 3: 2000 - 18 $ - 2 000 - 100,00%
Level 4: 6240 - 15 $ - 5 217 - 83,61%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :20240

Income

Home Games Left10
Average Attendance - %19 193 - 94,83%
Average Income per Game952 590 $
Year to Date Revenue29 530 294 $

Expense

Pro Players Total Salaries75 711 667 $
Farm Players Total Salaries1 944 833 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 222 609 $
Farm Year To Date Expenses1 963 683 $
Pro Salary Cap To Date54 983 809 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 525 901 $
Pro Remaining Season Days34
Pro Expenses Per Days587 400 $
Pro Estimated Expenses19 971 600 $
Farm Remaining Season Days32
Farm Expenses Per Days18 521 $
Farm Estimated Expenses592 672 $
Estimated Season Expenses20 564 272 $
Season Salary Cap75 711 667 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 288 333 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 711 667 $
Current Bank Account(6 941 978 $)
Projected Bank Account(17 980 349 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (1)
-Salary Remaining : 1 979 104 $
Sergei Bobrovsky 7 425 000 $ (4)
-Salary Remaining : 1 883 955 $
Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 1 776 119 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 1 649 254 $
Kyle Okposo 6 000 000 $ (4)
-Salary Remaining : 1 522 388 $
Nikita Kucherov 4 766 667 $ (1)
-Salary Remaining : 1 209 453 $
Antti Niemi 4 500 000 $ (3)
-Salary Remaining : 1 141 791 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 1 078 358 $
Jake Muzzin 4 000 000 $ (5)
-Salary Remaining : 1 014 925 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 951 493 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 951 493 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 888 060 $
Danny DeKeyser 2 187 500 $ (2)
-Salary Remaining : 555 037 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 450 373 $
Haydn Fleury 1 713 333 $ (5)
-Salary Remaining : 434 726 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 361 567 $
Christian Dvorak 1 106 667 $ (3)
-Salary Remaining : 280 796 $
Mark Borowiecki 1 100 000 $ (3)
-Salary Remaining : 279 104 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 234 701 $
Derek Forbort 900 000 $ (1)
-Salary Remaining : 228 358 $
Gabriel Bourque 750 000 $ (3)
-Salary Remaining : 190 299 $
Yanni Gourde 587 500 $ (1)
-Salary Remaining : 149 067 $
Total Pro Players22
Salary Commitment
Year 40 : 75 711 667 $
Year 41 : 50 532 500 $
Year 42 : 38 095 000 $
Year 43 : 27 138 333 $
Salary Average Commitment
Year 40 : 2 000 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 711 667 $
Year 41 : 50 532 500 $
Year 42 : 38 095 000 $
Year 43 : 27 138 333 $

Farm Players Salaries

Jimmy Vesey 377 500 $ (3)
Salary Remaining : 91 515 $
Nolan Patrick 357 500 $ (5)
Salary Remaining : 86 667 $
Clayton Stoner 325 000 $ (3)
Salary Remaining : 78 788 $
Martin Marincin 150 000 $ (3)
Salary Remaining : 36 364 $
Robby Fabbri 110 667 $ (1)
Salary Remaining : 26 828 $
Michael McCarron 107 583 $ (1)
Salary Remaining : 26 081 $
Joonas Kemppainen 79 250 $ (1)
Salary Remaining : 19 212 $
Tyrell Goulbourne 77 333 $ (5)
Salary Remaining : 18 747 $
Jhonas Enroth 75 000 $ (4)
Salary Remaining : 18 182 $
Tim Erixon 60 000 $ (2)
Salary Remaining : 14 545 $
Frank Corrado 60 000 $ (1)
Salary Remaining : 14 545 $
Alexander Khokhlachev 55 000 $ (2)
Salary Remaining : 13 333 $
Brandon McMillan 55 000 $ (2)
Salary Remaining : 13 333 $
Nathan Lieuwen 55 000 $ (2)
Salary Remaining : 13 333 $
Total Farm Players14
Salary Commitment
Year 40 : 1 944 833 $
Year 41 : 1 587 333 $
Year 42 : 1 362 333 $
Year 43 : 509 833 $
Salary Average Commitment
Year 40 : 225 000 $
Year 41 : 225 000 $
Year 42 : 225 000 $
Year 43 : 75 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 100 $ - 5 103 - 85,05%
Level 2: 5000 - 60 $ - 4 974 - 99,48%
Level 3: 2000 - 35 $ - 1 994 - 99,71%
Level 4: 5519 - 20 $ - 5 174 - 93,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19519

Income

Home Games Left10
Average Attendance - %18 246 - 93,48%
Average Income per Game1 241 109 $
Year to Date Revenue38 474 378 $

Expense

Pro Players Total Salaries74 380 000 $
Farm Players Total Salaries2 473 416 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 375 925 $
Farm Year To Date Expenses2 396 390 $
Pro Salary Cap To Date56 883 411 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 411 090 $
Pro Remaining Season Days34
Pro Expenses Per Days570 000 $
Pro Estimated Expenses19 380 000 $
Farm Remaining Season Days32
Farm Expenses Per Days24 420 $
Farm Estimated Expenses781 440 $
Estimated Season Expenses20 161 440 $
Season Salary Cap74 380 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $2 620 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 380 000 $
Current Bank Account(29 814 604 $)
Projected Bank Account(37 564 954 $)

Pro Players Salaries

Corey Perry 11 880 000 $ (3)
-Salary Remaining : 3 014 328 $
Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 1 776 119 $
Derek Stepan 6 500 000 $ (2)
-Salary Remaining : 1 649 254 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 1 395 522 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Alexander Wennberg 4 900 000 $ (4)
-Salary Remaining : 1 243 284 $
Marc-Edouard Vlasic 4 250 000 $ (5)
-Salary Remaining : 1 078 358 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 1 052 985 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 1 052 985 $
Nick Bjugstad 4 100 000 $ (6)
-Salary Remaining : 1 040 299 $
Victor Rask 4 000 000 $ (1)
-Salary Remaining : 1 014 925 $
Cam Atkinson 3 500 000 $ (5)
-Salary Remaining : 888 060 $
Jason Zucker 2 000 000 $ (5)
-Salary Remaining : 507 463 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 450 373 $
Matt Nieto 1 000 000 $ (3)
-Salary Remaining : 253 731 $
Tyler Motte 925 000 $ (3)
-Salary Remaining : 234 701 $
Gustav Forsling 925 000 $ (3)
-Salary Remaining : 234 701 $
Andrei Mironov 925 000 $ (5)
-Salary Remaining : 234 701 $
Malcolm Subban 650 000 $ (1)
-Salary Remaining : 164 925 $
Christian Djoos 650 000 $ (5)
-Salary Remaining : 164 925 $
Michael Chaput 600 000 $ (3)
-Salary Remaining : 152 239 $
Total Pro Players21
Salary Commitment
Year 40 : 74 380 000 $
Year 41 : 58 580 000 $
Year 42 : 47 080 000 $
Year 43 : 24 475 000 $
Salary Average Commitment
Year 40 : 1 500 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 380 000 $
Year 41 : 58 580 000 $
Year 42 : 47 080 000 $
Year 43 : 24 475 000 $

Farm Players Salaries

Andreas Borgman 177 500 $ (5)
Salary Remaining : 43 030 $
Brett Ritchie 175 000 $ (1)
Salary Remaining : 42 424 $
Samuel Henley 150 000 $ (2)
Salary Remaining : 36 364 $
Kevin Rooney 150 000 $ (1)
Salary Remaining : 36 364 $
Julius Honka 136 333 $ (3)
Salary Remaining : 33 050 $
Jordan Schmaltz 120 833 $ (3)
Salary Remaining : 29 293 $
Joel Eriksson Ek 110 667 $ (3)
Salary Remaining : 26 828 $
Pontus Aberg 92 500 $ (3)
Salary Remaining : 22 424 $
Yohann Auvitu 92 500 $ (3)
Salary Remaining : 22 424 $
Dan Renouf 92 500 $ (3)
Salary Remaining : 22 424 $
Roman Lyubimov 92 500 $ (3)
Salary Remaining : 22 424 $
Daniel Sprong 92 500 $ (1)
Salary Remaining : 22 424 $
Valentin Zykov 89 417 $ (5)
Salary Remaining : 21 677 $
Kasperi Kapanen 86 333 $ (1)
Salary Remaining : 20 929 $
Derrick Pouliot 80 000 $ (2)
Salary Remaining : 19 394 $
Dylan McIlrath 80 000 $ (4)
Salary Remaining : 19 394 $
Lucas Wallmark 75 000 $ (3)
Salary Remaining : 18 182 $
David Rittich 72 500 $ (3)
Salary Remaining : 17 576 $
Tobias Lindberg 69 333 $ (1)
Salary Remaining : 16 808 $
Chase De Leo 69 250 $ (1)
Salary Remaining : 16 788 $
Michael Sgarbossa 65 000 $ (3)
Salary Remaining : 15 758 $
Matt Lorito 63 750 $ (3)
Salary Remaining : 15 455 $
Justin Dowling 62 500 $ (3)
Salary Remaining : 15 152 $
Brady Austin 60 000 $ (1)
Salary Remaining : 14 545 $
Jordan Schroeder 60 000 $ (2)
Salary Remaining : 14 545 $
Marek Mazanec 57 500 $ (2)
Salary Remaining : 13 939 $
Total Farm Players26
Salary Commitment
Year 40 : 2 473 416 $
Year 41 : 1 771 000 $
Year 42 : 1 423 500 $
Year 43 : 346 917 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 0 $
Year 42 : 0 $
Year 43 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 5 904 - 98,41%
Level 2: 5000 - 56 $ - 4 917 - 98,34%
Level 3: 2000 - 35 $ - 1 988 - 99,38%
Level 4: 5000 - 22 $ - 4 780 - 95,59%
Luxury : 1000 - 189 $ - 999 - 99,92%
Total Capacity :19000

Income

Home Games Left10
Average Attendance - %18 588 - 97,83%
Average Income per Game1 241 236 $
Year to Date Revenue38 478 306 $

Expense

Pro Players Total Salaries52 275 833 $
Farm Players Total Salaries4 093 333 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 445 778 $
Farm Year To Date Expenses3 696 422 $
Pro Salary Cap To Date40 953 273 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 412 357 $
Pro Remaining Season Days34
Pro Expenses Per Days405 044 $
Pro Estimated Expenses13 771 496 $
Farm Remaining Season Days32
Farm Expenses Per Days38 586 $
Farm Estimated Expenses1 234 752 $
Estimated Season Expenses15 006 248 $
Season Salary Cap52 275 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $24 724 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 275 833 $
Current Bank Account157 128 571 $
Projected Bank Account154 534 680 $

Pro Players Salaries

Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 1 522 388 $
Derek Dorsett 6 000 000 $ (1)
-Salary Remaining : 1 522 388 $
Kari Lehtonen 5 900 000 $ (4)
-Salary Remaining : 1 497 015 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 1 370 149 $
Michael Hutchinson 4 100 000 $ (4)
-Salary Remaining : 1 040 299 $
Eric Gryba 3 900 000 $ (2)
-Salary Remaining : 989 552 $
Jussi Jokinen 3 300 000 $ (3)
-Salary Remaining : 837 313 $
Jamie McGinn 2 950 000 $ (1)
-Salary Remaining : 748 507 $
Sam Bennett 1 950 000 $ (4)
-Salary Remaining : 494 776 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 450 373 $
Ryan Reaves 1 600 000 $ (1)
-Salary Remaining : 405 970 $
Mathew Barzal 1 294 167 $ (3)
-Salary Remaining : 328 371 $
Robert Bortuzzo 1 150 000 $ (6)
-Salary Remaining : 291 791 $
Joshua Ho-Sang 1 075 833 $ (3)
-Salary Remaining : 272 973 $
Alex DeBrincat 925 000 $ (5)
-Salary Remaining : 234 701 $
Martin Frk 863 333 $ (3)
-Salary Remaining : 219 055 $
Mackenzie Weegar 800 000 $ (3)
-Salary Remaining : 202 985 $
Zac Rinaldo 700 000 $ (3)
-Salary Remaining : 177 612 $
Erik Gustafsson 667 500 $ (1)
-Salary Remaining : 169 366 $
Alex Stalock 650 000 $ (4)
-Salary Remaining : 164 925 $
Scott Mayfield 650 000 $ (1)
-Salary Remaining : 164 925 $
Scott Wilson 625 000 $ (2)
-Salary Remaining : 158 582 $
Total Pro Players22
Salary Commitment
Year 40 : 52 275 833 $
Year 41 : 40 408 333 $
Year 42 : 35 883 333 $
Year 43 : 20 675 000 $
Salary Average Commitment
Year 40 : 14 900 000 $
Year 41 : 8 400 000 $
Year 42 : 8 400 000 $
Year 43 : 5 100 000 $
Salary Cap with 1 Way Contract
Year 40 : 52 275 833 $
Year 41 : 40 408 333 $
Year 42 : 35 883 333 $
Year 43 : 20 675 000 $

Farm Players Salaries

Patrick Holland 750 000 $ (1)
Salary Remaining : 181 818 $
Drew Stafford 500 000 $ (1)
Salary Remaining : 121 212 $
Alexandre Burrows 500 000 $ (1)
Salary Remaining : 121 212 $
Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 83 030 $
Colin White 128 500 $ (3)
Salary Remaining : 31 152 $
Kailer Yamamoto 115 500 $ (5)
Salary Remaining : 28 000 $
Chris Stewart 115 000 $ (3)
Salary Remaining : 27 879 $
Nikita Scherbak 106 333 $ (3)
Salary Remaining : 25 778 $
Carson Soucy 92 500 $ (5)
Salary Remaining : 22 424 $
Jaycob Megna 92 500 $ (3)
Salary Remaining : 22 424 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 22 424 $
Ryan Carpenter 92 500 $ (1)
Salary Remaining : 22 424 $
Jordan Binnington 90 333 $ (1)
Salary Remaining : 21 899 $
Alexander Burmistrov 90 000 $ (5)
Salary Remaining : 21 818 $
Darren Dietz 90 000 $ (1)
Salary Remaining : 21 818 $
Rasmus Andersson 89 417 $ (3)
Salary Remaining : 21 677 $
Brendan Guhle 89 417 $ (3)
Salary Remaining : 21 677 $
Travis Dermott 86 333 $ (5)
Salary Remaining : 20 929 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 18 182 $
Mark Alt 65 000 $ (5)
Salary Remaining : 15 758 $
Justin Pogge 65 000 $ (2)
Salary Remaining : 15 758 $
Iiro Tarkki 65 000 $ (3)
Salary Remaining : 15 758 $
Ryan Sproul 62 500 $ (3)
Salary Remaining : 15 152 $
Brad Malone 60 000 $ (2)
Salary Remaining : 14 545 $
Max Friberg 60 000 $ (1)
Salary Remaining : 14 545 $
David Broll 60 000 $ (4)
Salary Remaining : 14 545 $
Ben Sexton 60 000 $ (5)
Salary Remaining : 14 545 $
Gabriel Dumont 57 500 $ (3)
Salary Remaining : 13 939 $
Total Farm Players28
Salary Commitment
Year 40 : 4 093 333 $
Year 41 : 1 843 000 $
Year 42 : 1 718 000 $
Year 43 : 569 333 $
Salary Average Commitment
Year 40 : 1 230 000 $
Year 41 : 230 000 $
Year 42 : 165 000 $
Year 43 : 50 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - 99 $ - 5 356 - 89,26%
Level 2: 5000 - 63 $ - 4 371 - 87,43%
Level 3: 2000 - 50 $ - 1 662 - 83,08%
Level 4: 2250 - 49 $ - 2 236 - 99,40%
Luxury : 1000 - 220 $ - 992 - 99,22%
Total Capacity :16250

Income

Home Games Left10
Average Attendance - %14 617 - 89,95%
Average Income per Game1 182 798 $
Year to Date Revenue36 666 742 $

Expense

Pro Players Total Salaries70 564 999 $
Farm Players Total Salaries896 166 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 302 303 $
Farm Year To Date Expenses1 584 609 $
Pro Salary Cap To Date55 108 276 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 827 981 $
Pro Remaining Season Days34
Pro Expenses Per Days538 545 $
Pro Estimated Expenses18 310 530 $
Farm Remaining Season Days32
Farm Expenses Per Days14 365 $
Farm Estimated Expenses459 680 $
Estimated Season Expenses18 770 210 $
Season Salary Cap70 564 999 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 435 001 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 564 999 $
Current Bank Account(1 565 070 $)
Projected Bank Account(8 507 299 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (1)
-Salary Remaining : 2 664 179 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 2 093 284 $
David Krejci 7 250 000 $ (3)
-Salary Remaining : 1 839 552 $
Drew Doughty 7 000 000 $ (6)
-Salary Remaining : 1 776 119 $
Sean Monahan 6 375 000 $ (2)
-Salary Remaining : 1 617 537 $
Niklas Kronwall 4 555 000 $ (3)
-Salary Remaining : 1 155 746 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 1 091 045 $
Justin Abdelkader 4 250 000 $ (3)
-Salary Remaining : 1 078 358 $
Erik Gudbranson (Out of Payroll) 3 500 000 $ (5)
-Salary Remaining : 888 060 $
Jared Spurgeon 2 666 667 $ (2)
-Salary Remaining : 676 617 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 507 463 $
Darnell Nurse 1 713 333 $ (4)
-Salary Remaining : 434 726 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 393 284 $
Jakub Vrana 1 363 333 $ (3)
-Salary Remaining : 345 920 $
Ryan Donato 1 350 000 $ (5)
-Salary Remaining : 342 537 $
Oskar Lindblom 1 137 500 $ (5)
-Salary Remaining : 288 619 $
Charlie Lindgren 925 000 $ (1)
-Salary Remaining : 234 701 $
Jason Dickinson 894 166 $ (1)
-Salary Remaining : 226 878 $
Victor Mete 870 000 $ (5)
-Salary Remaining : 220 746 $
Ben Chiarot 850 000 $ (2)
-Salary Remaining : 215 672 $
Connor Carrick 750 000 $ (3)
-Salary Remaining : 190 299 $
Charles Hudon 725 000 $ (1)
-Salary Remaining : 183 955 $
Barclay Goodrow 650 000 $ (3)
-Salary Remaining : 164 925 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 162 388 $
Total Pro Players24
Salary Commitment
Year 40 : 74 064 999 $
Year 41 : 58 830 833 $
Year 42 : 46 939 166 $
Year 43 : 28 120 833 $
Salary Average Commitment
Year 40 : 1 500 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 064 999 $
Year 41 : 58 830 833 $
Year 42 : 46 939 166 $
Year 43 : 28 120 833 $

Farm Players Salaries

Colin Greening 175 500 $ (1)
Salary Remaining : 42 545 $
Dryden Hunt 92 500 $ (5)
Salary Remaining : 22 424 $
Jakob Forsbacka-Karlsson 92 500 $ (3)
Salary Remaining : 22 424 $
Nick Lappin 92 500 $ (3)
Salary Remaining : 22 424 $
Matt Beleskey 85 000 $ (4)
Salary Remaining : 20 606 $
Philip Samuelsson 85 000 $ (3)
Salary Remaining : 20 606 $
Trevor Carrick 73 333 $ (1)
Salary Remaining : 17 778 $
Beau Bennett (Out of Payroll) 72 500 $ (1)
Salary Remaining : 17 576 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 16 970 $
Oscar Dansk 65 000 $ (5)
Salary Remaining : 15 758 $
Joseph Blandisi 64 833 $ (1)
Salary Remaining : 15 717 $
Total Farm Players11
Salary Commitment
Year 40 : 968 666 $
Year 41 : 512 500 $
Year 42 : 512 500 $
Year 43 : 242 500 $
Salary Average Commitment
Year 40 : 170 000 $
Year 41 : 170 000 $
Year 42 : 170 000 $
Year 43 : 85 000 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 90 $ - 6 408 - 95,64%
Level 2: 5500 - 60 $ - 5 199 - 94,53%
Level 3: 3200 - 35 $ - 2 149 - 67,15%
Level 4: 2015 - 25 $ - 2 015 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18415

Income

Home Games Left10
Average Attendance - %16 771 - 91,07%
Average Income per Game1 274 968 $
Year to Date Revenue39 523 996 $

Expense

Pro Players Total Salaries75 475 417 $
Farm Players Total Salaries2 561 250 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 939 221 $
Farm Year To Date Expenses2 273 898 $
Pro Salary Cap To Date55 207 845 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 749 676 $
Pro Remaining Season Days34
Pro Expenses Per Days578 175 $
Pro Estimated Expenses19 657 950 $
Farm Remaining Season Days32
Farm Expenses Per Days23 191 $
Farm Estimated Expenses742 112 $
Estimated Season Expenses20 400 062 $
Season Salary Cap75 475 417 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 524 583 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 475 417 $
Current Bank Account(11 798 571 $)
Projected Bank Account(19 448 957 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 2 156 716 $
Claude Giroux 8 275 000 $ (3)
-Salary Remaining : 2 099 627 $
Paul Byron 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Mike Green 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 1 522 388 $
Marc Staal 5 700 000 $ (1)
-Salary Remaining : 1 446 269 $
Vincent Trocheck 4 750 000 $ (3)
-Salary Remaining : 1 205 224 $
Alex Goligoski 4 600 000 $ (1)
-Salary Remaining : 1 167 164 $
Brendan Gallagher 3 750 000 $ (4)
-Salary Remaining : 951 493 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 888 060 $
Cam Ward 3 300 000 $ (3)
-Salary Remaining : 837 313 $
Andrew Cogliano 3 000 000 $ (5)
-Salary Remaining : 761 194 $
Martin Jones 3 000 000 $ (3)
-Salary Remaining : 761 194 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 507 463 $
Ivan Provorov 1 744 167 $ (3)
-Salary Remaining : 442 550 $
Sven Andrighetto 1 400 000 $ (1)
-Salary Remaining : 355 224 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 329 851 $
Christian Wolanin 925 000 $ (5)
-Salary Remaining : 234 701 $
Jamie Oleksiak 918 750 $ (3)
-Salary Remaining : 233 116 $
Cedric Paquette 812 500 $ (6)
-Salary Remaining : 206 157 $
Total Pro Players20
Salary Commitment
Year 40 : 75 475 417 $
Year 41 : 58 975 417 $
Year 42 : 56 975 417 $
Year 43 : 22 987 500 $
Salary Average Commitment
Year 40 : 1 000 000 $
Year 41 : 1 000 000 $
Year 42 : 1 000 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 475 417 $
Year 41 : 58 975 417 $
Year 42 : 56 975 417 $
Year 43 : 22 987 500 $

Farm Players Salaries

Brendan Smith 275 000 $ (1)
Salary Remaining : 66 667 $
Spencer Foo 177 500 $ (5)
Salary Remaining : 43 030 $
Nathan Gerbe 150 000 $ (1)
Salary Remaining : 36 364 $
Maxime Talbot 150 000 $ (1)
Salary Remaining : 36 364 $
Daniel Taylor 150 000 $ (1)
Salary Remaining : 36 364 $
Derek Roy 150 000 $ (1)
Salary Remaining : 36 364 $
Mark Visentin 100 000 $ (4)
Salary Remaining : 24 242 $
Mike Vecchione 92 500 $ (2)
Salary Remaining : 22 424 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 22 424 $
Eric Robinson 92 500 $ (5)
Salary Remaining : 22 424 $
Mitch Reinke 92 500 $ (5)
Salary Remaining : 22 424 $
Victor Bartley 75 000 $ (3)
Salary Remaining : 18 182 $
Maxim Noreau 75 000 $ (2)
Salary Remaining : 18 182 $
Viktor Svedberg 70 000 $ (1)
Salary Remaining : 16 970 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 16 364 $
Andrew Agozzino 65 000 $ (3)
Salary Remaining : 15 758 $
Jarred Tinordi 65 000 $ (4)
Salary Remaining : 15 758 $
Jared Coreau 61 250 $ (3)
Salary Remaining : 14 848 $
Mackenzie Skapski 60 000 $ (3)
Salary Remaining : 14 545 $
Nikita Nesterov 60 000 $ (1)
Salary Remaining : 14 545 $
Chad Billins 55 000 $ (1)
Salary Remaining : 13 333 $
Simon Moser 55 000 $ (1)
Salary Remaining : 13 333 $
Brooks Laich 55 000 $ (1)
Salary Remaining : 13 333 $
Cam Barker 55 000 $ (1)
Salary Remaining : 13 333 $
Chris Didomenico 55 000 $ (1)
Salary Remaining : 13 333 $
Shane Harper 55 000 $ (1)
Salary Remaining : 13 333 $
Steve Bernier 55 000 $ (1)
Salary Remaining : 13 333 $
Marc-Andre Gragnani 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players28
Salary Commitment
Year 40 : 2 561 250 $
Year 41 : 1 116 250 $
Year 42 : 881 250 $
Year 43 : 527 500 $
Salary Average Commitment
Year 40 : 350 000 $
Year 41 : 350 000 $
Year 42 : 275 000 $
Year 43 : 150 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 382 - 79,78%
Level 2: 5000 - 55 $ - 4 975 - 99,50%
Level 3: 2000 - 37 $ - 1 998 - 99,89%
Level 4: 4118 - 26 $ - 3 820 - 92,77%
Luxury : 2000 - 190 $ - 1 152 - 57,61%
Total Capacity :21118

Income

Home Games Left10
Average Attendance - %18 327 - 86,79%
Average Income per Game1 302 177 $
Year to Date Revenue40 367 473 $

Expense

Pro Players Total Salaries52 505 000 $
Farm Players Total Salaries909 083 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 566 694 $
Farm Year To Date Expenses1 717 379 $
Pro Salary Cap To Date40 074 156 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 021 765 $
Pro Remaining Season Days34
Pro Expenses Per Days406 754 $
Pro Estimated Expenses13 829 636 $
Farm Remaining Season Days32
Farm Expenses Per Days15 599 $
Farm Estimated Expenses499 168 $
Estimated Season Expenses14 328 804 $
Season Salary Cap52 505 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $24 495 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 505 000 $
Current Bank Account141 884 551 $
Projected Bank Account140 577 512 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 1 902 985 $
Aleksander Barkov 5 900 000 $ (3)
-Salary Remaining : 1 497 015 $
Matt Cullen 5 250 000 $ (3)
-Salary Remaining : 1 332 090 $
Damon Severson 4 166 666 $ (1)
-Salary Remaining : 1 057 214 $
Dylan Strome 3 369 167 $ (3)
-Salary Remaining : 854 863 $
Ryan Lomberg (Out of Payroll) 3 250 000 $ (1)
-Salary Remaining : 824 627 $
Giovanni Fiore 3 000 000 $ (2)
-Salary Remaining : 761 194 $
Jacob Trouba 2 812 500 $ (6)
-Salary Remaining : 713 619 $
Matt Martin 2 500 000 $ (6)
-Salary Remaining : 634 328 $
Jimmy Hayes 2 300 000 $ (1)
-Salary Remaining : 583 582 $
Antoine Vermette 1 750 000 $ (4)
-Salary Remaining : 444 030 $
Mitchell Marner 1 744 167 $ (3)
-Salary Remaining : 442 550 $
Andrej Sustr 1 450 000 $ (2)
-Salary Remaining : 367 910 $
Ryan Pulock 1 363 333 $ (1)
-Salary Remaining : 345 920 $
Christian Fischer 1 106 667 $ (3)
-Salary Remaining : 280 796 $
Anders Nilsson 1 000 000 $ (3)
-Salary Remaining : 253 731 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 241 045 $
Sam Reinhart 894 167 $ (2)
-Salary Remaining : 226 878 $
Matt Murray 894 166 $ (1)
-Salary Remaining : 226 878 $
Griffin Reinhart 800 000 $ (5)
-Salary Remaining : 202 985 $
Alexandre Grenier 725 000 $ (3)
-Salary Remaining : 183 955 $
Chad Ruhwedel 650 000 $ (3)
-Salary Remaining : 164 925 $
Jake Dotchin 616 667 $ (3)
-Salary Remaining : 156 468 $
Jack Campbell 612 500 $ (1)
-Salary Remaining : 155 410 $
Valeri Nichushkin 600 000 $ (5)
-Salary Remaining : 152 239 $
Johan Sundstrom 550 000 $ (1)
-Salary Remaining : 139 552 $
Total Pro Players26
Salary Commitment
Year 40 : 55 755 000 $
Year 41 : 42 618 335 $
Year 42 : 36 324 168 $
Year 43 : 15 962 500 $
Salary Average Commitment
Year 40 : 13 500 000 $
Year 41 : 10 250 000 $
Year 42 : 6 750 000 $
Year 43 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 55 755 000 $
Year 41 : 42 618 335 $
Year 42 : 36 324 168 $
Year 43 : 15 962 500 $

Farm Players Salaries

Jake McCabe 160 000 $ (2)
Salary Remaining : 38 788 $
Jack Roslovic 113 750 $ (3)
Salary Remaining : 27 576 $
Oskar Sundqvist 92 500 $ (1)
Salary Remaining : 22 424 $
Andrey Pedan 92 500 $ (1)
Salary Remaining : 22 424 $
Daniel O'Regan 92 500 $ (3)
Salary Remaining : 22 424 $
Pheonix Copley 92 500 $ (1)
Salary Remaining : 22 424 $
Ashton Sautner 67 833 $ (5)
Salary Remaining : 16 444 $
Garrett Wilson 65 000 $ (3)
Salary Remaining : 15 758 $
Magnus Hellberg 60 000 $ (5)
Salary Remaining : 14 545 $
Andrei Loktionov 55 000 $ (2)
Salary Remaining : 13 333 $
Niklas Svedberg 55 000 $ (2)
Salary Remaining : 13 333 $
Jeff Zatkoff 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players12
Salary Commitment
Year 40 : 1 001 583 $
Year 41 : 669 083 $
Year 42 : 399 083 $
Year 43 : 127 833 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 50 000 $
Year 42 : 50 000 $
Year 43 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 110 $ - 4 373 - 72,89%
Level 2: 5000 - 50 $ - 4 877 - 97,53%
Level 3: 2000 - 20 $ - 2 000 - 100,00%
Level 4: 5758 - 10 $ - 5 279 - 91,67%
Luxury : 1000 - 350 $ - 529 - 52,91%
Total Capacity :19758

Income

Home Games Left10
Average Attendance - %17 058 - 86,33%
Average Income per Game1 053 037 $
Year to Date Revenue32 644 136 $

Expense

Pro Players Total Salaries53 159 062 $
Farm Players Total Salaries1 002 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 258 273 $
Farm Year To Date Expenses1 669 402 $
Pro Salary Cap To Date42 019 473 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 530 366 $
Pro Remaining Season Days34
Pro Expenses Per Days419 097 $
Pro Estimated Expenses14 249 298 $
Farm Remaining Season Days32
Farm Expenses Per Days15 170 $
Farm Estimated Expenses485 440 $
Estimated Season Expenses14 734 738 $
Season Salary Cap53 159 062 $
Estimate Under Maximum Salary Cap of 77 000 000 $23 840 938 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 159 062 $
Current Bank Account65 080 125 $
Projected Bank Account60 875 753 $

Pro Players Salaries

Ondrej Pavelec 10 000 000 $ (4)
-Salary Remaining : 2 537 313 $
Andrei Markov 5 750 000 $ (2)
-Salary Remaining : 1 458 955 $
Dmitry Kulikov 4 333 333 $ (1)
-Salary Remaining : 1 099 502 $
Jaromir Jagr 4 000 000 $ (1)
-Salary Remaining : 1 014 925 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 888 060 $
Cory Conacher 3 000 000 $ (1)
-Salary Remaining : 761 194 $
David Schlemko (Out of Payroll) 3 000 000 $ (4)
-Salary Remaining : 761 194 $
Jannik Hansen 3 000 000 $ (3)
-Salary Remaining : 761 194 $
Nick Schultz 2 999 999 $ (1)
-Salary Remaining : 761 194 $
Andrew Hammond 2 999 999 $ (1)
-Salary Remaining : 761 194 $
Eric Gelinas 1 575 000 $ (2)
-Salary Remaining : 399 627 $
Casey Mittelstadt 1 491 666 $ (5)
-Salary Remaining : 378 482 $
Adam Gaudette 1 491 666 $ (5)
-Salary Remaining : 378 482 $
Henrik Borgstrom 1 491 666 $ (5)
-Salary Remaining : 378 482 $
Brendan Lemieux 1 039 067 $ (5)
-Salary Remaining : 263 644 $
Alexandar Georgiev 925 000 $ (5)
-Salary Remaining : 234 701 $
Scott Timmins (Out of Payroll) 900 000 $ (2)
-Salary Remaining : 228 358 $
Viktor Tikhonov 900 000 $ (3)
-Salary Remaining : 228 358 $
Patrice Cormier 900 000 $ (3)
-Salary Remaining : 228 358 $
Tomas Kundratek 900 000 $ (2)
-Salary Remaining : 228 358 $
Nicklas Grossmann 900 000 $ (1)
-Salary Remaining : 228 358 $
Oliver Kylington 761 666 $ (1)
-Salary Remaining : 193 259 $
Andreas Martinsen (Out of Payroll) 742 500 $ (1)
-Salary Remaining : 188 396 $
Aaron Gagnon 600 000 $ (1)
-Salary Remaining : 152 239 $
Brian Gionta 600 000 $ (1)
-Salary Remaining : 152 239 $
Total Pro Players25
Salary Commitment
Year 40 : 57 801 562 $
Year 41 : 33 364 065 $
Year 42 : 24 239 065 $
Year 43 : 19 439 065 $
Salary Average Commitment
Year 40 : 17 200 000 $
Year 41 : 16 000 000 $
Year 42 : 16 000 000 $
Year 43 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 57 801 562 $
Year 41 : 33 364 065 $
Year 42 : 24 239 065 $
Year 43 : 19 439 065 $

Farm Players Salaries

Ryan Garbutt 200 000 $ (1)
Salary Remaining : 48 485 $
Lauri Korpikoski 100 000 $ (4)
Salary Remaining : 24 242 $
Oliver Lauridsen 90 000 $ (3)
Salary Remaining : 21 818 $
Colten Teubert 90 000 $ (1)
Salary Remaining : 21 818 $
Alexander Svitov 90 000 $ (2)
Salary Remaining : 21 818 $
Roman Will 70 000 $ (4)
Salary Remaining : 16 970 $
Gerald Coleman 70 000 $ (5)
Salary Remaining : 16 970 $
Adam Cracknell 60 000 $ (2)
Salary Remaining : 14 545 $
Andre Deveaux 60 000 $ (1)
Salary Remaining : 14 545 $
David Ullstrom 60 000 $ (4)
Salary Remaining : 14 545 $
Matt Fraser 57 500 $ (1)
Salary Remaining : 13 939 $
Alexander Urbom 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players12
Salary Commitment
Year 40 : 1 002 500 $
Year 41 : 540 000 $
Year 42 : 390 000 $
Year 43 : 300 000 $
Salary Average Commitment
Year 40 : 140 000 $
Year 41 : 140 000 $
Year 42 : 140 000 $
Year 43 : 140 000 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 90 $ - 5 967 - 99,46%
Level 2: 5000 - 55 $ - 4 969 - 99,38%
Level 3: 2000 - 35 $ - 1 993 - 99,64%
Level 4: 4800 - 20 $ - 4 754 - 99,04%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :18800

Income

Home Games Left10
Average Attendance - %18 683 - 99,38%
Average Income per Game1 223 435 $
Year to Date Revenue37 926 484 $

Expense

Pro Players Total Salaries75 862 665 $
Farm Players Total Salaries2 688 009 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 866 555 $
Farm Year To Date Expenses2 355 327 $
Pro Salary Cap To Date56 493 445 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 234 350 $
Pro Remaining Season Days34
Pro Expenses Per Days569 871 $
Pro Estimated Expenses19 375 614 $
Farm Remaining Season Days32
Farm Expenses Per Days24 152 $
Farm Estimated Expenses772 864 $
Estimated Season Expenses20 148 478 $
Season Salary Cap75 862 665 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 137 335 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 862 665 $
Current Bank Account41 759 393 $
Projected Bank Account33 845 265 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 1 776 119 $
Braydon Coburn 6 256 000 $ (1)
-Salary Remaining : 1 587 343 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 1 458 955 $
Marc-Andre Fleury 5 750 000 $ (1)
-Salary Remaining : 1 458 955 $
Andrew Ladd 5 500 000 $ (1)
-Salary Remaining : 1 395 522 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 1 344 776 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 1 192 537 $
Mats Zuccarello 4 500 000 $ (4)
-Salary Remaining : 1 141 791 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 1 078 358 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 1 014 925 $
Cam Fowler 4 000 000 $ (3)
-Salary Remaining : 1 014 925 $
Pierre-Luc Dubois 3 425 000 $ (5)
-Salary Remaining : 869 030 $
Mathieu Perreault 3 000 000 $ (4)
-Salary Remaining : 761 194 $
Patrick Sharp 2 999 999 $ (3)
-Salary Remaining : 761 194 $
Nail Yakupov 2 500 000 $ (2)
-Salary Remaining : 634 328 $
Michal Neuvirth 2 500 000 $ (4)
-Salary Remaining : 634 328 $
Zemgus Girgensons (Out of Payroll) 1 150 000 $ (3)
-Salary Remaining : 291 791 $
Stephen Johns 1 000 000 $ (1)
-Salary Remaining : 253 731 $
Tim Heed 775 000 $ (3)
-Salary Remaining : 196 642 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 190 299 $
Nick Paul 670 000 $ (1)
-Salary Remaining : 170 000 $
Justin Bailey 661 666 $ (1)
-Salary Remaining : 167 885 $
Sergey Tolchinsky 575 000 $ (1)
-Salary Remaining : 145 896 $
Total Pro Players23
Salary Commitment
Year 40 : 77 012 665 $
Year 41 : 46 899 999 $
Year 42 : 32 099 999 $
Year 43 : 19 175 000 $
Salary Average Commitment
Year 40 : 3 499 999 $
Year 41 : 3 499 999 $
Year 42 : 3 499 999 $
Year 43 : 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 77 012 665 $
Year 41 : 46 899 999 $
Year 42 : 32 099 999 $
Year 43 : 19 175 000 $

Farm Players Salaries

Gregory Campbell 571 342 $ (2)
Salary Remaining : 138 507 $
Tyler Ennis 460 000 $ (1)
Salary Remaining : 111 515 $
Cody Franson 450 000 $ (1)
Salary Remaining : 109 091 $
Brad Hunt 300 000 $ (2)
Salary Remaining : 72 727 $
Shawn Matthias 230 000 $ (1)
Salary Remaining : 55 758 $
Jeff Deslauriers 100 000 $ (5)
Salary Remaining : 24 242 $
Daniel Catenacci 80 667 $ (1)
Salary Remaining : 19 556 $
Austin Czarnik 67 500 $ (3)
Salary Remaining : 16 364 $
Nathan Walker 65 000 $ (5)
Salary Remaining : 15 758 $
Ken Appleby 63 500 $ (5)
Salary Remaining : 15 394 $
Alex Friesen 60 000 $ (1)
Salary Remaining : 14 545 $
Ronalds Kenins 60 000 $ (2)
Salary Remaining : 14 545 $
Pat Cannone 60 000 $ (3)
Salary Remaining : 14 545 $
Daniil Tarasov 60 000 $ (3)
Salary Remaining : 14 545 $
Matthew Konan 60 000 $ (4)
Salary Remaining : 14 545 $
Total Farm Players15
Salary Commitment
Year 40 : 2 688 009 $
Year 41 : 1 407 342 $
Year 42 : 476 000 $
Year 43 : 288 500 $
Salary Average Commitment
Year 40 : 340 000 $
Year 41 : 280 000 $
Year 42 : 220 000 $
Year 43 : 160 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 235 - 87,24%
Level 2: 5000 - 60 $ - 4 961 - 99,21%
Level 3: 2000 - 35 $ - 2 000 - 99,99%
Level 4: 3099 - 20 $ - 3 099 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17099

Income

Home Games Left10
Average Attendance - %16 294 - 95,29%
Average Income per Game1 210 733 $
Year to Date Revenue37 532 722 $

Expense

Pro Players Total Salaries70 823 096 $
Farm Players Total Salaries1 946 834 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 119 071 $
Farm Year To Date Expenses2 243 671 $
Pro Salary Cap To Date53 999 671 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 107 330 $
Pro Remaining Season Days34
Pro Expenses Per Days539 725 $
Pro Estimated Expenses18 350 650 $
Farm Remaining Season Days32
Farm Expenses Per Days22 324 $
Farm Estimated Expenses714 368 $
Estimated Season Expenses19 065 018 $
Season Salary Cap70 823 096 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 176 904 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 823 096 $
Current Bank Account56 792 278 $
Projected Bank Account49 834 590 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 1 902 985 $
Bobby Ryan 7 250 000 $ (2)
-Salary Remaining : 1 839 552 $
Jonathan Huberdeau 5 900 000 $ (1)
-Salary Remaining : 1 497 015 $
Jonathan Quick 5 800 000 $ (5)
-Salary Remaining : 1 471 642 $
Gabriel Landeskog 5 571 429 $ (3)
-Salary Remaining : 1 413 646 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 1 357 463 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 1 141 791 $
Jaroslav Halak 4 500 000 $ (3)
-Salary Remaining : 1 141 791 $
Roman Josi 4 000 000 $ (6)
-Salary Remaining : 1 014 925 $
Luca Sbisa (Out of Payroll) 3 600 000 $ (4)
-Salary Remaining : 913 433 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 907 090 $
Carl Gunnarsson 3 150 000 $ (1)
-Salary Remaining : 799 254 $
Jordan Martinook 1 800 000 $ (4)
-Salary Remaining : 456 716 $
Nikita Zaitsev 1 775 000 $ (3)
-Salary Remaining : 450 373 $
Timo Meier 1 644 167 $ (3)
-Salary Remaining : 417 177 $
Brendan Perlini 1 394 167 $ (3)
-Salary Remaining : 353 744 $
Kyle Quincey 1 250 000 $ (2)
-Salary Remaining : 317 164 $
Alex Chiasson 1 200 000 $ (2)
-Salary Remaining : 304 478 $
Dmitrij Jaskin 1 100 000 $ (5)
-Salary Remaining : 279 104 $
Noah Juulsen 1 063 333 $ (5)
-Salary Remaining : 269 801 $
Sean Kuraly 925 000 $ (3)
-Salary Remaining : 234 701 $
Mirco Mueller 850 000 $ (5)
-Salary Remaining : 215 672 $
Jacob De La Rose 725 000 $ (4)
-Salary Remaining : 183 955 $
Total Pro Players23
Salary Commitment
Year 40 : 74 423 096 $
Year 41 : 65 373 096 $
Year 42 : 55 673 096 $
Year 43 : 28 788 333 $
Salary Average Commitment
Year 40 : 1 500 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 423 096 $
Year 41 : 65 373 096 $
Year 42 : 55 673 096 $
Year 43 : 28 788 333 $

Farm Players Salaries

Mike Reilly 202 500 $ (1)
Salary Remaining : 49 091 $
Travis Sanheim 126 333 $ (5)
Salary Remaining : 30 626 $
Evgeny Svechnikov 110 667 $ (3)
Salary Remaining : 26 828 $
Anders Bjork 106 667 $ (5)
Salary Remaining : 25 859 $
Jonny Brodzinski 92 500 $ (3)
Salary Remaining : 22 424 $
Brendan Leipsic 89 417 $ (1)
Salary Remaining : 21 677 $
Nic Petan 86 333 $ (1)
Salary Remaining : 20 929 $
Frank Vatrano 79 250 $ (1)
Salary Remaining : 19 212 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 17 859 $
Yannick Weber 65 000 $ (4)
Salary Remaining : 15 758 $
Alex Broadhurst 65 000 $ (5)
Salary Remaining : 15 758 $
Morgan Ellis 63 250 $ (1)
Salary Remaining : 15 333 $
Petter Granberg 61 250 $ (3)
Salary Remaining : 14 848 $
Stuart Percy 60 000 $ (2)
Salary Remaining : 14 545 $
Jonas Gustavsson 60 000 $ (1)
Salary Remaining : 14 545 $
Drew LeBlanc 55 000 $ (1)
Salary Remaining : 13 333 $
Calvin Heeter 55 000 $ (2)
Salary Remaining : 13 333 $
Carter Bancks 55 000 $ (1)
Salary Remaining : 13 333 $
Alexander Pechurski 55 000 $ (2)
Salary Remaining : 13 333 $
Akim Aliu 55 000 $ (1)
Salary Remaining : 13 333 $
Cody Almond 55 000 $ (1)
Salary Remaining : 13 333 $
Justin Hodgman 55 000 $ (1)
Salary Remaining : 13 333 $
Maksim Mayorov 55 000 $ (1)
Salary Remaining : 13 333 $
Zach Hamill 55 000 $ (1)
Salary Remaining : 13 333 $
Mark Olver 55 000 $ (1)
Salary Remaining : 13 333 $
Nick Palmieri 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players26
Salary Commitment
Year 40 : 1 946 834 $
Year 41 : 797 417 $
Year 42 : 627 417 $
Year 43 : 363 000 $
Salary Average Commitment
Year 40 : 150 000 $
Year 41 : 150 000 $
Year 42 : 100 000 $
Year 43 : 50 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 3 486 - 58,10%
Level 2: 5000 - 90 $ - 2 929 - 58,58%
Level 3: 2000 - 70 $ - 973 - 48,67%
Level 4: 5250 - 50 $ - 2 116 - 40,31%
Luxury : 1000 - 250 $ - 773 - 77,31%
Total Capacity :19250

Income

Home Games Left9
Average Attendance - %10 278 - 53,39%
Average Income per Game1 211 452 $
Year to Date Revenue38 766 473 $

Expense

Pro Players Total Salaries72 191 794 $
Farm Players Total Salaries2 101 700 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 305 526 $
Farm Year To Date Expenses2 279 436 $
Pro Salary Cap To Date53 320 436 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 903 071 $
Pro Remaining Season Days34
Pro Expenses Per Days568 595 $
Pro Estimated Expenses19 332 230 $
Farm Remaining Season Days32
Farm Expenses Per Days21 983 $
Farm Estimated Expenses703 456 $
Estimated Season Expenses20 035 686 $
Season Salary Cap72 191 794 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 808 206 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 191 794 $
Current Bank Account88 260 766 $
Projected Bank Account79 128 151 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (1)
-Salary Remaining : 2 420 207 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 1 744 403 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 1 712 687 $
Carey Price 6 500 000 $ (5)
-Salary Remaining : 1 649 254 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Joe Pavelski 6 000 000 $ (1)
-Salary Remaining : 1 522 388 $
Brent Burns 5 760 000 $ (4)
-Salary Remaining : 1 461 493 $
Jaden Schwartz 5 350 000 $ (1)
-Salary Remaining : 1 357 463 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 1 078 358 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 862 687 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 647 015 $
Max Domi 1 363 333 $ (1)
-Salary Remaining : 345 920 $
Jared McCann 1 106 666 $ (1)
-Salary Remaining : 280 796 $
Roman Polak 1 100 000 $ (4)
-Salary Remaining : 279 104 $
Colton Sceviour 950 000 $ (5)
-Salary Remaining : 241 045 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 234 701 $
Jean-Gabriel Pageau 900 000 $ (3)
-Salary Remaining : 228 358 $
Shea Theodore 863 333 $ (1)
-Salary Remaining : 219 055 $
Ondrej Kase 706 667 $ (3)
-Salary Remaining : 179 304 $
Casey DeSmith 675 000 $ (5)
-Salary Remaining : 171 269 $
Luke Glendening 628 333 $ (3)
-Salary Remaining : 159 428 $
Total Pro Players21
Salary Commitment
Year 40 : 72 191 794 $
Year 41 : 42 795 000 $
Year 42 : 33 495 000 $
Year 43 : 18 385 000 $
Salary Average Commitment
Year 40 : 1 000 000 $
Year 41 : 500 000 $
Year 42 : 500 000 $
Year 43 : 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 72 191 794 $
Year 41 : 42 795 000 $
Year 42 : 33 495 000 $
Year 43 : 18 385 000 $

Farm Players Salaries

Josh Gorges 390 000 $ (3)
Salary Remaining : 94 545 $
Eddie Lack 275 000 $ (2)
Salary Remaining : 66 667 $
Jordan Greenway 122 500 $ (5)
Salary Remaining : 29 697 $
Robbie Russo 92 500 $ (3)
Salary Remaining : 22 424 $
Paul Ladue 92 500 $ (3)
Salary Remaining : 22 424 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 22 424 $
Adin Hill 92 500 $ (5)
Salary Remaining : 22 424 $
John Hayden 92 500 $ (3)
Salary Remaining : 22 424 $
Tyler Bertuzzi 91 083 $ (3)
Salary Remaining : 22 081 $
John Quenneville 89 417 $ (3)
Salary Remaining : 21 677 $
Adam Erne 89 417 $ (3)
Salary Remaining : 21 677 $
Paul Postma (Out of Payroll) 88 750 $ (1)
Salary Remaining : 21 515 $
Joseph Cramarossa 72 450 $ (3)
Salary Remaining : 17 564 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 16 970 $
Peter Holland 67 500 $ (4)
Salary Remaining : 16 364 $
Nate Prosser 65 000 $ (2)
Salary Remaining : 15 758 $
Travis Boyd 65 000 $ (5)
Salary Remaining : 15 758 $
Andrew Crescenzi 65 000 $ (5)
Salary Remaining : 15 758 $
Michal Jordan 62 500 $ (2)
Salary Remaining : 15 152 $
Jean-Sebastien Dea 59 333 $ (3)
Salary Remaining : 14 384 $
Jayson Megna 55 000 $ (1)
Salary Remaining : 13 333 $
Total Farm Players21
Salary Commitment
Year 40 : 2 190 450 $
Year 41 : 1 884 200 $
Year 42 : 1 481 700 $
Year 43 : 412 500 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 0 $
Year 42 : 0 $
Year 43 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 98 $ - 5 479 - 91,32%
Level 2: 5000 - 60 $ - 4 738 - 94,76%
Level 3: 2000 - 38 $ - 1 942 - 97,11%
Level 4: 4087 - 25 $ - 3 924 - 96,02%
Luxury : 1000 - 206 $ - 932 - 93,20%
Total Capacity :18087

Income

Home Games Left9
Average Attendance - %17 016 - 94,08%
Average Income per Game1 248 389 $
Year to Date Revenue39 948 434 $

Expense

Pro Players Total Salaries66 443 333 $
Farm Players Total Salaries1 641 917 $
Coaches Total Salaries3 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 142 800 $
Farm Year To Date Expenses1 792 929 $
Pro Salary Cap To Date50 053 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 235 497 $
Pro Remaining Season Days34
Pro Expenses Per Days516 741 $
Pro Estimated Expenses17 569 194 $
Farm Remaining Season Days32
Farm Expenses Per Days20 015 $
Farm Estimated Expenses640 480 $
Estimated Season Expenses18 209 674 $
Season Salary Cap66 443 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 556 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 443 333 $
Current Bank Account132 400 434 $
Projected Bank Account125 426 257 $

Pro Players Salaries

Jeff Skinner 5 725 000 $ (1)
-Salary Remaining : 1 452 612 $
John Tavares 5 500 000 $ (6)
-Salary Remaining : 1 395 522 $
Jonathan Drouin 5 500 000 $ (3)
-Salary Remaining : 1 395 522 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 1 268 657 $
Justin Faulk 4 833 333 $ (6)
-Salary Remaining : 1 226 368 $
Devan Dubnyk 4 333 333 $ (1)
-Salary Remaining : 1 099 502 $
Adam Larsson 4 166 667 $ (2)
-Salary Remaining : 1 057 214 $
Nick Bonino 4 100 000 $ (5)
-Salary Remaining : 1 040 299 $
Olli Maatta 4 083 333 $ (2)
-Salary Remaining : 1 036 070 $
Adam Henrique 4 000 000 $ (4)
-Salary Remaining : 1 014 925 $
Michael Del Zotto 3 875 000 $ (4)
-Salary Remaining : 983 209 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 792 910 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 735 821 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 456 716 $
Derek Ryan 1 425 000 $ (3)
-Salary Remaining : 361 567 $
Charlie McAvoy 1 258 333 $ (5)
-Salary Remaining : 319 279 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 304 478 $
Travis Konecny 1 106 667 $ (3)
-Salary Remaining : 280 796 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 234 701 $
Brandon Carlo 894 167 $ (3)
-Salary Remaining : 226 878 $
Juuse Saros 692 500 $ (1)
-Salary Remaining : 175 709 $
Total Pro Players21
Salary Commitment
Year 40 : 66 443 333 $
Year 41 : 51 367 500 $
Year 42 : 41 317 500 $
Year 43 : 23 566 666 $
Salary Average Commitment
Year 40 : 3 000 000 $
Year 41 : 2 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 66 443 333 $
Year 41 : 51 367 500 $
Year 42 : 41 317 500 $
Year 43 : 23 566 666 $

Farm Players Salaries

Alexander Nylander 174 417 $ (3)
Salary Remaining : 42 283 $
Chris Terry 99 000 $ (1)
Salary Remaining : 24 000 $
Kevin Roy 92 500 $ (5)
Salary Remaining : 22 424 $
Troy Stecher 92 500 $ (3)
Salary Remaining : 22 424 $
Sean Malone 92 500 $ (3)
Salary Remaining : 22 424 $
Brandon Halverson 89 417 $ (5)
Salary Remaining : 21 677 $
Kerby Rychel 86 333 $ (4)
Salary Remaining : 20 929 $
Nicolas Roy 81 500 $ (5)
Salary Remaining : 19 758 $
Markus Hannikainen 67 500 $ (3)
Salary Remaining : 16 364 $
Will O'Neill 61 250 $ (5)
Salary Remaining : 14 848 $
Korbinian Holzer 60 000 $ (2)
Salary Remaining : 14 545 $
Luke Gazdic 60 000 $ (4)
Salary Remaining : 14 545 $
Matt Tennyson 60 000 $ (3)
Salary Remaining : 14 545 $
Dustin Penner 60 000 $ (2)
Salary Remaining : 14 545 $
Tyler Bunz 60 000 $ (1)
Salary Remaining : 14 545 $
Christian Hanson 60 000 $ (1)
Salary Remaining : 14 545 $
Theo Peckham 60 000 $ (1)
Salary Remaining : 14 545 $
Danny Biega 60 000 $ (2)
Salary Remaining : 14 545 $
Mark Fayne 60 000 $ (3)
Salary Remaining : 14 545 $
Matt Kassian 60 000 $ (2)
Salary Remaining : 14 545 $
Jerry D'Amigo 55 000 $ (1)
Salary Remaining : 13 333 $
Linus Ullmark 50 000 $ (1)
Salary Remaining : 12 121 $
Total Farm Players22
Salary Commitment
Year 40 : 1 641 917 $
Year 41 : 1 257 917 $
Year 42 : 1 017 917 $
Year 43 : 471 000 $
Salary Average Commitment
Year 40 : 220 000 $
Year 41 : 220 000 $
Year 42 : 160 000 $
Year 43 : 50 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 99 $ - 4 843 - 80,72%
Level 2: 5000 - 59 $ - 4 953 - 99,06%
Level 3: 2000 - 38 $ - 1 786 - 89,30%
Level 4: 3113 - 33 $ - 2 899 - 93,13%
Luxury : 1000 - 199 $ - 1 000 - 100,00%
Total Capacity :17113

Income

Home Games Left10
Average Attendance - %15 482 - 90,47%
Average Income per Game1 233 285 $
Year to Date Revenue38 231 836 $

Expense

Pro Players Total Salaries75 058 334 $
Farm Players Total Salaries2 126 183 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 116 892 $
Farm Year To Date Expenses2 377 242 $
Pro Salary Cap To Date54 624 351 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 332 850 $
Pro Remaining Season Days34
Pro Expenses Per Days575 062 $
Pro Estimated Expenses19 552 108 $
Farm Remaining Season Days32
Farm Expenses Per Days21 789 $
Farm Estimated Expenses697 248 $
Estimated Season Expenses20 249 356 $
Season Salary Cap75 058 334 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 941 666 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 058 334 $
Current Bank Account41 660 492 $
Projected Bank Account33 743 986 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 1 902 985 $
Mark Giordano 6 750 000 $ (4)
-Salary Remaining : 1 712 687 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 1 649 254 $
Mike Smith 6 500 000 $ (5)
-Salary Remaining : 1 649 254 $
Mark Scheifele 6 125 000 $ (2)
-Salary Remaining : 1 554 104 $
Tyson Barrie 5 500 000 $ (6)
-Salary Remaining : 1 395 522 $
Andy Greene 5 000 000 $ (5)
-Salary Remaining : 1 268 657 $
Evgeny Dadonov 4 000 000 $ (5)
-Salary Remaining : 1 014 925 $
Petr Mrazek 4 000 000 $ (4)
-Salary Remaining : 1 014 925 $
Mikael Backlund 3 575 000 $ (5)
-Salary Remaining : 907 090 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 888 060 $
Cody Ceci 2 800 000 $ (3)
-Salary Remaining : 710 448 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 608 955 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 507 463 $
Clayton Keller 1 704 167 $ (3)
-Salary Remaining : 432 401 $
Francois Beauchemin 1 700 000 $ (3)
-Salary Remaining : 431 343 $
Nick Schmaltz 1 541 667 $ (3)
-Salary Remaining : 391 169 $
Daniel Winnik 1 350 000 $ (2)
-Salary Remaining : 342 537 $
Michal Kempny 1 137 500 $ (3)
-Salary Remaining : 288 619 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 228 358 $
Austin Watson 575 000 $ (2)
-Salary Remaining : 145 896 $
Total Pro Players21
Salary Commitment
Year 40 : 75 058 334 $
Year 41 : 74 158 334 $
Year 42 : 60 208 334 $
Year 43 : 42 825 000 $
Salary Average Commitment
Year 40 : 10 850 000 $
Year 41 : 10 850 000 $
Year 42 : 9 000 000 $
Year 43 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 058 334 $
Year 41 : 74 158 334 $
Year 42 : 60 208 334 $
Year 43 : 42 825 000 $

Farm Players Salaries

Johnny Oduya 375 000 $ (1)
Salary Remaining : 90 909 $
Casey Cizikas 335 000 $ (4)
Salary Remaining : 81 212 $
Matt Hendricks 185 000 $ (1)
Salary Remaining : 44 848 $
Dominic Moore 150 000 $ (2)
Salary Remaining : 36 364 $
Linus Omark 138 500 $ (1)
Salary Remaining : 33 576 $
Mike McKenna 111 100 $ (3)
Salary Remaining : 26 933 $
Louie Belpedio 92 500 $ (5)
Salary Remaining : 22 424 $
Logan Shaw 90 833 $ (1)
Salary Remaining : 22 020 $
Ben Street 86 700 $ (2)
Salary Remaining : 21 018 $
Spencer Abbott 85 300 $ (1)
Salary Remaining : 20 679 $
Carter Rowney 61 250 $ (3)
Salary Remaining : 14 848 $
Adam Almquist 60 000 $ (3)
Salary Remaining : 14 545 $
Carter Ashton 60 000 $ (2)
Salary Remaining : 14 545 $
Steven Oleksy 60 000 $ (1)
Salary Remaining : 14 545 $
Alexander Salak 60 000 $ (4)
Salary Remaining : 14 545 $
Dylan Olsen 60 000 $ (1)
Salary Remaining : 14 545 $
Matt Taormina 60 000 $ (1)
Salary Remaining : 14 545 $
Ilya Kovalchuk 55 000 $ (2)
Salary Remaining : 13 333 $
Total Farm Players18
Salary Commitment
Year 40 : 2 126 183 $
Year 41 : 1 071 550 $
Year 42 : 719 850 $
Year 43 : 487 500 $
Salary Average Commitment
Year 40 : 60 000 $
Year 41 : 60 000 $
Year 42 : 60 000 $
Year 43 : 60 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 95 $ - 5 405 - 90,08%
Level 2: 5000 - 59 $ - 4 889 - 97,77%
Level 3: 2000 - 39 $ - 1 831 - 91,56%
Level 4: 4200 - 28 $ - 3 823 - 91,03%
Luxury : 1000 - 208 $ - 915 - 91,49%
Total Capacity :18200

Income

Home Games Left10
Average Attendance - %16 863 - 92,65%
Average Income per Game1 228 962 $
Year to Date Revenue38 097 832 $

Expense

Pro Players Total Salaries60 975 001 $
Farm Players Total Salaries2 408 834 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 103 020 $
Farm Year To Date Expenses3 054 747 $
Pro Salary Cap To Date48 491 062 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 289 623 $
Pro Remaining Season Days34
Pro Expenses Per Days481 157 $
Pro Estimated Expenses16 359 338 $
Farm Remaining Season Days32
Farm Expenses Per Days29 612 $
Farm Estimated Expenses947 584 $
Estimated Season Expenses17 306 922 $
Season Salary Cap60 975 001 $
Estimate Under Maximum Salary Cap of 77 000 000 $16 024 999 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 975 001 $
Current Bank Account(8 668 625 $)
Projected Bank Account(13 685 924 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (1)
-Salary Remaining : 1 839 552 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 1 522 388 $
Curtis McElhinney (Out of Payroll) 4 875 000 $ (5)
-Salary Remaining : 1 236 940 $
Gustav Nyquist 4 750 000 $ (5)
-Salary Remaining : 1 205 224 $
Max Pacioretty 4 500 000 $ (3)
-Salary Remaining : 1 141 791 $
Christopher Tanev 4 450 000 $ (4)
-Salary Remaining : 1 129 104 $
Viktor Arvidsson 4 250 000 $ (3)
-Salary Remaining : 1 078 358 $
Nazem Kadri 4 100 000 $ (2)
-Salary Remaining : 1 040 299 $
Jake Gardiner 4 050 000 $ (5)
-Salary Remaining : 1 027 612 $
Justin Schultz 3 900 000 $ (2)
-Salary Remaining : 989 552 $
Steven Kampfer 3 500 000 $ (3)
-Salary Remaining : 888 060 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 824 627 $
Kris Russell 3 100 000 $ (4)
-Salary Remaining : 786 567 $
Sven Baertschi 1 850 000 $ (5)
-Salary Remaining : 469 403 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 304 478 $
Jake Guentzel 925 000 $ (3)
-Salary Remaining : 234 701 $
Adam Pelech 925 000 $ (1)
-Salary Remaining : 234 701 $
Tomas Jurco 900 000 $ (3)
-Salary Remaining : 228 358 $
Josh Jooris 875 001 $ (3)
-Salary Remaining : 222 015 $
Mario Kempe 650 000 $ (5)
-Salary Remaining : 164 925 $
Alexander Radulov 550 000 $ (2)
-Salary Remaining : 139 552 $
Total Pro Players21
Salary Commitment
Year 40 : 65 850 001 $
Year 41 : 53 225 001 $
Year 42 : 44 675 001 $
Year 43 : 23 725 000 $
Salary Average Commitment
Year 40 : 9 750 001 $
Year 41 : 9 750 001 $
Year 42 : 9 750 001 $
Year 43 : 5 375 000 $
Salary Cap with 1 Way Contract
Year 40 : 65 850 001 $
Year 41 : 53 225 001 $
Year 42 : 44 675 001 $
Year 43 : 23 725 000 $

Farm Players Salaries

Marcus Johansson 458 333 $ (3)
Salary Remaining : 111 111 $
Victor Antipin 177 500 $ (5)
Salary Remaining : 43 030 $
Sebastien Aho 177 500 $ (3)
Salary Remaining : 43 030 $
Anton Slepyshev 152 500 $ (1)
Salary Remaining : 36 970 $
Filip Chytil 124 417 $ (5)
Salary Remaining : 30 162 $
Calvin Pickard 100 000 $ (1)
Salary Remaining : 24 242 $
Kris Versteeg 95 000 $ (2)
Salary Remaining : 23 030 $
Markus Nutivaara 92 500 $ (3)
Salary Remaining : 22 424 $
Philip Holm 92 500 $ (5)
Salary Remaining : 22 424 $
Carl Dahlstrom 92 500 $ (5)
Salary Remaining : 22 424 $
Sami Niku 91 667 $ (5)
Salary Remaining : 22 222 $
Nick Petrecki 90 000 $ (1)
Salary Remaining : 21 818 $
Spencer Martin 89 417 $ (3)
Salary Remaining : 21 677 $
Lucas Lessio 80 000 $ (2)
Salary Remaining : 19 394 $
Michael Bournival 80 000 $ (1)
Salary Remaining : 19 394 $
Justin Auger 65 000 $ (5)
Salary Remaining : 15 758 $
Curtis Valk 60 000 $ (1)
Salary Remaining : 14 545 $
Emerson Etem 60 000 $ (4)
Salary Remaining : 14 545 $
Kevin Poulin 60 000 $ (4)
Salary Remaining : 14 545 $
Stanislav Galiev 60 000 $ (1)
Salary Remaining : 14 545 $
Jamie McBain 55 000 $ (3)
Salary Remaining : 13 333 $
Slava Voynov 55 000 $ (2)
Salary Remaining : 13 333 $
Total Farm Players22
Salary Commitment
Year 40 : 2 408 834 $
Year 41 : 1 866 334 $
Year 42 : 1 636 334 $
Year 43 : 763 584 $
Salary Average Commitment
Year 40 : 270 000 $
Year 41 : 130 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 95 $ - 5 622 - 93,70%
Level 2: 5000 - 62 $ - 4 125 - 82,49%
Level 3: 2000 - 35 $ - 1 995 - 99,74%
Level 4: 5983 - 18 $ - 5 125 - 85,67%
Luxury : 1000 - 220 $ - 862 - 86,21%
Total Capacity :19983

Income

Home Games Left9
Average Attendance - %17 729 - 88,72%
Average Income per Game1 224 385 $
Year to Date Revenue39 180 329 $

Expense

Pro Players Total Salaries74 709 642 $
Farm Players Total Salaries2 792 301 $
Coaches Total Salaries8 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 284 654 $
Farm Year To Date Expenses2 818 781 $
Pro Salary Cap To Date55 482 452 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 019 468 $
Pro Remaining Season Days34
Pro Expenses Per Days615 557 $
Pro Estimated Expenses20 928 938 $
Farm Remaining Season Days32
Farm Expenses Per Days28 730 $
Farm Estimated Expenses919 360 $
Estimated Season Expenses21 848 298 $
Season Salary Cap74 709 642 $
Estimate Under Maximum Salary Cap of 77 000 000 $2 290 358 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 709 642 $
Current Bank Account14 050 030 $
Projected Bank Account3 221 200 $

Pro Players Salaries

Phil Kessel 8 000 000 $ (2)
-Salary Remaining : 2 029 851 $
Shea Weber 7 857 143 $ (4)
-Salary Remaining : 1 993 603 $
Dustin Byfuglien 7 600 000 $ (6)
-Salary Remaining : 1 928 358 $
Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 1 776 119 $
Travis Zajac 5 750 000 $ (1)
-Salary Remaining : 1 458 955 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 1 395 522 $
Dan Girardi 5 500 000 $ (2)
-Salary Remaining : 1 395 522 $
Brayden Schenn 5 125 000 $ (5)
-Salary Remaining : 1 300 373 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 957 836 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 888 060 $
Artemi Panarin 3 387 500 $ (1)
-Salary Remaining : 859 515 $
Ron Hainsey 2 833 333 $ (2)
-Salary Remaining : 718 905 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 507 463 $
Pierre-Edouard Bellemare 1 450 000 $ (4)
-Salary Remaining : 367 910 $
Jake DeBrusk 1 288 333 $ (5)
-Salary Remaining : 326 890 $
Matthew Benning 1 075 000 $ (3)
-Salary Remaining : 272 761 $
Brendan Gaunce 1 025 833 $ (1)
-Salary Remaining : 260 286 $
Carter Hutton 725 000 $ (2)
-Salary Remaining : 183 955 $
Dominik Simon 692 500 $ (1)
-Salary Remaining : 175 709 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 158 582 $
Total Pro Players20
Salary Commitment
Year 40 : 74 709 642 $
Year 41 : 54 578 809 $
Year 42 : 31 395 476 $
Year 43 : 30 320 476 $
Salary Average Commitment
Year 40 : 1 000 000 $
Year 41 : 1 000 000 $
Year 42 : 1 000 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 709 642 $
Year 41 : 54 578 809 $
Year 42 : 31 395 476 $
Year 43 : 30 320 476 $

Farm Players Salaries

Matt Hunwick 500 000 $ (1)
Salary Remaining : 121 212 $
Dakota Mermis 300 000 $ (1)
Salary Remaining : 72 727 $
Justin Kloos 169 500 $ (3)
Salary Remaining : 41 091 $
Kyle Criscuolo 127 550 $ (4)
Salary Remaining : 30 921 $
Blake Speers 93 583 $ (3)
Salary Remaining : 22 687 $
Matthew Peca 92 500 $ (3)
Salary Remaining : 22 424 $
Marcus Pettersson 89 417 $ (5)
Salary Remaining : 21 677 $
Scott Kosmachuk 89 417 $ (1)
Salary Remaining : 21 677 $
Rinat Valiev 89 417 $ (1)
Salary Remaining : 21 677 $
William Carrier 85 667 $ (3)
Salary Remaining : 20 768 $
Radim Vrbata 85 000 $ (3)
Salary Remaining : 20 606 $
Lee Stempniak 85 000 $ (5)
Salary Remaining : 20 606 $
Danick Martel 80 000 $ (5)
Salary Remaining : 19 394 $
Luke Witkowski 75 000 $ (3)
Salary Remaining : 18 182 $
Cody Goloubef 75 000 $ (2)
Salary Remaining : 18 182 $
Chris Driedger 73 500 $ (1)
Salary Remaining : 17 818 $
Maxime Lagace 65 000 $ (5)
Salary Remaining : 15 758 $
Kurtis MacDermid 65 000 $ (5)
Salary Remaining : 15 758 $
Ben Thomson 65 000 $ (3)
Salary Remaining : 15 758 $
Chris Thorburn 65 000 $ (5)
Salary Remaining : 15 758 $
Trevor Murphy 64 000 $ (5)
Salary Remaining : 15 515 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 15 152 $
Johan Motin 61 500 $ (4)
Salary Remaining : 14 909 $
Jamie Devane 60 000 $ (1)
Salary Remaining : 14 545 $
Max Sauve 60 000 $ (1)
Salary Remaining : 14 545 $
Scott Wedgewood 58 750 $ (1)
Salary Remaining : 14 242 $
Ryan Bourque 55 000 $ (5)
Salary Remaining : 13 333 $
Total Farm Players27
Salary Commitment
Year 40 : 2 792 301 $
Year 41 : 1 498 717 $
Year 42 : 1 423 717 $
Year 43 : 757 467 $
Salary Average Commitment
Year 40 : 1 068 550 $
Year 41 : 648 550 $
Year 42 : 648 550 $
Year 43 : 394 050 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - 95 $ - 5 897 - 98,29%
Level 2: 5000 - 65 $ - 3 989 - 79,79%
Level 3: 2000 - 40 $ - 1 646 - 82,28%
Level 4: 4690 - 25 $ - 3 937 - 83,95%
Luxury : 1000 - 195 $ - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left10
Average Attendance - %16 470 - 88,12%
Average Income per Game1 237 751 $
Year to Date Revenue38 370 284 $

Expense

Pro Players Total Salaries54 647 835 $
Farm Players Total Salaries2 785 900 $
Coaches Total Salaries7 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 873 224 $
Farm Year To Date Expenses3 092 386 $
Pro Salary Cap To Date40 544 863 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 377 511 $
Pro Remaining Season Days34
Pro Expenses Per Days451 103 $
Pro Estimated Expenses15 337 502 $
Farm Remaining Season Days32
Farm Expenses Per Days32 469 $
Farm Estimated Expenses1 039 008 $
Estimated Season Expenses16 376 510 $
Season Salary Cap54 647 835 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 352 165 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 647 835 $
Current Bank Account35 586 269 $
Projected Bank Account31 587 270 $

Pro Players Salaries

Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 1 712 687 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 1 522 388 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 1 370 149 $
Artem Anisimov 4 500 000 $ (3)
-Salary Remaining : 1 141 791 $
Oscar Klefbom 4 167 000 $ (1)
-Salary Remaining : 1 057 299 $
Carl Hagelin 4 000 000 $ (5)
-Salary Remaining : 1 014 925 $
Patrik Berglund 3 700 000 $ (3)
-Salary Remaining : 938 806 $
Jason Pominville 3 658 001 $ (3)
-Salary Remaining : 928 150 $
Alex Killorn 2 550 000 $ (2)
-Salary Remaining : 647 015 $
Troy Brouwer 2 257 000 $ (3)
-Salary Remaining : 572 672 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 558 209 $
John Moore 1 666 667 $ (6)
-Salary Remaining : 422 886 $
Joonas Donskoi 1 137 500 $ (1)
-Salary Remaining : 288 619 $
Kevin Connauton 1 000 000 $ (3)
-Salary Remaining : 253 731 $
Scott Laughton 962 500 $ (1)
-Salary Remaining : 244 216 $
Tristan Jarry 905 000 $ (3)
-Salary Remaining : 229 627 $
Adrian Kempe 894 167 $ (3)
-Salary Remaining : 226 878 $
Richard Panik 875 000 $ (4)
-Salary Remaining : 222 015 $
Greg Pateryn 800 000 $ (5)
-Salary Remaining : 202 985 $
Chris Wagner 637 500 $ (4)
-Salary Remaining : 161 754 $
Nick Jensen 587 500 $ (3)
-Salary Remaining : 149 067 $
Total Pro Players21
Salary Commitment
Year 40 : 54 647 835 $
Year 41 : 34 030 835 $
Year 42 : 31 480 835 $
Year 43 : 13 979 167 $
Salary Average Commitment
Year 40 : 3 757 000 $
Year 41 : 3 257 000 $
Year 42 : 3 257 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 54 647 835 $
Year 41 : 34 030 835 $
Year 42 : 31 480 835 $
Year 43 : 13 979 167 $

Farm Players Salaries

Ryan Callahan 300 000 $ (3)
Salary Remaining : 72 727 $
Brian Flynn 300 000 $ (1)
Salary Remaining : 72 727 $
Matt Carle 300 000 $ (1)
Salary Remaining : 72 727 $
Garnet Hathaway 252 100 $ (5)
Salary Remaining : 61 115 $
Johan Larsson 147 500 $ (4)
Salary Remaining : 35 758 $
Joonas Korpisalo 92 500 $ (1)
Salary Remaining : 22 424 $
Christoph Bertschy 92 500 $ (1)
Salary Remaining : 22 424 $
Eric Comrie 90 250 $ (3)
Salary Remaining : 21 879 $
Kenny Agostino 87 500 $ (3)
Salary Remaining : 21 212 $
Joseph Labate 80 000 $ (3)
Salary Remaining : 19 394 $
Matt Read 75 200 $ (2)
Salary Remaining : 18 230 $
Alex Biega 75 000 $ (4)
Salary Remaining : 18 182 $
Dylan DeMelo 72 500 $ (1)
Salary Remaining : 17 576 $
Greg McKegg 70 000 $ (3)
Salary Remaining : 16 970 $
Brian Lashoff 65 000 $ (2)
Salary Remaining : 15 758 $
Brandon Pirri 65 000 $ (2)
Salary Remaining : 15 758 $
Maxwell Reinhart 65 000 $ (3)
Salary Remaining : 15 758 $
Taylor Beck 65 000 $ (2)
Salary Remaining : 15 758 $
Stefan Matteau 65 000 $ (2)
Salary Remaining : 15 758 $
Jordan Weal 63 250 $ (1)
Salary Remaining : 15 333 $
Leland Irving 62 600 $ (3)
Salary Remaining : 15 176 $
Joey Hishon 60 000 $ (1)
Salary Remaining : 14 545 $
David Musil 60 000 $ (1)
Salary Remaining : 14 545 $
Zach Redmond 60 000 $ (1)
Salary Remaining : 14 545 $
Brendan Ranford 60 000 $ (2)
Salary Remaining : 14 545 $
Brody Sutter 60 000 $ (3)
Salary Remaining : 14 545 $
Total Farm Players26
Salary Commitment
Year 40 : 2 785 900 $
Year 41 : 1 685 150 $
Year 42 : 1 289 950 $
Year 43 : 474 600 $
Salary Average Commitment
Year 40 : 602 300 $
Year 41 : 542 300 $
Year 42 : 352 100 $
Year 43 : 302 100 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 5 998 - 99,97%
Level 2: 5000 - 60 $ - 4 993 - 99,86%
Level 3: 2000 - 40 $ - 1 726 - 86,28%
Level 4: 5153 - 25 $ - 4 014 - 77,90%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153

Income

Home Games Left9
Average Attendance - %17 731 - 92,58%
Average Income per Game1 259 792 $
Year to Date Revenue40 313 333 $

Expense

Pro Players Total Salaries73 851 795 $
Farm Players Total Salaries2 305 673 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 379 265 $
Farm Year To Date Expenses2 416 678 $
Pro Salary Cap To Date52 140 465 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 338 125 $
Pro Remaining Season Days34
Pro Expenses Per Days573 521 $
Pro Estimated Expenses19 499 714 $
Farm Remaining Season Days32
Farm Expenses Per Days23 149 $
Farm Estimated Expenses740 768 $
Estimated Season Expenses20 240 482 $
Season Salary Cap73 851 795 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 148 205 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 851 795 $
Current Bank Account52 469 913 $
Projected Bank Account43 567 556 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (1)
-Salary Remaining : 2 093 284 $
Brent Seabrook 6 875 000 $ (4)
-Salary Remaining : 1 744 403 $
Anze Kopitar 6 800 000 $ (1)
-Salary Remaining : 1 725 373 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 1 522 388 $
Duncan Keith 5 538 462 $ (3)
-Salary Remaining : 1 405 281 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 1 370 149 $
Craig Anderson 4 750 000 $ (6)
-Salary Remaining : 1 205 224 $
Brad Marchand 4 500 000 $ (3)
-Salary Remaining : 1 141 791 $
James van Riemsdyk 4 250 000 $ (5)
-Salary Remaining : 1 078 358 $
Wayne Simmonds 3 975 000 $ (4)
-Salary Remaining : 1 008 582 $
Karl Alzner 2 800 000 $ (3)
-Salary Remaining : 710 448 $
Marcus Kruger 2 200 000 $ (3)
-Salary Remaining : 558 209 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 526 493 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 507 463 $
Joel Ward 1 900 000 $ (2)
-Salary Remaining : 482 090 $
Philipp Grubauer 1 500 000 $ (5)
-Salary Remaining : 380 597 $
Anton Lindholm 925 000 $ (3)
-Salary Remaining : 234 701 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 234 701 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 234 701 $
Oliver Bjorkstrand 863 333 $ (1)
-Salary Remaining : 219 055 $
Brian Dumoulin 800 000 $ (2)
-Salary Remaining : 202 985 $
Jonathan Marchessault 600 000 $ (2)
-Salary Remaining : 152 239 $
Total Pro Players22
Salary Commitment
Year 40 : 73 851 795 $
Year 41 : 49 613 462 $
Year 42 : 38 238 462 $
Year 43 : 21 350 000 $
Salary Average Commitment
Year 40 : 1 500 000 $
Year 41 : 1 000 000 $
Year 42 : 500 000 $
Year 43 : 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 73 851 795 $
Year 41 : 49 613 462 $
Year 42 : 38 238 462 $
Year 43 : 21 350 000 $

Farm Players Salaries

Kevin Shattenkirk 665 000 $ (4)
Salary Remaining : 161 212 $
Oscar Lindberg 170 000 $ (4)
Salary Remaining : 41 212 $
Nathan Beaulieu 100 000 $ (2)
Salary Remaining : 24 242 $
Anton Lander 98 750 $ (2)
Salary Remaining : 23 939 $
Viktor Loov 92 500 $ (1)
Salary Remaining : 22 424 $
Michael Amadio 92 500 $ (5)
Salary Remaining : 22 424 $
Nick Seeler 92 500 $ (5)
Salary Remaining : 22 424 $
Zane McIntyre 92 500 $ (3)
Salary Remaining : 22 424 $
Max McCormick 85 500 $ (1)
Salary Remaining : 20 727 $
John McFarland 85 085 $ (1)
Salary Remaining : 20 627 $
Taylor Leier 82 505 $ (1)
Salary Remaining : 20 001 $
Christopher Gibson 75 000 $ (1)
Salary Remaining : 18 182 $
Landon Ferraro 70 000 $ (3)
Salary Remaining : 16 970 $
Dillon Simpson 67 500 $ (3)
Salary Remaining : 16 364 $
Ben Harpur 65 333 $ (1)
Salary Remaining : 15 838 $
Patrick Brown 65 000 $ (1)
Salary Remaining : 15 758 $
Joe Hicketts 63 500 $ (5)
Salary Remaining : 15 394 $
Ryan Carter 62 500 $ (1)
Salary Remaining : 15 152 $
Drew Miller 60 000 $ (3)
Salary Remaining : 14 545 $
Joni Ortio 60 000 $ (2)
Salary Remaining : 14 545 $
Matt Hackett 60 000 $ (2)
Salary Remaining : 14 545 $
Total Farm Players21
Salary Commitment
Year 40 : 2 305 673 $
Year 41 : 1 692 250 $
Year 42 : 1 373 500 $
Year 43 : 1 083 500 $
Salary Average Commitment
Year 40 : 50 000 $
Year 41 : 50 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 92 $ - 5 967 - 99,45%
Level 2: 5000 - 58 $ - 4 970 - 99,39%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 3496 - 28 $ - 3 457 - 98,90%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left10
Average Attendance - %17 394 - 99,42%
Average Income per Game1 249 528 $
Year to Date Revenue38 735 375 $

Expense

Pro Players Total Salaries74 887 000 $
Farm Players Total Salaries2 691 000 $
Coaches Total Salaries9 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 293 514 $
Farm Year To Date Expenses2 787 750 $
Pro Salary Cap To Date55 577 108 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 495 282 $
Pro Remaining Season Days34
Pro Expenses Per Days626 022 $
Pro Estimated Expenses21 284 748 $
Farm Remaining Season Days32
Farm Expenses Per Days26 068 $
Farm Estimated Expenses834 176 $
Estimated Season Expenses22 118 924 $
Season Salary Cap74 887 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $2 113 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 887 000 $
Current Bank Account78 053 084 $
Projected Bank Account68 429 442 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (3)
-Salary Remaining : 2 664 179 $
Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 2 410 448 $
P.K. Subban 9 000 000 $ (5)
-Salary Remaining : 2 283 582 $
Mikko Koivu 6 750 000 $ (4)
-Salary Remaining : 1 712 687 $
Nicklas Backstrom 6 700 000 $ (2)
-Salary Remaining : 1 700 000 $
Oliver Ekman-Larsson 5 500 000 $ (5)
-Salary Remaining : 1 395 522 $
Kyle Palmieri 4 600 000 $ (4)
-Salary Remaining : 1 167 164 $
Josh Bailey 3 300 000 $ (6)
-Salary Remaining : 837 313 $
Charlie Coyle 3 200 000 $ (6)
-Salary Remaining : 811 940 $
Jake Allen 2 350 000 $ (2)
-Salary Remaining : 596 269 $
Robin Lehner 2 225 000 $ (3)
-Salary Remaining : 564 552 $
Nikita Zadorov 2 150 000 $ (3)
-Salary Remaining : 545 522 $
Vladislav Namestnikov 1 937 000 $ (2)
-Salary Remaining : 491 478 $
Luke Schenn 1 250 000 $ (5)
-Salary Remaining : 317 164 $
Ben Lovejoy 1 100 000 $ (1)
-Salary Remaining : 279 104 $
Brandon Manning 975 000 $ (3)
-Salary Remaining : 247 388 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 234 701 $
Jesper Bratt 825 000 $ (5)
-Salary Remaining : 209 328 $
Mattias Janmark 800 000 $ (1)
-Salary Remaining : 202 985 $
Noel Acciari 725 000 $ (5)
-Salary Remaining : 183 955 $
Dennis Rasmussen 575 000 $ (1)
-Salary Remaining : 145 896 $
Total Pro Players21
Salary Commitment
Year 40 : 74 887 000 $
Year 41 : 71 487 000 $
Year 42 : 60 500 000 $
Year 43 : 44 650 000 $
Salary Average Commitment
Year 40 : 1 500 000 $
Year 41 : 1 500 000 $
Year 42 : 1 500 000 $
Year 43 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 74 887 000 $
Year 41 : 71 487 000 $
Year 42 : 60 500 000 $
Year 43 : 44 650 000 $

Farm Players Salaries

Brandon Dubinsky 585 000 $ (1)
Salary Remaining : 141 818 $
Sergei Plotnikov 377 500 $ (1)
Salary Remaining : 91 515 $
Adam McQuaid 275 000 $ (3)
Salary Remaining : 66 667 $
Joe Colborne 250 000 $ (2)
Salary Remaining : 60 606 $
Patrick Eaves 100 000 $ (3)
Salary Remaining : 24 242 $
David Kampf 92 500 $ (5)
Salary Remaining : 22 424 $
Jakub Jerabek 92 500 $ (5)
Salary Remaining : 22 424 $
Nicolas Kerdiles 92 500 $ (3)
Salary Remaining : 22 424 $
Conor Sheary 92 500 $ (1)
Salary Remaining : 22 424 $
Zach Aston-Reese 92 500 $ (5)
Salary Remaining : 22 424 $
Victor Ejdsell 92 500 $ (5)
Salary Remaining : 22 424 $
Brett Connolly 85 000 $ (2)
Salary Remaining : 20 606 $
Magnus Paajarvi 80 000 $ (4)
Salary Remaining : 19 394 $
Tomas Hyka 71 000 $ (5)
Salary Remaining : 17 212 $
Mikhail Grigorenko 67 500 $ (1)
Salary Remaining : 16 364 $
Sam Carrick 65 000 $ (3)
Salary Remaining : 15 758 $
Brendan Shinnimin 60 000 $ (1)
Salary Remaining : 14 545 $
Jiri Sekac 60 000 $ (2)
Salary Remaining : 14 545 $
Kent Simpson 60 000 $ (2)
Salary Remaining : 14 545 $
Total Farm Players19
Salary Commitment
Year 40 : 2 691 000 $
Year 41 : 1 508 500 $
Year 42 : 1 053 500 $
Year 43 : 521 000 $
Salary Average Commitment
Year 40 : 100 000 $
Year 41 : 100 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100 $ - 4 823 - 80,39%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 35 $ - 1 964 - 98,21%
Level 4: 4532 - 20 $ - 4 509 - 99,49%
Luxury : 1000 - 200 $ - 993 - 99,28%
Total Capacity :18532

Income

Home Games Left9
Average Attendance - %17 078 - 92,15%
Average Income per Game1 183 510 $
Year to Date Revenue37 872 316 $

Expense

Pro Players Total Salaries63 800 000 $
Farm Players Total Salaries968 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 750 396 $
Farm Year To Date Expenses1 239 864 $
Pro Salary Cap To Date40 765 331 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 651 589 $
Pro Remaining Season Days34
Pro Expenses Per Days505 970 $
Pro Estimated Expenses17 202 980 $
Farm Remaining Season Days32
Farm Expenses Per Days11 121 $
Farm Estimated Expenses355 872 $
Estimated Season Expenses17 558 852 $
Season Salary Cap63 800 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $13 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 800 000 $
Current Bank Account39 911 080 $
Projected Bank Account33 003 817 $

Pro Players Salaries

Pavel Datsyuk 8 000 000 $ (3)
-Salary Remaining : 2 029 851 $
Nikita Filatov 7 250 000 $ (4)
-Salary Remaining : 1 839 552 $
Stephen Weiss 5 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Scott Gomez 5 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Fedor Tyutin 4 500 000 $ (1)
-Salary Remaining : 1 141 791 $
Eeli Tolvanen 3 145 833 $ (5)
-Salary Remaining : 798 196 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 596 269 $
Patrick Wiercioch 2 000 000 $ (1)
-Salary Remaining : 507 463 $
Matt O'Connor 2 000 000 $ (4)
-Salary Remaining : 507 463 $
Kevin Marshall 2 000 000 $ (1)
-Salary Remaining : 507 463 $
Philip Larsen 2 000 000 $ (2)
-Salary Remaining : 507 463 $
Tyson Jost 1 704 167 $ (3)
-Salary Remaining : 432 401 $
Adam Payerl 1 500 000 $ (2)
-Salary Remaining : 380 597 $
Andrej Nestrasil 1 500 000 $ (3)
-Salary Remaining : 380 597 $
Erikk Gustafsson 1 500 000 $ (1)
-Salary Remaining : 380 597 $
Alexey Marchenko 1 450 000 $ (3)
-Salary Remaining : 367 910 $
Cody McLeod 1 333 333 $ (3)
-Salary Remaining : 338 308 $
Carl Klingberg 1 250 000 $ (4)
-Salary Remaining : 317 164 $
Simon Despres 1 000 000 $ (5)
-Salary Remaining : 253 731 $
Jyrki Jokipakka 1 000 000 $ (6)
-Salary Remaining : 253 731 $
Chris Summers 1 000 000 $ (2)
-Salary Remaining : 253 731 $
Tomas Vincour 1 000 000 $ (5)
-Salary Remaining : 253 731 $
Tye McGinn 1 000 000 $ (6)
-Salary Remaining : 253 731 $
Eric Tangradi 900 000 $ (3)
-Salary Remaining : 228 358 $
Rocco Grimaldi 750 000 $ (2)
-Salary Remaining : 190 299 $
Ross Johnston 666 667 $ (2)
-Salary Remaining : 169 154 $
Petteri Lindbohm 650 000 $ (5)
-Salary Remaining : 164 925 $
Miikka Salomaki 612 500 $ (4)
-Salary Remaining : 155 410 $
Matt Climie 600 000 $ (2)
-Salary Remaining : 152 239 $
Brandon Gormley (Out of Payroll) 600 000 $ (4)
-Salary Remaining : 152 239 $
Marek Hrivik 575 000 $ (1)
-Salary Remaining : 145 896 $
Jean-Francois Berube 562 500 $ (1)
-Salary Remaining : 142 724 $
Total Pro Players32
Salary Commitment
Year 40 : 64 400 000 $
Year 41 : 48 262 500 $
Year 42 : 36 745 833 $
Year 43 : 19 508 333 $
Salary Average Commitment
Year 40 : 38 400 000 $
Year 41 : 29 900 000 $
Year 42 : 19 900 000 $
Year 43 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 64 400 000 $
Year 41 : 48 262 500 $
Year 42 : 36 745 833 $
Year 43 : 19 508 333 $

Farm Players Salaries

Scott Glennie 400 000 $ (1)
Salary Remaining : 96 970 $
Philip Varone 200 000 $ (2)
Salary Remaining : 48 485 $
Shane Gersich 92 500 $ (5)
Salary Remaining : 22 424 $
Emile Poirier 86 333 $ (1)
Salary Remaining : 20 929 $
Dylan Ferguson 71 667 $ (5)
Salary Remaining : 17 374 $
Bobby Farnham 60 000 $ (5)
Salary Remaining : 14 545 $
Tanner Richard 57 500 $ (3)
Salary Remaining : 13 939 $
Total Farm Players7
Salary Commitment
Year 40 : 968 000 $
Year 41 : 481 667 $
Year 42 : 281 667 $
Year 43 : 224 167 $
Salary Average Commitment
Year 40 : 650 000 $
Year 41 : 250 000 $
Year 42 : 50 000 $
Year 43 : 50 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 97 $ - 5 952 - 99,20%
Level 2: 5000 - 58 $ - 4 979 - 99,59%
Level 3: 2000 - 37 $ - 1 994 - 99,70%
Level 4: 4600 - 22 $ - 4 589 - 99,77%
Luxury : 1000 - 193 $ - 1 000 - 100,00%
Total Capacity :18600

Income

Home Games Left10
Average Attendance - %18 515 - 99,54%
Average Income per Game1 295 586 $
Year to Date Revenue40 163 180 $

Expense

Pro Players Total Salaries54 882 499 $
Farm Players Total Salaries2 738 418 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 587 407 $
Farm Year To Date Expenses2 377 153 $
Pro Salary Cap To Date40 856 083 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 955 865 $
Pro Remaining Season Days34
Pro Expenses Per Days446 884 $
Pro Estimated Expenses15 194 056 $
Farm Remaining Season Days32
Farm Expenses Per Days24 533 $
Farm Estimated Expenses785 056 $
Estimated Season Expenses15 979 112 $
Season Salary Cap54 882 499 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 117 501 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 882 499 $
Current Bank Account163 186 915 $
Projected Bank Account160 163 668 $

Pro Players Salaries

David Rundblad 10 500 000 $ (1)
-Salary Remaining : 2 664 179 $
Nathan MacKinnon 6 300 000 $ (2)
-Salary Remaining : 1 598 507 $
Chris VandeVelde 4 000 000 $ (2)
-Salary Remaining : 1 014 925 $
Nico Hischier 3 775 000 $ (5)
-Salary Remaining : 957 836 $
David Perron 3 750 000 $ (5)
-Salary Remaining : 951 493 $
Ryan Murray 2 825 000 $ (2)
-Salary Remaining : 716 791 $
Ryan Spooner 2 825 000 $ (6)
-Salary Remaining : 716 791 $
Erik Haula 2 750 000 $ (5)
-Salary Remaining : 697 761 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 634 328 $
Patrick Maroon 2 000 000 $ (5)
-Salary Remaining : 507 463 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 450 373 $
Pavel Zacha 1 744 166 $ (1)
-Salary Remaining : 442 550 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 342 537 $
William Karlsson 1 000 000 $ (2)
-Salary Remaining : 253 731 $
Jesper Fast 950 000 $ (4)
-Salary Remaining : 241 045 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 241 045 $
Anthony Cirelli 935 833 $ (5)
-Salary Remaining : 237 450 $
Tomas Nosek 925 000 $ (1)
-Salary Remaining : 234 701 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 234 701 $
Sebastian Aho 925 000 $ (5)
-Salary Remaining : 234 701 $
Trevor van Riemsdyk 825 000 $ (4)
-Salary Remaining : 209 328 $
Anton Forsberg 750 000 $ (1)
-Salary Remaining : 190 299 $
Colin Miller 602 500 $ (1)
-Salary Remaining : 152 873 $
Total Pro Players23
Salary Commitment
Year 40 : 54 882 499 $
Year 41 : 38 485 833 $
Year 42 : 24 360 833 $
Year 43 : 18 735 833 $
Salary Average Commitment
Year 40 : 2 000 000 $
Year 41 : 1 500 000 $
Year 42 : 1 000 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 54 882 499 $
Year 41 : 38 485 833 $
Year 42 : 24 360 833 $
Year 43 : 18 735 833 $

Farm Players Salaries

Dwight King 400 000 $ (1)
Salary Remaining : 96 970 $
Logan Brown 160 417 $ (5)
Salary Remaining : 38 889 $
Troy Terry 149 167 $ (5)
Salary Remaining : 36 162 $
Joakim Nordstrom 127 500 $ (1)
Salary Remaining : 30 909 $
Thomas Chabot 125 417 $ (3)
Salary Remaining : 30 404 $
J.T. Brown 125 000 $ (3)
Salary Remaining : 30 303 $
Nikolay Goldobin 107 583 $ (1)
Salary Remaining : 26 081 $
Dillon Heatherington 92 500 $ (5)
Salary Remaining : 22 424 $
Josh Archibald 92 500 $ (1)
Salary Remaining : 22 424 $
Dominic Toninato 92 500 $ (5)
Salary Remaining : 22 424 $
Jason Kasdorf 92 500 $ (1)
Salary Remaining : 22 424 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 22 424 $
Andreas Athanasiou 90 250 $ (1)
Salary Remaining : 21 879 $
Alex Nedeljkovic 89 417 $ (3)
Salary Remaining : 21 677 $
Filip Chlapik 89 417 $ (5)
Salary Remaining : 21 677 $
Ivan Barbashev 86 333 $ (3)
Salary Remaining : 20 929 $
Nelson Nogier 77 167 $ (3)
Salary Remaining : 18 707 $
Harri Sateri 75 000 $ (5)
Salary Remaining : 18 182 $
Vincent Hinostroza 71 750 $ (1)
Salary Remaining : 17 394 $
Curtis McKenzie 70 000 $ (4)
Salary Remaining : 16 970 $
Seth Helgeson 65 000 $ (3)
Salary Remaining : 15 758 $
Seth Griffith 65 000 $ (2)
Salary Remaining : 15 758 $
Joakim Ryan 65 000 $ (5)
Salary Remaining : 15 758 $
Zack Mitchell 61 500 $ (3)
Salary Remaining : 14 909 $
Alexandre Carrier 60 000 $ (1)
Salary Remaining : 14 545 $
Nic Dowd 60 000 $ (1)
Salary Remaining : 14 545 $
Corban Knight 55 000 $ (3)
Salary Remaining : 13 333 $
Total Farm Players27
Salary Commitment
Year 40 : 2 738 418 $
Year 41 : 1 543 835 $
Year 42 : 1 478 835 $
Year 43 : 794 001 $
Salary Average Commitment
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Year 43 : 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 106 516 047 $ 64 090 832 $ 12 909 168 $ 12 090 832 $ 222648
Black Hawks 37 913 555 $ 67 150 416 $ 9 849 584 $ 15 150 416 $ 212647
Blue Jackets 48 349 505 $ 68 624 999 $ 8 375 001 $ 16 624 999 $ 232548
Blues 62 031 637 $ 74 705 627 $ 2 294 373 $ 22 705 627 $ 212344
Bruins 62 336 176 $ 56 093 835 $ 20 906 165 $ 4 093 835 $ 271542
Canadiens (16 620 468 $) 75 786 059 $ 1 213 941 $ 23 786 059 $ 222042
Canucks 128 884 791 $ 64 249 443 $ 12 750 557 $ 12 249 443 $ 221739
Capitals (7 006 062 $) 73 720 962 $ 3 279 038 $ 21 720 962 $ 222143
Coyotes 91 320 365 $ 59 733 290 $ 17 266 710 $ 7 733 290 $ 292049
Devils 48 295 632 $ 76 616 566 $ 383 434 $ 24 616 566 $ 202747
Ducks 35 544 651 $ 61 700 557 $ 15 299 443 $ 9 700 557 $ 231841
Flames (6 941 978 $) 75 711 667 $ 1 288 333 $ 23 711 667 $ 221436
Flyers (29 814 604 $) 74 380 000 $ 2 620 000 $ 22 380 000 $ 212647
Hurricanes 157 128 571 $ 52 275 833 $ 24 724 167 $ 275 833 $ 222850
Islanders (1 565 070 $) 70 564 999 $ 6 435 001 $ 18 564 999 $ 241135
Jets (11 798 571 $) 75 475 417 $ 1 524 583 $ 23 475 417 $ 202848
Kings 141 884 551 $ 52 505 000 $ 24 495 000 $ 505 000 $ 261238
Lightning 65 080 125 $ 53 159 062 $ 23 840 938 $ 1 159 062 $ 251237
Maple Leafs 41 759 393 $ 75 862 665 $ 1 137 335 $ 23 862 665 $ 231538
Oilers 56 792 278 $ 70 823 096 $ 6 176 904 $ 18 823 096 $ 232649
Panthers 88 260 766 $ 72 191 794 $ 4 808 206 $ 20 191 794 $ 212142
Penguins 132 400 434 $ 66 443 333 $ 10 556 667 $ 14 443 333 $ 212243
Predators 41 660 492 $ 75 058 334 $ 1 941 666 $ 23 058 334 $ 211839
Rangers (8 668 625 $) 60 975 001 $ 16 024 999 $ 8 975 001 $ 212243
Red Wings 14 050 030 $ 74 709 642 $ 2 290 358 $ 22 709 642 $ 202747
Sabres 35 586 269 $ 54 647 835 $ 22 352 165 $ 2 647 835 $ 212647
Senators 52 469 913 $ 73 851 795 $ 3 148 205 $ 21 851 795 $ 222143
Sharks 78 053 084 $ 74 887 000 $ 2 113 000 $ 22 887 000 $ 211940
Stars 39 911 080 $ 63 800 000 $ 13 200 000 $ 11 800 000 $ 32739
Wild 163 186 915 $ 54 882 499 $ 22 117 501 $ 2 882 499 $ 232750
© 2019 Association Canadienne de Cyber Hockey