Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 99 $ - 5 508 - 91,80%
Level 2: 5000 - 62 $ - 4 253 - 85,06%
Level 3: 2000 - 39 $ - 1 755 - 87,73%
Level 4: 5099 - 25 $ - 4 545 - 89,13%
Luxury : 1000 - 196 $ - 1 000 - 100,00%
Total Capacity :19099

Income

Home Games Left25
Average Attendance - %17 061 - 89,33%
Average Income per Game1 241 831 $
Year to Date Revenue19 869 289 $

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 Expenses24 701 283 $
Farm Year To Date Expenses1 196 260 $
Pro Salary Cap To Date23 695 703 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 045 764 $
Pro Remaining Season Days85
Pro Expenses Per Days498 812 $
Pro Estimated Expenses42 399 020 $
Farm Remaining Season Days83
Farm Expenses Per Days26 227 $
Farm Estimated Expenses2 176 841 $
Estimated Season Expenses44 575 861 $
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 Account114 742 850 $
Projected Bank Account101 212 753 $

Pro Players Salaries

Patrick Marleau 6 666 666 $ (4)
-Salary Remaining : 4 228 855 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 3 869 403 $
Alexander Steen 5 800 000 $ (3)
-Salary Remaining : 3 679 104 $
Andrej Sekera 5 500 000 $ (2)
-Salary Remaining : 3 488 806 $
Alexander Edler 5 000 000 $ (6)
-Salary Remaining : 3 171 642 $
Deryk Engelland 4 275 000 $ (3)
-Salary Remaining : 2 711 754 $
Tyler Bozak 4 200 000 $ (1)
-Salary Remaining : 2 664 179 $
Mikkel Boedker 4 000 000 $ (5)
-Salary Remaining : 2 537 313 $
Trevor Daley 3 250 000 $ (4)
-Salary Remaining : 2 061 567 $
Tomas Hertl 3 000 000 $ (5)
-Salary Remaining : 1 902 985 $
Kevin Hayes 2 600 000 $ (5)
-Salary Remaining : 1 649 254 $
Michael Raffl 2 350 000 $ (1)
-Salary Remaining : 1 490 672 $
Calle Jarnkrok 2 000 000 $ (4)
-Salary Remaining : 1 268 657 $
Thomas Vanek 2 000 000 $ (3)
-Salary Remaining : 1 268 657 $
Drake Caggiula 1 350 000 $ (3)
-Salary Remaining : 856 343 $
Danton Heinen 995 833 $ (3)
-Salary Remaining : 631 685 $
Michael Matheson 925 000 $ (1)
-Salary Remaining : 586 754 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 586 754 $
Vince Dunn 883 333 $ (5)
-Salary Remaining : 560 323 $
Devin Shore 870 000 $ (1)
-Salary Remaining : 551 866 $
Tim Schaller 775 000 $ (5)
-Salary Remaining : 491 604 $
Aaron Dell 625 000 $ (3)
-Salary Remaining : 396 455 $
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 : 111 610 $
Andy Welinski 177 500 $ (5)
Salary Remaining : 111 610 $
Wade Megan 177 500 $ (2)
Salary Remaining : 111 610 $
Lawson Crouse 160 250 $ (3)
Salary Remaining : 100 763 $
Marcus Sorensen 135 000 $ (3)
Salary Remaining : 84 886 $
Henrik Haapala 135 000 $ (5)
Salary Remaining : 84 886 $
Tage Thompson 113 750 $ (5)
Salary Remaining : 71 525 $
TJ Brennan 97 500 $ (3)
Salary Remaining : 61 307 $
Riley Barber 92 500 $ (3)
Salary Remaining : 58 163 $
Casey Nelson 92 500 $ (1)
Salary Remaining : 58 163 $
Andrew Poturalski 92 500 $ (3)
Salary Remaining : 58 163 $
Matthew Highmore 92 500 $ (5)
Salary Remaining : 58 163 $
Madison Bowey 90 250 $ (5)
Salary Remaining : 56 748 $
Chris Bigras 86 333 $ (1)
Salary Remaining : 54 285 $
Christian Jaros 80 167 $ (5)
Salary Remaining : 50 408 $
Vojtech Mozik 68 000 $ (1)
Salary Remaining : 42 758 $
Brett Kulak 65 000 $ (1)
Salary Remaining : 40 871 $
Jussi Rynnas 65 000 $ (3)
Salary Remaining : 40 871 $
Tanner Fritz 65 000 $ (5)
Salary Remaining : 40 871 $
Sami Aittokallio 60 000 $ (4)
Salary Remaining : 37 727 $
Frederick Gaudreau 59 500 $ (3)
Salary Remaining : 37 413 $
Garrett Mitchell 58 750 $ (3)
Salary Remaining : 36 941 $
Jordan Szwarz 55 000 $ (3)
Salary Remaining : 34 583 $
Justin Florek 55 000 $ (2)
Salary Remaining : 34 583 $
Joonas Nattinen 55 000 $ (1)
Salary Remaining : 34 583 $
Cade Fairchild 55 000 $ (1)
Salary Remaining : 34 583 $
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 $ - 5 121 - 85,35%
Level 2: 5000 - 60 $ - 4 942 - 98,84%
Level 3: 2000 - 35 $ - 1 994 - 99,68%
Level 4: 6500 - 20 $ - 5 048 - 77,67%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20500

Income

Home Games Left26
Average Attendance - %18 105 - 88,32%
Average Income per Game1 238 313 $
Year to Date Revenue18 574 694 $

Expense

Pro Players Total Salaries72 150 416 $
Farm Players Total Salaries3 376 541 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 441 692 $
Farm Year To Date Expenses1 950 703 $
Pro Salary Cap To Date23 344 680 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 196 136 $
Pro Remaining Season Days85
Pro Expenses Per Days560 824 $
Pro Estimated Expenses47 670 040 $
Farm Remaining Season Days83
Farm Expenses Per Days40 731 $
Farm Estimated Expenses3 380 673 $
Estimated Season Expenses51 050 713 $
Season Salary Cap72 150 416 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 849 584 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 150 416 $
Current Bank Account47 995 432 $
Projected Bank Account29 140 855 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (5)
-Salary Remaining : 5 391 791 $
Brandon Saad 6 000 000 $ (2)
-Salary Remaining : 3 805 970 $
Jordan Eberle 6 000 000 $ (5)
-Salary Remaining : 3 805 970 $
David Backes 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Nick Foligno 5 500 000 $ (5)
-Salary Remaining : 3 488 806 $
Andrew MacDonald 5 000 000 $ (3)
-Salary Remaining : 3 171 642 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 3 171 642 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 3 108 209 $
Sami Vatanen 4 875 000 $ (5)
-Salary Remaining : 3 092 351 $
Jason Demers 4 500 000 $ (4)
-Salary Remaining : 2 854 478 $
Jonas Brodin 4 166 667 $ (5)
-Salary Remaining : 2 643 035 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 1 585 821 $
Alex Tuch 1 350 000 $ (3)
-Salary Remaining : 856 343 $
Sonny Milano 1 263 333 $ (1)
-Salary Remaining : 801 368 $
Louis Domingue 1 050 000 $ (1)
-Salary Remaining : 666 045 $
Phillip Danault 912 500 $ (3)
-Salary Remaining : 578 825 $
Ben Hutton 896 250 $ (1)
-Salary Remaining : 568 517 $
Jujhar Khaira 894 166 $ (1)
-Salary Remaining : 567 195 $
Evan Rodrigues 842 500 $ (1)
-Salary Remaining : 534 422 $
Gemel Smith 700 000 $ (3)
-Salary Remaining : 444 030 $
Joe Morrow 650 000 $ (1)
-Salary Remaining : 412 313 $
Sam Gagner 650 000 $ (3)
-Salary Remaining : 412 313 $
Total Pro Players22
Salary Commitment
Year 40 : 72 150 416 $
Year 41 : 64 054 167 $
Year 42 : 53 054 167 $
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 : 72 150 416 $
Year 41 : 64 054 167 $
Year 42 : 53 054 167 $
Year 43 : 33 541 667 $

Farm Players Salaries

John-Michael Liles 387 500 $ (1)
Salary Remaining : 243 655 $
Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 215 360 $
Michael Dal Colle 306 333 $ (5)
Salary Remaining : 192 619 $
Andre Burakovsky 300 000 $ (5)
Salary Remaining : 188 636 $
Jason Chimera 225 000 $ (1)
Salary Remaining : 141 477 $
Lance Bouma 220 000 $ (3)
Salary Remaining : 138 333 $
Martin Necas 146 250 $ (5)
Salary Remaining : 91 960 $
Luke Kunin 142 500 $ (5)
Salary Remaining : 89 602 $
Dylan Sikura 138 750 $ (5)
Salary Remaining : 87 244 $
Nicholas Merkley 107 583 $ (5)
Salary Remaining : 67 647 $
Justin Peters 100 000 $ (1)
Salary Remaining : 62 879 $
Sammy Blais 93 583 $ (5)
Salary Remaining : 58 844 $
Dominic Turgeon 91 917 $ (5)
Salary Remaining : 57 796 $
Remi Elie 89 417 $ (3)
Salary Remaining : 56 224 $
Vladislav Kamenev 89 417 $ (3)
Salary Remaining : 56 224 $
Morgan Klimchuk 86 333 $ (5)
Salary Remaining : 54 285 $
Kyle Rau 85 875 $ (1)
Salary Remaining : 53 997 $
Marko Dano 85 000 $ (4)
Salary Remaining : 53 447 $
Ethan Bear 79 833 $ (5)
Salary Remaining : 50 198 $
Julian Melchiori 62 500 $ (1)
Salary Remaining : 39 299 $
Tyler Graovac 62 500 $ (2)
Salary Remaining : 39 299 $
Alan Quine 61 250 $ (1)
Salary Remaining : 38 513 $
Karri Ramo 60 000 $ (3)
Salary Remaining : 37 727 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 37 727 $
Bogdan Yakimov 60 000 $ (2)
Salary Remaining : 37 727 $
Dennis Everberg 60 000 $ (4)
Salary Remaining : 37 727 $
Jeremy Morin 57 500 $ (2)
Salary Remaining : 36 155 $
Total Farm Players27
Salary Commitment
Year 40 : 3 601 541 $
Year 41 : 2 619 416 $
Year 42 : 2 439 416 $
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 $ - 5 228 - 74,69%
Level 2: 5500 - 75 $ - 3 553 - 64,60%
Level 3: 2500 - 50 $ - 1 379 - 55,16%
Level 4: 5000 - 20 $ - 4 912 - 98,24%
Luxury : 2000 - 185 $ - 1 172 - 58,58%
Total Capacity :22000

Income

Home Games Left25
Average Attendance - %16 244 - 73,83%
Average Income per Game1 231 889 $
Year to Date Revenue19 710 220 $

Expense

Pro Players Total Salaries67 532 142 $
Farm Players Total Salaries2 060 791 $
Coaches Total Salaries3 875 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 814 681 $
Farm Year To Date Expenses1 107 411 $
Pro Salary Cap To Date24 717 669 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 797 219 $
Pro Remaining Season Days85
Pro Expenses Per Days526 359 $
Pro Estimated Expenses44 740 515 $
Farm Remaining Season Days83
Farm Expenses Per Days22 241 $
Farm Estimated Expenses1 846 003 $
Estimated Season Expenses46 586 518 $
Season Salary Cap67 532 142 $
Estimate Under Maximum Salary Cap of 77 000 000 $9 467 858 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 532 142 $
Current Bank Account62 503 568 $
Projected Bank Account46 714 269 $

Pro Players Salaries

Shea Weber 7 857 143 $ (4)
-Salary Remaining : 4 984 009 $
David Pastrnak 6 666 666 $ (1)
-Salary Remaining : 4 228 855 $
Nick Leddy 5 500 000 $ (3)
-Salary Remaining : 3 488 806 $
Evander Kane 5 250 000 $ (2)
-Salary Remaining : 3 330 224 $
Brayden Schenn 5 125 000 $ (5)
-Salary Remaining : 3 250 933 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 2 748 756 $
Patric Hornqvist 4 250 000 $ (4)
-Salary Remaining : 2 695 896 $
Cam Talbot 4 166 667 $ (3)
-Salary Remaining : 2 643 035 $
Alec Martinez 4 000 000 $ (4)
-Salary Remaining : 2 537 313 $
Ondrej Palat 3 333 333 $ (4)
-Salary Remaining : 2 114 428 $
Mark Pysyk 2 733 333 $ (6)
-Salary Remaining : 1 733 831 $
Nino Niederreiter 2 666 667 $ (1)
-Salary Remaining : 1 691 543 $
Ryan Ellis 2 500 000 $ (5)
-Salary Remaining : 1 585 821 $
Brian Elliott 2 500 000 $ (2)
-Salary Remaining : 1 585 821 $
Micheal Ferland 1 750 000 $ (5)
-Salary Remaining : 1 110 075 $
Dennis Seidenberg 1 006 000 $ (1)
-Salary Remaining : 638 134 $
Joel Edmundson 925 000 $ (1)
-Salary Remaining : 586 754 $
J.T. Miller 874 000 $ (1)
-Salary Remaining : 554 403 $
Chris Tierney 735 000 $ (3)
-Salary Remaining : 466 231 $
Brandon Tanev 700 000 $ (6)
-Salary Remaining : 444 030 $
Blake Coleman 660 000 $ (3)
-Salary Remaining : 418 657 $
Total Pro Players21
Salary Commitment
Year 40 : 67 532 142 $
Year 41 : 51 060 476 $
Year 42 : 43 310 476 $
Year 43 : 32 248 809 $
Salary Average Commitment
Year 40 : 2 506 000 $
Year 41 : 1 000 000 $
Year 42 : 1 000 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 67 532 142 $
Year 41 : 51 060 476 $
Year 42 : 43 310 476 $
Year 43 : 32 248 809 $

Farm Players Salaries

Alex Petrovic 185 000 $ (5)
Salary Remaining : 116 326 $
Teddy Purcell 160 000 $ (3)
Salary Remaining : 100 606 $
Mark Jankowski 149 375 $ (3)
Salary Remaining : 93 925 $
Hunter Shinkaruk 107 583 $ (1)
Salary Remaining : 67 647 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 62 879 $
Rob O'Gara 92 500 $ (3)
Salary Remaining : 58 163 $
Cameron Gaunce 90 000 $ (3)
Salary Remaining : 56 591 $
Brock McGinn 89 417 $ (1)
Salary Remaining : 56 224 $
Patrick Sieloff (Out of Payroll) 89 417 $ (1)
Salary Remaining : 56 224 $
Warren Foegele 80 000 $ (5)
Salary Remaining : 50 303 $
Marek Langhamer 73 333 $ (3)
Salary Remaining : 46 111 $
Iiro Pakarinen 72 500 $ (1)
Salary Remaining : 45 587 $
Dominik Simon 69 250 $ (1)
Salary Remaining : 43 544 $
Tanner Kero 66 750 $ (1)
Salary Remaining : 41 972 $
Colby Cave 65 500 $ (5)
Salary Remaining : 41 186 $
Paul Carey 65 000 $ (3)
Salary Remaining : 40 871 $
Brett Lernout 62 833 $ (1)
Salary Remaining : 39 509 $
Kyle Baun 62 500 $ (1)
Salary Remaining : 39 299 $
Michael Latta 60 000 $ (2)
Salary Remaining : 37 727 $
Tyler Randell 60 000 $ (1)
Salary Remaining : 37 727 $
Stefan Elliott 60 000 $ (2)
Salary Remaining : 37 727 $
T.J. Tynan 60 000 $ (3)
Salary Remaining : 37 727 $
Connor Brickley 59 250 $ (1)
Salary Remaining : 37 256 $
Mike Condon 57 500 $ (1)
Salary Remaining : 36 155 $
Aaron Ness 57 500 $ (1)
Salary Remaining : 36 155 $
Dustin Tokarski 55 000 $ (1)
Salary Remaining : 34 583 $
Total Farm Players26
Salary Commitment
Year 40 : 2 150 208 $
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 - 93 $ - 6 069 - 99,49%
Level 2: 5100 - 71 $ - 3 416 - 66,97%
Level 3: 2100 - 39 $ - 1 537 - 73,20%
Level 4: 7250 - 26 $ - 3 463 - 47,76%
Luxury : 1100 - 198 $ - 945 - 85,94%
Total Capacity :21650

Income

Home Games Left26
Average Attendance - %15 429 - 71,27%
Average Income per Game1 270 596 $
Year to Date Revenue19 058 940 $

Expense

Pro Players Total Salaries74 705 627 $
Farm Players Total Salaries3 430 933 $
Coaches Total Salaries3 701 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 978 045 $
Farm Year To Date Expenses1 833 742 $
Pro Salary Cap To Date27 173 563 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 035 496 $
Pro Remaining Season Days85
Pro Expenses Per Days573 923 $
Pro Estimated Expenses48 783 455 $
Farm Remaining Season Days83
Farm Expenses Per Days37 363 $
Farm Estimated Expenses3 101 129 $
Estimated Season Expenses51 884 584 $
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 Account73 170 183 $
Projected Bank Account54 321 095 $

Pro Players Salaries

Zach Parise 7 538 461 $ (6)
-Salary Remaining : 4 781 860 $
Vladimir Tarasenko 7 500 000 $ (5)
-Salary Remaining : 4 757 463 $
Dion Phaneuf 7 000 000 $ (2)
-Salary Remaining : 4 440 299 $
Johnny Boychuk 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Tyler Seguin 5 750 000 $ (3)
-Salary Remaining : 3 647 388 $
Frans Nielsen 5 250 000 $ (5)
-Salary Remaining : 3 330 224 $
Ben Bishop 4 916 667 $ (5)
-Salary Remaining : 3 118 781 $
Carl Soderberg 4 750 000 $ (1)
-Salary Remaining : 3 013 060 $
Alexei Emelin 4 100 000 $ (2)
-Salary Remaining : 2 600 746 $
Dan Hamhuis 4 006 000 $ (5)
-Salary Remaining : 2 541 119 $
Victor Hedman 4 000 000 $ (3)
-Salary Remaining : 2 537 313 $
Connor Murphy 3 850 000 $ (3)
-Salary Remaining : 2 442 164 $
Tomas Plekanec 2 999 999 $ (2)
-Salary Remaining : 1 902 984 $
Nick Ritchie 1 627 500 $ (1)
-Salary Remaining : 1 032 369 $
Tommy Wingels 1 000 000 $ (5)
-Salary Remaining : 634 328 $
Klas Dahlbeck 850 000 $ (2)
-Salary Remaining : 539 179 $
Reto Berra 806 000 $ (2)
-Salary Remaining : 511 269 $
Nicolas Deslauriers 775 000 $ (4)
-Salary Remaining : 491 604 $
Dean Kukan 767 500 $ (1)
-Salary Remaining : 486 847 $
Josh Leivo 612 500 $ (3)
-Salary Remaining : 388 526 $
Tanner Glass 606 000 $ (1)
-Salary Remaining : 384 403 $
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 : 432 292 $
Marc Methot 490 000 $ (4)
Salary Remaining : 308 106 $
Martin Hanzal 310 000 $ (3)
Salary Remaining : 194 924 $
Kevin Klein 290 000 $ (2)
Salary Remaining : 182 348 $
Kevin Bieksa 250 000 $ (3)
Salary Remaining : 157 197 $
Anthony DeAngelo 126 333 $ (3)
Salary Remaining : 79 437 $
Dylan Gambrell 113 750 $ (5)
Salary Remaining : 71 525 $
Matt Bartkowski 100 000 $ (4)
Salary Remaining : 62 879 $
John Gilmour 92 500 $ (5)
Salary Remaining : 58 163 $
Griffen Molino 92 500 $ (3)
Salary Remaining : 58 163 $
Ales Hemsky 80 100 $ (2)
Salary Remaining : 50 366 $
Michal Rozsival 80 100 $ (1)
Salary Remaining : 50 366 $
Mikko Koskinen 80 100 $ (3)
Salary Remaining : 50 366 $
Ryan Murphy 78 750 $ (3)
Salary Remaining : 49 517 $
Daniel Brickley 75 000 $ (5)
Salary Remaining : 47 159 $
Chase Balisy 65 000 $ (5)
Salary Remaining : 40 871 $
Mike Santorelli 60 600 $ (1)
Salary Remaining : 38 105 $
Dainius Zubrus 60 600 $ (1)
Salary Remaining : 38 105 $
Tyler Kennedy 60 600 $ (1)
Salary Remaining : 38 105 $
Anders Lindback 60 000 $ (4)
Salary Remaining : 37 727 $
Brent Regner 60 000 $ (2)
Salary Remaining : 37 727 $
Jeremy Smith 60 000 $ (5)
Salary Remaining : 37 727 $
Kevin Porter 57 500 $ (1)
Salary Remaining : 36 155 $
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 $ - 4 610 - 70,92%
Level 2: 5500 - 90 $ - 2 948 - 53,60%
Level 3: 2500 - 60 $ - 1 135 - 45,41%
Level 4: 7250 - 50 $ - 2 900 - 40,00%
Luxury : 1250 - 250 $ - 776 - 62,09%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %12 369 - 53,78%
Average Income per Game1 243 313 $
Year to Date Revenue19 893 008 $

Expense

Pro Players Total Salaries52 193 835 $
Farm Players Total Salaries1 550 083 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 203 269 $
Farm Year To Date Expenses628 786 $
Pro Salary Cap To Date21 654 763 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 082 825 $
Pro Remaining Season Days85
Pro Expenses Per Days400 700 $
Pro Estimated Expenses34 059 500 $
Farm Remaining Season Days83
Farm Expenses Per Days15 531 $
Farm Estimated Expenses1 289 073 $
Estimated Season Expenses35 348 573 $
Season Salary Cap52 193 835 $
Estimate Under Maximum Salary Cap of 77 000 000 $24 806 165 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 193 835 $
Current Bank Account66 745 048 $
Projected Bank Account62 479 300 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (6)
-Salary Remaining : 3 805 970 $
Tobias Enstrom 5 750 000 $ (1)
-Salary Remaining : 3 647 388 $
Derick Brassard 5 000 000 $ (1)
-Salary Remaining : 3 171 642 $
Cody Eakin 3 850 000 $ (4)
-Salary Remaining : 2 442 164 $
Auston Matthews 3 775 000 $ (3)
-Salary Remaining : 2 394 590 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 2 394 590 $
Brad Richardson 3 458 001 $ (2)
-Salary Remaining : 2 193 508 $
Thatcher Demko 2 941 667 $ (5)
-Salary Remaining : 1 865 983 $
Chris Kreider 2 475 000 $ (1)
-Salary Remaining : 1 569 963 $
Josh Anderson 1 850 000 $ (5)
-Salary Remaining : 1 173 507 $
Neal Pionk 1 775 000 $ (5)
-Salary Remaining : 1 125 933 $
Keith Kinkaid 1 250 000 $ (3)
-Salary Remaining : 792 910 $
Dalton Prout 1 075 000 $ (1)
-Salary Remaining : 681 903 $
Kevin Labanc 925 000 $ (3)
-Salary Remaining : 586 754 $
Andreas Englund 925 000 $ (3)
-Salary Remaining : 586 754 $
Esa Lindell 925 000 $ (1)
-Salary Remaining : 586 754 $
Robert Hagg 894 167 $ (3)
-Salary Remaining : 567 195 $
Ty Rattie 700 000 $ (1)
-Salary Remaining : 444 030 $
Oscar Fantenberg 650 000 $ (5)
-Salary Remaining : 412 313 $
Aaron Johnson 600 000 $ (1)
-Salary Remaining : 380 597 $
Alex Frolov 600 000 $ (1)
-Salary Remaining : 380 597 $
Adam Berkhoel 600 000 $ (1)
-Salary Remaining : 380 597 $
Alex Foster 600 000 $ (1)
-Salary Remaining : 380 597 $
Aaron Rome 600 000 $ (1)
-Salary Remaining : 380 597 $
Adam Pardy 600 000 $ (1)
-Salary Remaining : 380 597 $
Harry Zolnierczyk 600 000 $ (6)
-Salary Remaining : 380 597 $
Total Pro Players26
Salary Commitment
Year 40 : 52 193 835 $
Year 41 : 28 893 835 $
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 : 52 193 835 $
Year 41 : 28 893 835 $
Year 42 : 25 435 834 $
Year 43 : 17 666 667 $

Farm Players Salaries

Thomas Greiss 333 333 $ (2)
Salary Remaining : 209 596 $
Darren Archibald 187 500 $ (2)
Salary Remaining : 117 898 $
Denis Gurianov 167 500 $ (3)
Salary Remaining : 105 322 $
Jon Merrill 113 750 $ (6)
Salary Remaining : 71 525 $
Daniel Carr 92 500 $ (1)
Salary Remaining : 58 163 $
Alex Formenton 92 500 $ (5)
Salary Remaining : 58 163 $
PA Parenteau 80 000 $ (1)
Salary Remaining : 50 303 $
Antoine Bibeau 65 000 $ (3)
Salary Remaining : 40 871 $
Turner Elson 60 500 $ (1)
Salary Remaining : 38 042 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 37 727 $
Aleksander Suglobov 60 000 $ (1)
Salary Remaining : 37 727 $
Aaron Volpatti 60 000 $ (1)
Salary Remaining : 37 727 $
Adam Pineault 60 000 $ (1)
Salary Remaining : 37 727 $
Adam Burish 60 000 $ (1)
Salary Remaining : 37 727 $
Stephen Gionta 57 500 $ (1)
Salary Remaining : 36 155 $
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 $ - 5 989 - 99,82%
Level 2: 5000 - 60 $ - 4 986 - 99,72%
Level 3: 2000 - 45 $ - 1 521 - 76,07%
Level 4: 7273 - 25 $ - 3 947 - 54,27%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left26
Average Attendance - %17 444 - 82,00%
Average Income per Game1 254 043 $
Year to Date Revenue18 810 645 $

Expense

Pro Players Total Salaries75 786 059 $
Farm Players Total Salaries1 452 000 $
Coaches Total Salaries10 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 292 983 $
Farm Year To Date Expenses1 620 304 $
Pro Salary Cap To Date27 367 628 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 605 118 $
Pro Remaining Season Days85
Pro Expenses Per Days625 269 $
Pro Estimated Expenses53 147 865 $
Farm Remaining Season Days83
Farm Expenses Per Days31 833 $
Farm Estimated Expenses2 642 139 $
Estimated Season Expenses55 790 004 $
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(3 110 801 $)
Projected Bank Account(26 295 687 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (3)
-Salary Remaining : 5 391 791 $
Rick Nash 7 800 000 $ (1)
-Salary Remaining : 4 947 761 $
Erik Johnson 6 000 000 $ (5)
-Salary Remaining : 3 805 970 $
Dustin Brown 5 875 000 $ (4)
-Salary Remaining : 3 726 679 $
Matt Niskanen 5 750 000 $ (2)
-Salary Remaining : 3 647 388 $
Jeff Carter 5 272 727 $ (1)
-Salary Remaining : 3 344 640 $
Keith Yandle 5 250 000 $ (1)
-Salary Remaining : 3 330 224 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 3 171 642 $
John Carlson 3 966 666 $ (1)
-Salary Remaining : 2 516 169 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 2 220 149 $
Tyler Johnson 3 333 333 $ (2)
-Salary Remaining : 2 114 428 $
Calvin de Haan 3 300 000 $ (4)
-Salary Remaining : 2 093 284 $
John Gibson 2 300 000 $ (1)
-Salary Remaining : 1 458 955 $
Brayden McNabb 1 700 000 $ (4)
-Salary Remaining : 1 078 358 $
Mikko Rantanen 1 627 500 $ (1)
-Salary Remaining : 1 032 369 $
Teuvo Teravainen 1 460 833 $ (1)
-Salary Remaining : 926 648 $
Andrew Copp 1 000 000 $ (2)
-Salary Remaining : 634 328 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 634 328 $
Brandon Montour 925 000 $ (3)
-Salary Remaining : 586 754 $
Ryan Dzingel 900 000 $ (1)
-Salary Remaining : 570 896 $
Brian Gibbons 750 000 $ (1)
-Salary Remaining : 475 746 $
Tom Kuhnhackl 575 000 $ (1)
-Salary Remaining : 364 739 $
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 : 94 318 $
Mason Raymond (Out of Payroll) 100 000 $ (1)
Salary Remaining : 62 879 $
Collin Delia 100 000 $ (3)
Salary Remaining : 62 879 $
Samuel Girard 93 583 $ (5)
Salary Remaining : 58 844 $
Michael Mersch 92 500 $ (1)
Salary Remaining : 58 163 $
Maxim Mamin 92 500 $ (5)
Salary Remaining : 58 163 $
Vinny Lettieri 92 500 $ (5)
Salary Remaining : 58 163 $
Cristoval Nieves (Out of Payroll) 92 500 $ (3)
Salary Remaining : 58 163 $
Jon Gillies 92 500 $ (3)
Salary Remaining : 58 163 $
Laurent Dauphin 89 417 $ (1)
Salary Remaining : 56 224 $
AJ Greer 82 500 $ (3)
Salary Remaining : 51 875 $
Zach Trotman 75 000 $ (6)
Salary Remaining : 47 159 $
Xavier Ouellet 71 500 $ (2)
Salary Remaining : 44 958 $
Anton Rodin 70 000 $ (3)
Salary Remaining : 44 015 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 40 871 $
Andrey Makarov 60 000 $ (1)
Salary Remaining : 37 727 $
Jonathan Racine 60 000 $ (2)
Salary Remaining : 37 727 $
Lukas Sedlak 60 000 $ (3)
Salary Remaining : 37 727 $
Stephane Da Costa 55 000 $ (2)
Salary Remaining : 34 583 $
Maxim Lapierre 50 000 $ (2)
Salary Remaining : 31 439 $
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 $ - 5 986 - 99,76%
Level 2: 5000 - 55 $ - 4 965 - 99,30%
Level 3: 2000 - 35 $ - 1 995 - 99,75%
Level 4: 4860 - 22 $ - 4 781 - 98,37%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18860

Income

Home Games Left25
Average Attendance - %18 727 - 99,29%
Average Income per Game1 225 138 $
Year to Date Revenue19 602 206 $

Expense

Pro Players Total Salaries62 949 443 $
Farm Players Total Salaries2 329 834 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 136 365 $
Farm Year To Date Expenses1 222 929 $
Pro Salary Cap To Date23 039 348 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 628 447 $
Pro Remaining Season Days85
Pro Expenses Per Days492 160 $
Pro Estimated Expenses41 833 600 $
Farm Remaining Season Days83
Farm Expenses Per Days25 226 $
Farm Estimated Expenses2 093 758 $
Estimated Season Expenses43 927 358 $
Season Salary Cap62 949 443 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 050 557 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 949 443 $
Current Bank Account136 054 375 $
Projected Bank Account122 755 464 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 4 440 299 $
Filip Forsberg 6 000 000 $ (2)
-Salary Remaining : 3 805 970 $
Mike Hoffman 5 187 500 $ (6)
-Salary Remaining : 3 290 578 $
Dmitry Orlov 5 100 000 $ (5)
-Salary Remaining : 3 235 075 $
Marian Gaborik 4 875 000 $ (3)
-Salary Remaining : 3 092 351 $
Steve Mason 4 100 000 $ (3)
-Salary Remaining : 2 600 746 $
Rickard Rakell 3 789 444 $ (1)
-Salary Remaining : 2 403 752 $
Will Butcher 3 775 000 $ (5)
-Salary Remaining : 2 394 590 $
Mattias Ekholm 3 750 000 $ (4)
-Salary Remaining : 2 378 731 $
Blake Hillman 3 700 000 $ (4)
-Salary Remaining : 2 347 015 $
Michael Grabner 3 000 000 $ (1)
-Salary Remaining : 1 902 985 $
Nate Schmidt 2 225 000 $ (4)
-Salary Remaining : 1 411 381 $
Ian Cole 2 100 000 $ (4)
-Salary Remaining : 1 332 090 $
Kevin Fiala 1 363 333 $ (5)
-Salary Remaining : 864 801 $
Radek Faksa 1 338 333 $ (1)
-Salary Remaining : 848 943 $
Alexander Kerfoot 1 137 500 $ (5)
-Salary Remaining : 721 549 $
Anthony Beauvillier 1 106 667 $ (3)
-Salary Remaining : 701 990 $
Patrik Nemeth 945 000 $ (5)
-Salary Remaining : 599 440 $
Scottie Upshall 900 000 $ (1)
-Salary Remaining : 570 896 $
Anthony Mantha 863 333 $ (1)
-Salary Remaining : 547 637 $
Denis Malgin 693 333 $ (3)
-Salary Remaining : 439 801 $
Total Pro Players21
Salary Commitment
Year 40 : 62 949 443 $
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 : 62 949 443 $
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 : 295 530 $
Jason Garrison 460 000 $ (2)
Salary Remaining : 289 242 $
Chad Johnson 170 000 $ (3)
Salary Remaining : 106 894 $
Devante Smith-Pelly 130 000 $ (1)
Salary Remaining : 81 742 $
Ian McCoshen 102 500 $ (3)
Salary Remaining : 64 451 $
Peter Cehlarik 92 500 $ (3)
Salary Remaining : 58 163 $
Zachary Sanford 92 500 $ (3)
Salary Remaining : 58 163 $
Roland McKeown 89 417 $ (5)
Salary Remaining : 56 224 $
Kyle Capobianco 89 417 $ (5)
Salary Remaining : 56 224 $
Slater Koekkoek 80 000 $ (3)
Salary Remaining : 50 303 $
Garret Sparks 77 000 $ (1)
Salary Remaining : 48 417 $
Steven Fogarty 75 000 $ (5)
Salary Remaining : 47 159 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 45 587 $
Anthony Stolarz 72 500 $ (3)
Salary Remaining : 45 587 $
Reid Boucher 71 500 $ (3)
Salary Remaining : 44 958 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 40 871 $
Chris Wideman 60 000 $ (1)
Salary Remaining : 37 727 $
Henrik Samuelsson 60 000 $ (2)
Salary Remaining : 37 727 $
Total Farm Players18
Salary Commitment
Year 40 : 2 329 834 $
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 $ - 5 978 - 99,63%
Level 2: 5000 - 55 $ - 4 974 - 99,48%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5740 - 20 $ - 5 114 - 89,09%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :19740

Income

Home Games Left25
Average Attendance - %19 066 - 96,58%
Average Income per Game1 211 534 $
Year to Date Revenue19 384 538 $

Expense

Pro Players Total Salaries71 970 962 $
Farm Players Total Salaries2 414 800 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 022 947 $
Farm Year To Date Expenses1 174 817 $
Pro Salary Cap To Date26 560 287 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 288 341 $
Pro Remaining Season Days85
Pro Expenses Per Days566 947 $
Pro Estimated Expenses48 190 495 $
Farm Remaining Season Days83
Farm Expenses Per Days25 870 $
Farm Estimated Expenses2 147 210 $
Estimated Season Expenses50 337 705 $
Season Salary Cap71 970 962 $
Estimate Under Maximum Salary Cap of 77 000 000 $5 029 038 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 970 962 $
Current Bank Account5 181 041 $
Projected Bank Account(14 868 323 $)

Pro Players Salaries

Ryan Suter 7 538 462 $ (4)
-Salary Remaining : 4 781 860 $
Henrik Zetterberg 7 000 000 $ (5)
-Salary Remaining : 4 440 299 $
Zdeno Chara 6 916 667 $ (2)
-Salary Remaining : 4 387 438 $
Blake Wheeler 5 600 000 $ (1)
-Salary Remaining : 3 552 239 $
Brooks Orpik 5 500 000 $ (1)
-Salary Remaining : 3 488 806 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 3 488 806 $
Ryan McDonagh 4 700 000 $ (6)
-Salary Remaining : 2 981 343 $
Niklas Hjalmarsson 4 100 000 $ (3)
-Salary Remaining : 2 600 746 $
Darren Helm 3 850 000 $ (6)
-Salary Remaining : 2 442 164 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 2 378 731 $
Andrei Vasilevskiy 3 500 000 $ (6)
-Salary Remaining : 2 220 149 $
Nate Thompson 2 900 000 $ (2)
-Salary Remaining : 1 839 552 $
Kyle Connor 1 775 000 $ (3)
-Salary Remaining : 1 125 933 $
William Nylander 1 744 166 $ (1)
-Salary Remaining : 1 106 374 $
Nikolaj Ehlers 1 594 166 $ (1)
-Salary Remaining : 1 011 225 $
Brock Boeser 1 491 667 $ (3)
-Salary Remaining : 946 207 $
Adam Lowry 1 125 000 $ (5)
-Salary Remaining : 713 619 $
Radko Gudas 991 667 $ (2)
-Salary Remaining : 629 043 $
Brayden Point 919 167 $ (3)
-Salary Remaining : 583 054 $
Josh Manson 825 000 $ (4)
-Salary Remaining : 523 321 $
Darcy Kuemper 650 000 $ (1)
-Salary Remaining : 412 313 $
Total Pro Players21
Salary Commitment
Year 40 : 71 970 962 $
Year 41 : 56 882 630 $
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 : 71 970 962 $
Year 41 : 56 882 630 $
Year 42 : 36 824 296 $
Year 43 : 28 538 462 $

Farm Players Salaries

David Desharnais 300 000 $ (1)
Salary Remaining : 188 636 $
Paul Martin 300 000 $ (2)
Salary Remaining : 188 636 $
Nikolay Kulemin 290 000 $ (1)
Salary Remaining : 182 348 $
Marcus Foligno 287 500 $ (2)
Salary Remaining : 180 777 $
Melker Karlsson 200 000 $ (3)
Salary Remaining : 125 758 $
Zack Smith 188 800 $ (4)
Salary Remaining : 118 715 $
Stefan Noesen 66 000 $ (4)
Salary Remaining : 41 500 $
Liam O'Brien 65 000 $ (1)
Salary Remaining : 40 871 $
Jeff Glass 60 000 $ (4)
Salary Remaining : 37 727 $
Matt Carey 60 000 $ (1)
Salary Remaining : 37 727 $
Michael Zalewski 60 000 $ (1)
Salary Remaining : 37 727 $
Brett Bulmer 60 000 $ (1)
Salary Remaining : 37 727 $
John Persson 60 000 $ (1)
Salary Remaining : 37 727 $
Michael Paliotta 60 000 $ (1)
Salary Remaining : 37 727 $
Torrey Mitchell 60 000 $ (2)
Salary Remaining : 37 727 $
Ryan Johnston 60 000 $ (1)
Salary Remaining : 37 727 $
Scott Hartnell 60 000 $ (3)
Salary Remaining : 37 727 $
Borna Rendulic 60 000 $ (1)
Salary Remaining : 37 727 $
Brian Ferlin 60 000 $ (1)
Salary Remaining : 37 727 $
David Warsofsky 57 500 $ (1)
Salary Remaining : 36 155 $
Total Farm Players20
Salary Commitment
Year 40 : 2 414 800 $
Year 41 : 1 222 300 $
Year 42 : 574 800 $
Year 43 : 314 800 $
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 $ - 5 928 - 98,80%
Level 2: 5000 - 56 $ - 4 962 - 99,25%
Level 3: 2000 - 36 $ - 1 986 - 99,31%
Level 4: 3125 - 18 $ - 3 125 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :17125

Income

Home Games Left26
Average Attendance - %17 002 - 99,28%
Average Income per Game1 212 500 $
Year to Date Revenue18 187 506 $

Expense

Pro Players Total Salaries59 733 290 $
Farm Players Total Salaries1 992 966 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 206 205 $
Farm Year To Date Expenses1 058 203 $
Pro Salary Cap To Date21 657 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 525 010 $
Pro Remaining Season Days85
Pro Expenses Per Days456 965 $
Pro Estimated Expenses38 842 025 $
Farm Remaining Season Days83
Farm Expenses Per Days21 159 $
Farm Estimated Expenses1 756 197 $
Estimated Season Expenses40 598 222 $
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 Account96 811 197 $
Projected Bank Account87 737 985 $

Pro Players Salaries

Chris Kelly 10 000 000 $ (1)
-Salary Remaining : 6 343 284 $
Michael Cammalleri 5 000 000 $ (4)
-Salary Remaining : 3 171 642 $
David Booth 5 000 000 $ (1)
-Salary Remaining : 3 171 642 $
Zack Kassian 4 000 000 $ (5)
-Salary Remaining : 2 537 313 $
Colin Wilson 3 937 500 $ (5)
-Salary Remaining : 2 497 668 $
Jordan Nolan 2 500 000 $ (3)
-Salary Remaining : 1 585 821 $
Justin Falk 2 500 000 $ (1)
-Salary Remaining : 1 585 821 $
Anthony Bitetto 2 300 000 $ (4)
-Salary Remaining : 1 458 955 $
Tobias Rieder 2 225 000 $ (4)
-Salary Remaining : 1 411 381 $
Matt Calvert 2 200 000 $ (3)
-Salary Remaining : 1 395 522 $
Andy Andreoff 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Lias Andersson 1 775 000 $ (5)
-Salary Remaining : 1 125 933 $
Jake Virtanen 1 744 166 $ (1)
-Salary Remaining : 1 106 374 $
Josh Morrissey 1 363 333 $ (1)
-Salary Remaining : 864 801 $
Ryan Stanton 1 000 000 $ (4)
-Salary Remaining : 634 328 $
Matt Donovan 1 000 000 $ (4)
-Salary Remaining : 634 328 $
Kevin Czuczman 1 000 000 $ (4)
-Salary Remaining : 634 328 $
Tyler Pitlick 1 000 000 $ (4)
-Salary Remaining : 634 328 $
John Ramage 1 000 000 $ (4)
-Salary Remaining : 634 328 $
Gabriel Carlsson 925 000 $ (3)
-Salary Remaining : 586 754 $
Steven Santini 925 000 $ (1)
-Salary Remaining : 586 754 $
Janne Kuokkanen 925 000 $ (5)
-Salary Remaining : 586 754 $
Alex Lyon 874 125 $ (5)
-Salary Remaining : 554 482 $
Ryan Hartman 863 333 $ (5)
-Salary Remaining : 547 637 $
Frederik Gauthier 863 333 $ (1)
-Salary Remaining : 547 637 $
Taylor Chorney 800 000 $ (1)
-Salary Remaining : 507 463 $
Laurent Brossoit 750 000 $ (3)
-Salary Remaining : 475 746 $
Kristers Gudlevskis 650 000 $ (3)
-Salary Remaining : 412 313 $
Freddie Hamilton 612 500 $ (3)
-Salary Remaining : 388 526 $
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 : 238 939 $
Joel Hanley 150 000 $ (1)
Salary Remaining : 94 318 $
Hudson Fasching 135 000 $ (1)
Salary Remaining : 84 886 $
Erik Condra 125 000 $ (5)
Salary Remaining : 78 598 $
Chris Butler 120 000 $ (3)
Salary Remaining : 75 455 $
Mark McNeill 111 333 $ (1)
Salary Remaining : 70 005 $
C.J. Smith 92 500 $ (3)
Salary Remaining : 58 163 $
Kalle Kossila 92 500 $ (3)
Salary Remaining : 58 163 $
Philip Di Giuseppe 92 500 $ (1)
Salary Remaining : 58 163 $
Nicholas Baptiste 87 833 $ (3)
Salary Remaining : 55 229 $
Drew Shore 85 050 $ (1)
Salary Remaining : 53 478 $
Shane Prince 85 000 $ (4)
Salary Remaining : 53 447 $
Andrew Mangiapane 80 000 $ (5)
Salary Remaining : 50 303 $
Jack Rodewald (Out of Payroll) 70 625 $ (5)
Salary Remaining : 44 408 $
Blake Pietila 66 250 $ (1)
Salary Remaining : 41 657 $
Joacim Eriksson 60 000 $ (2)
Salary Remaining : 37 727 $
Brendan Woods 60 000 $ (2)
Salary Remaining : 37 727 $
Petr Straka 60 000 $ (1)
Salary Remaining : 37 727 $
Bill Arnold 55 000 $ (1)
Salary Remaining : 34 583 $
Nicklas Jensen 55 000 $ (1)
Salary Remaining : 34 583 $
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 $ - 6 597 - 94,25%
Level 2: 6000 - 60 $ - 5 338 - 88,97%
Level 3: 2000 - 40 $ - 1 685 - 84,27%
Level 4: 3625 - 25 $ - 3 625 - 100,00%
Luxury : 2000 - 180 $ - 1 193 - 59,65%
Total Capacity :20625

Income

Home Games Left26
Average Attendance - %18 439 - 89,40%
Average Income per Game1 351 149 $
Year to Date Revenue20 267 240 $

Expense

Pro Players Total Salaries73 316 166 $
Farm Players Total Salaries2 614 000 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 089 495 $
Farm Year To Date Expenses1 397 038 $
Pro Salary Cap To Date26 809 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 129 883 $
Pro Remaining Season Days85
Pro Expenses Per Days573 255 $
Pro Estimated Expenses48 726 675 $
Farm Remaining Season Days83
Farm Expenses Per Days28 136 $
Farm Estimated Expenses2 335 288 $
Estimated Season Expenses51 061 963 $
Season Salary Cap73 316 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 683 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 316 166 $
Current Bank Account57 611 555 $
Projected Bank Account41 679 475 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (6)
-Salary Remaining : 6 026 119 $
Sidney Crosby 8 700 000 $ (3)
-Salary Remaining : 5 518 657 $
Semyon Varlamov 5 900 000 $ (3)
-Salary Remaining : 3 742 537 $
TJ Oshie 5 750 000 $ (5)
-Salary Remaining : 3 647 388 $
Roberto Luongo 5 333 333 $ (3)
-Salary Remaining : 3 383 084 $
Torey Krug 5 250 000 $ (5)
-Salary Remaining : 3 330 224 $
Anton Stralman 4 500 000 $ (4)
-Salary Remaining : 2 854 478 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 2 537 313 $
Travis Hamonic 3 857 000 $ (3)
-Salary Remaining : 2 446 604 $
Justin Braun 3 800 000 $ (2)
-Salary Remaining : 2 410 448 $
Justin Williams 3 650 000 $ (1)
-Salary Remaining : 2 315 299 $
Mikael Granlund 3 000 000 $ (4)
-Salary Remaining : 1 902 985 $
Leo Komarov 2 950 000 $ (2)
-Salary Remaining : 1 871 269 $
Jay Beagle 1 750 000 $ (3)
-Salary Remaining : 1 110 075 $
Jan Rutta 1 350 000 $ (5)
-Salary Remaining : 856 343 $
Jordie Benn 1 100 000 $ (5)
-Salary Remaining : 697 761 $
Riley Nash 900 000 $ (3)
-Salary Remaining : 570 896 $
Chandler Stephenson 725 833 $ (1)
-Salary Remaining : 460 416 $
Derek Grant 700 000 $ (1)
-Salary Remaining : 444 030 $
Tom Pyatt 600 000 $ (1)
-Salary Remaining : 380 597 $
Total Pro Players20
Salary Commitment
Year 40 : 73 316 166 $
Year 41 : 63 640 333 $
Year 42 : 56 890 333 $
Year 43 : 30 450 000 $
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 : 73 316 166 $
Year 41 : 63 640 333 $
Year 42 : 56 890 333 $
Year 43 : 30 450 000 $

Farm Players Salaries

Eric Fehr 200 000 $ (3)
Salary Remaining : 125 758 $
Calle Rosen 177 500 $ (5)
Salary Remaining : 111 610 $
Owen Tippett 162 750 $ (5)
Salary Remaining : 102 335 $
Kyle Clifford 160 000 $ (2)
Salary Remaining : 100 606 $
Zach Whitecloud 149 167 $ (5)
Salary Remaining : 93 794 $
Brandon Davidson 142 500 $ (3)
Salary Remaining : 89 602 $
Samuel Morin 136 333 $ (3)
Salary Remaining : 85 725 $
Buddy Robinson 122 500 $ (1)
Salary Remaining : 77 027 $
Nick Sorensen 92 500 $ (3)
Salary Remaining : 58 163 $
Matthew Grzelcyk 92 500 $ (3)
Salary Remaining : 58 163 $
Andreas Johnsson 92 500 $ (5)
Salary Remaining : 58 163 $
Anton Blidh 92 500 $ (3)
Salary Remaining : 58 163 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 47 159 $
Mitch Callahan 70 000 $ (4)
Salary Remaining : 44 015 $
Evan McEneny 65 750 $ (3)
Salary Remaining : 41 343 $
Adam Wilcox 65 000 $ (5)
Salary Remaining : 40 871 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 40 871 $
Justin Holl 65 000 $ (5)
Salary Remaining : 40 871 $
Dominik Uher (Out of Payroll) 60 000 $ (4)
Salary Remaining : 37 727 $
Joel Vermin 60 000 $ (1)
Salary Remaining : 37 727 $
Fredrik Claesson 60 000 $ (1)
Salary Remaining : 37 727 $
Cal O'Reilly 60 000 $ (5)
Salary Remaining : 37 727 $
Keegan Lowe 60 000 $ (1)
Salary Remaining : 37 727 $
Colin Smith 60 000 $ (2)
Salary Remaining : 37 727 $
Peter Budaj 60 000 $ (1)
Salary Remaining : 37 727 $
Al Montoya 60 000 $ (5)
Salary Remaining : 37 727 $
Byron Froese 57 500 $ (1)
Salary Remaining : 36 155 $
Erik Burgdoerfer 55 000 $ (3)
Salary Remaining : 34 583 $
Micheal Haley 55 000 $ (1)
Salary Remaining : 34 583 $
Total Farm Players29
Salary Commitment
Year 40 : 2 674 000 $
Year 41 : 2 059 000 $
Year 42 : 1 839 000 $
Year 43 : 961 917 $
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 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 946 - 98,92%
Level 3: 2000 - 40 $ - 1 694 - 84,68%
Level 4: 3174 - 25 $ - 3 174 - 100,00%
Luxury : 1000 - 225 $ - 867 - 86,65%
Total Capacity :17174

Income

Home Games Left26
Average Attendance - %16 680 - 97,12%
Average Income per Game1 237 755 $
Year to Date Revenue18 566 330 $

Expense

Pro Players Total Salaries69 000 957 $
Farm Players Total Salaries1 624 286 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 174 534 $
Farm Year To Date Expenses876 776 $
Pro Salary Cap To Date24 077 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 181 639 $
Pro Remaining Season Days85
Pro Expenses Per Days537 321 $
Pro Estimated Expenses45 672 285 $
Farm Remaining Season Days83
Farm Expenses Per Days17 987 $
Farm Estimated Expenses1 492 921 $
Estimated Season Expenses47 165 206 $
Season Salary Cap69 000 957 $
Estimate Under Maximum Salary Cap of 77 000 000 $7 999 043 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 000 957 $
Current Bank Account43 902 915 $
Projected Bank Account28 919 348 $

Pro Players Salaries

Logan Couture 6 000 000 $ (1)
-Salary Remaining : 3 805 970 $
Loui Eriksson 6 000 000 $ (5)
-Salary Remaining : 3 805 970 $
Hampus Lindholm 5 713 415 $ (2)
-Salary Remaining : 3 624 181 $
Jimmy Howard 5 291 667 $ (3)
-Salary Remaining : 3 356 654 $
Valtteri Filppula 5 000 000 $ (4)
-Salary Remaining : 3 171 642 $
Frederik Andersen 5 000 000 $ (1)
-Salary Remaining : 3 171 642 $
TJ Brodie 4 650 400 $ (3)
-Salary Remaining : 2 949 881 $
Jack Johnson 4 357 143 $ (2)
-Salary Remaining : 2 763 859 $
Benoit Pouliot 4 000 000 $ (4)
-Salary Remaining : 2 537 313 $
Brenden Dillon 3 270 000 $ (2)
-Salary Remaining : 2 074 254 $
Chris Kunitz 3 000 000 $ (2)
-Salary Remaining : 1 902 985 $
Mike Fisher 3 000 000 $ (1)
-Salary Remaining : 1 902 985 $
Vladimir Sobotka 2 990 000 $ (1)
-Salary Remaining : 1 896 642 $
Brock Nelson 2 500 000 $ (5)
-Salary Remaining : 1 585 821 $
Nick Holden 1 650 000 $ (4)
-Salary Remaining : 1 046 642 $
Jacob Josefson 1 100 000 $ (2)
-Salary Remaining : 697 761 $
J.T. Compher 1 000 000 $ (3)
-Salary Remaining : 634 328 $
Nick Shore 950 000 $ (5)
-Salary Remaining : 602 612 $
Alex Iafallo 925 000 $ (5)
-Salary Remaining : 586 754 $
Markus Granlund 900 000 $ (2)
-Salary Remaining : 570 896 $
Connor Brown 894 166 $ (1)
-Salary Remaining : 567 195 $
Brett Pesce 809 166 $ (1)
-Salary Remaining : 513 277 $
Total Pro Players22
Salary Commitment
Year 40 : 69 000 957 $
Year 41 : 50 307 625 $
Year 42 : 31 967 067 $
Year 43 : 21 025 000 $
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 : 69 000 957 $
Year 41 : 50 307 625 $
Year 42 : 31 967 067 $
Year 43 : 21 025 000 $

Farm Players Salaries

Zach Bogosian 514 286 $ (6)
Salary Remaining : 323 377 $
Matt Greene 150 000 $ (1)
Salary Remaining : 94 318 $
Viktor Stalberg 110 000 $ (1)
Salary Remaining : 69 167 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 50 303 $
Quinton Howden 65 000 $ (1)
Salary Remaining : 40 871 $
Drew MacIntyre 65 000 $ (1)
Salary Remaining : 40 871 $
Jason Akeson 60 000 $ (3)
Salary Remaining : 37 727 $
Jonathan Rheault 60 000 $ (3)
Salary Remaining : 37 727 $
Raman Hrabarenka 60 000 $ (1)
Salary Remaining : 37 727 $
Mike Weber 60 000 $ (3)
Salary Remaining : 37 727 $
Kael Mouillierat 60 000 $ (3)
Salary Remaining : 37 727 $
Troy Grosenick 60 000 $ (4)
Salary Remaining : 37 727 $
Zac Dalpe 60 000 $ (3)
Salary Remaining : 37 727 $
Anthony Peluso 55 000 $ (1)
Salary Remaining : 34 583 $
Teemu Hartikainen 55 000 $ (1)
Salary Remaining : 34 583 $
Bryan Lerg 55 000 $ (1)
Salary Remaining : 34 583 $
Jim O'Brien 55 000 $ (1)
Salary Remaining : 34 583 $
Total Farm Players17
Salary Commitment
Year 40 : 1 624 286 $
Year 41 : 874 286 $
Year 42 : 874 286 $
Year 43 : 574 286 $
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 $ - 5 979 - 99,66%
Level 2: 5000 - 20 $ - 5 000 - 100,00%
Level 3: 2000 - 18 $ - 2 000 - 100,00%
Level 4: 6240 - 15 $ - 5 309 - 85,08%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :20240

Income

Home Games Left26
Average Attendance - %19 289 - 95,30%
Average Income per Game954 330 $
Year to Date Revenue14 314 954 $

Expense

Pro Players Total Salaries73 998 334 $
Farm Players Total Salaries2 116 166 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 748 052 $
Farm Year To Date Expenses978 229 $
Pro Salary Cap To Date26 651 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 812 587 $
Pro Remaining Season Days85
Pro Expenses Per Days574 614 $
Pro Estimated Expenses48 842 190 $
Farm Remaining Season Days83
Farm Expenses Per Days19 819 $
Farm Estimated Expenses1 644 977 $
Estimated Season Expenses50 487 167 $
Season Salary Cap73 998 334 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 001 666 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 998 334 $
Current Bank Account8 302 693 $
Projected Bank Account(17 371 887 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (1)
-Salary Remaining : 4 947 761 $
Sergei Bobrovsky 7 425 000 $ (4)
-Salary Remaining : 4 709 888 $
Daniel Sedin 7 000 000 $ (1)
-Salary Remaining : 4 440 299 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 4 123 134 $
Kyle Okposo 6 000 000 $ (4)
-Salary Remaining : 3 805 970 $
Nikita Kucherov 4 766 667 $ (1)
-Salary Remaining : 3 023 632 $
Antti Niemi 4 500 000 $ (3)
-Salary Remaining : 2 854 478 $
Craig Smith 4 250 000 $ (4)
-Salary Remaining : 2 695 896 $
Jake Muzzin 4 000 000 $ (5)
-Salary Remaining : 2 537 313 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 2 378 731 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 378 731 $
Michael Stone 3 500 000 $ (3)
-Salary Remaining : 2 220 149 $
Danny DeKeyser 2 187 500 $ (2)
-Salary Remaining : 1 387 593 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 1 125 933 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 903 918 $
Christian Dvorak 1 106 667 $ (3)
-Salary Remaining : 701 990 $
Mark Borowiecki 1 100 000 $ (3)
-Salary Remaining : 697 761 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 586 754 $
Derek Forbort 900 000 $ (1)
-Salary Remaining : 570 896 $
Gabriel Bourque 750 000 $ (3)
-Salary Remaining : 475 746 $
Yanni Gourde 587 500 $ (1)
-Salary Remaining : 372 668 $
Total Pro Players21
Salary Commitment
Year 40 : 73 998 334 $
Year 41 : 48 819 167 $
Year 42 : 36 381 667 $
Year 43 : 25 425 000 $
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 : 73 998 334 $
Year 41 : 48 819 167 $
Year 42 : 36 381 667 $
Year 43 : 25 425 000 $

Farm Players Salaries

Jimmy Vesey 377 500 $ (3)
Salary Remaining : 237 367 $
Nolan Patrick 357 500 $ (5)
Salary Remaining : 224 792 $
Clayton Stoner 325 000 $ (3)
Salary Remaining : 204 356 $
Haydn Fleury 171 333 $ (5)
Salary Remaining : 107 732 $
Martin Marincin 150 000 $ (3)
Salary Remaining : 94 318 $
Robby Fabbri 110 667 $ (1)
Salary Remaining : 69 586 $
Michael McCarron 107 583 $ (1)
Salary Remaining : 67 647 $
Joonas Kemppainen 79 250 $ (1)
Salary Remaining : 49 831 $
Tyrell Goulbourne 77 333 $ (5)
Salary Remaining : 48 626 $
Jhonas Enroth 75 000 $ (4)
Salary Remaining : 47 159 $
Tim Erixon 60 000 $ (2)
Salary Remaining : 37 727 $
Frank Corrado 60 000 $ (1)
Salary Remaining : 37 727 $
Alexander Khokhlachev 55 000 $ (2)
Salary Remaining : 34 583 $
Brandon McMillan 55 000 $ (2)
Salary Remaining : 34 583 $
Nathan Lieuwen 55 000 $ (2)
Salary Remaining : 34 583 $
Total Farm Players15
Salary Commitment
Year 40 : 2 116 166 $
Year 41 : 1 758 666 $
Year 42 : 1 533 666 $
Year 43 : 681 166 $
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 $ - 5 003 - 83,38%
Level 2: 5000 - 60 $ - 4 956 - 99,12%
Level 3: 2000 - 35 $ - 1 997 - 99,84%
Level 4: 5519 - 20 $ - 5 100 - 92,40%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19519

Income

Home Games Left26
Average Attendance - %18 056 - 92,50%
Average Income per Game1 228 018 $
Year to Date Revenue18 420 276 $

Expense

Pro Players Total Salaries76 143 333 $
Farm Players Total Salaries2 468 250 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 636 104 $
Farm Year To Date Expenses1 176 519 $
Pro Salary Cap To Date27 904 767 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 928 478 $
Pro Remaining Season Days85
Pro Expenses Per Days583 159 $
Pro Estimated Expenses49 568 515 $
Farm Remaining Season Days83
Farm Expenses Per Days24 381 $
Farm Estimated Expenses2 023 623 $
Estimated Season Expenses51 592 138 $
Season Salary Cap76 143 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $856 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 143 333 $
Current Bank Account(18 909 014 $)
Projected Bank Account(38 572 674 $)

Pro Players Salaries

Corey Perry 11 880 000 $ (3)
-Salary Remaining : 7 535 821 $
Henrik Sedin 7 000 000 $ (1)
-Salary Remaining : 4 440 299 $
Derek Stepan 6 500 000 $ (2)
-Salary Remaining : 4 123 134 $
Tyler Myers 5 500 000 $ (3)
-Salary Remaining : 3 488 806 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 3 171 642 $
Alexander Wennberg 4 900 000 $ (4)
-Salary Remaining : 3 108 209 $
Marc-Edouard Vlasic 4 250 000 $ (5)
-Salary Remaining : 2 695 896 $
Jonathan Bernier 4 150 000 $ (1)
-Salary Remaining : 2 632 463 $
Scott Darling 4 150 000 $ (4)
-Salary Remaining : 2 632 463 $
Nick Bjugstad 4 100 000 $ (6)
-Salary Remaining : 2 600 746 $
Victor Rask 4 000 000 $ (1)
-Salary Remaining : 2 537 313 $
Cam Atkinson 3 500 000 $ (5)
-Salary Remaining : 2 220 149 $
Cody Ceci 2 800 000 $ (3)
-Salary Remaining : 1 776 119 $
Jason Zucker 2 000 000 $ (5)
-Salary Remaining : 1 268 657 $
Mikhail Sergachev 1 775 000 $ (3)
-Salary Remaining : 1 125 933 $
Matt Nieto 1 000 000 $ (3)
-Salary Remaining : 634 328 $
Andrei Mironov 925 000 $ (5)
-Salary Remaining : 586 754 $
Tyler Motte 925 000 $ (3)
-Salary Remaining : 586 754 $
Gustav Forsling 925 000 $ (3)
-Salary Remaining : 586 754 $
Kasperi Kapanen 863 333 $ (1)
-Salary Remaining : 547 637 $
Total Pro Players20
Salary Commitment
Year 40 : 76 143 333 $
Year 41 : 60 130 000 $
Year 42 : 48 630 000 $
Year 43 : 23 825 000 $
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 : 76 143 333 $
Year 41 : 60 130 000 $
Year 42 : 48 630 000 $
Year 43 : 23 825 000 $

Farm Players Salaries

Andreas Borgman 177 500 $ (5)
Salary Remaining : 111 610 $
Brett Ritchie 175 000 $ (1)
Salary Remaining : 110 038 $
Samuel Henley 150 000 $ (2)
Salary Remaining : 94 318 $
Kevin Rooney 150 000 $ (1)
Salary Remaining : 94 318 $
Jordan Schmaltz 120 833 $ (3)
Salary Remaining : 75 979 $
Joel Eriksson Ek 110 667 $ (3)
Salary Remaining : 69 586 $
Pontus Aberg 92 500 $ (3)
Salary Remaining : 58 163 $
Roman Lyubimov 92 500 $ (3)
Salary Remaining : 58 163 $
Dan Renouf 92 500 $ (3)
Salary Remaining : 58 163 $
Yohann Auvitu 92 500 $ (3)
Salary Remaining : 58 163 $
Alexandar Georgiev 92 500 $ (5)
Salary Remaining : 58 163 $
Daniel Sprong 92 500 $ (1)
Salary Remaining : 58 163 $
Valentin Zykov 89 417 $ (5)
Salary Remaining : 56 224 $
Dylan McIlrath 80 000 $ (4)
Salary Remaining : 50 303 $
Derrick Pouliot 80 000 $ (2)
Salary Remaining : 50 303 $
Lucas Wallmark 75 000 $ (3)
Salary Remaining : 47 159 $
David Rittich 72 500 $ (3)
Salary Remaining : 45 587 $
Tobias Lindberg 69 333 $ (1)
Salary Remaining : 43 596 $
Chase De Leo 69 250 $ (1)
Salary Remaining : 43 544 $
Michael Sgarbossa 65 000 $ (3)
Salary Remaining : 40 871 $
Christian Djoos 65 000 $ (5)
Salary Remaining : 40 871 $
Matt Lorito 63 750 $ (3)
Salary Remaining : 40 085 $
Justin Dowling 62 500 $ (3)
Salary Remaining : 39 299 $
Brady Austin 60 000 $ (1)
Salary Remaining : 37 727 $
Michael Chaput 60 000 $ (3)
Salary Remaining : 37 727 $
Jordan Schroeder 60 000 $ (2)
Salary Remaining : 37 727 $
Marek Mazanec 57 500 $ (2)
Salary Remaining : 36 155 $
Total Farm Players27
Salary Commitment
Year 40 : 2 468 250 $
Year 41 : 1 852 167 $
Year 42 : 1 504 667 $
Year 43 : 504 417 $
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 $ - 5 916 - 98,60%
Level 2: 5000 - 56 $ - 4 939 - 98,78%
Level 3: 2000 - 35 $ - 1 997 - 99,85%
Level 4: 5000 - 22 $ - 4 915 - 98,29%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000

Income

Home Games Left26
Average Attendance - %18 767 - 98,77%
Average Income per Game1 247 281 $
Year to Date Revenue18 709 222 $

Expense

Pro Players Total Salaries54 989 166 $
Farm Players Total Salaries3 979 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 705 491 $
Farm Year To Date Expenses1 852 337 $
Pro Salary Cap To Date19 974 166 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 429 318 $
Pro Remaining Season Days85
Pro Expenses Per Days425 292 $
Pro Estimated Expenses36 149 820 $
Farm Remaining Season Days83
Farm Expenses Per Days37 723 $
Farm Estimated Expenses3 131 009 $
Estimated Season Expenses39 280 829 $
Season Salary Cap54 989 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 010 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 989 166 $
Current Bank Account160 943 859 $
Projected Bank Account154 092 348 $

Pro Players Salaries

Derek Dorsett 6 000 000 $ (1)
-Salary Remaining : 3 805 970 $
Milan Lucic 6 000 000 $ (5)
-Salary Remaining : 3 805 970 $
Kari Lehtonen 5 900 000 $ (4)
-Salary Remaining : 3 742 537 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 3 425 373 $
Michael Hutchinson 4 100 000 $ (4)
-Salary Remaining : 2 600 746 $
Eric Gryba 3 900 000 $ (2)
-Salary Remaining : 2 473 881 $
Jussi Jokinen 3 300 000 $ (3)
-Salary Remaining : 2 093 284 $
Jamie McGinn 2 950 000 $ (1)
-Salary Remaining : 1 871 269 $
Sam Bennett 1 950 000 $ (4)
-Salary Remaining : 1 236 940 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 1 125 933 $
Ryan Reaves 1 600 000 $ (1)
-Salary Remaining : 1 014 925 $
Mathew Barzal 1 294 167 $ (3)
-Salary Remaining : 820 927 $
Robert Bortuzzo 1 150 000 $ (6)
-Salary Remaining : 729 478 $
Joshua Ho-Sang 1 075 833 $ (3)
-Salary Remaining : 682 431 $
Jaycob Megna 925 000 $ (3)
-Salary Remaining : 586 754 $
Ryan Carpenter 925 000 $ (1)
-Salary Remaining : 586 754 $
Alex DeBrincat 925 000 $ (5)
-Salary Remaining : 586 754 $
Travis Dermott 863 333 $ (5)
-Salary Remaining : 547 637 $
Martin Frk 863 333 $ (3)
-Salary Remaining : 547 637 $
Mackenzie Weegar 800 000 $ (3)
-Salary Remaining : 507 463 $
Zac Rinaldo 700 000 $ (3)
-Salary Remaining : 444 030 $
Erik Gustafsson 667 500 $ (1)
-Salary Remaining : 423 414 $
Scott Mayfield 650 000 $ (1)
-Salary Remaining : 412 313 $
Alex Stalock 650 000 $ (4)
-Salary Remaining : 412 313 $
Scott Wilson 625 000 $ (2)
-Salary Remaining : 396 455 $
Total Pro Players25
Salary Commitment
Year 40 : 54 989 166 $
Year 41 : 42 196 666 $
Year 42 : 37 671 666 $
Year 43 : 21 538 333 $
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 : 54 989 166 $
Year 41 : 42 196 666 $
Year 42 : 37 671 666 $
Year 43 : 21 538 333 $

Farm Players Salaries

Patrick Holland 750 000 $ (1)
Salary Remaining : 471 591 $
Alexandre Burrows 500 000 $ (1)
Salary Remaining : 314 394 $
Jason Bacashihua 500 000 $ (4)
Salary Remaining : 314 394 $
Drew Stafford 500 000 $ (1)
Salary Remaining : 314 394 $
Colin White 128 500 $ (3)
Salary Remaining : 80 799 $
Kailer Yamamoto 115 500 $ (5)
Salary Remaining : 72 625 $
Chris Stewart 115 000 $ (3)
Salary Remaining : 72 311 $
Nikita Scherbak 106 333 $ (3)
Salary Remaining : 66 861 $
Carson Soucy 92 500 $ (5)
Salary Remaining : 58 163 $
Kevin Gravel 92 500 $ (1)
Salary Remaining : 58 163 $
Jordan Binnington 90 333 $ (1)
Salary Remaining : 56 800 $
Alexander Burmistrov 90 000 $ (5)
Salary Remaining : 56 591 $
Darren Dietz 90 000 $ (1)
Salary Remaining : 56 591 $
Rasmus Andersson 89 417 $ (3)
Salary Remaining : 56 224 $
Brendan Guhle 89 417 $ (3)
Salary Remaining : 56 224 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 47 159 $
Iiro Tarkki 65 000 $ (3)
Salary Remaining : 40 871 $
Justin Pogge 65 000 $ (2)
Salary Remaining : 40 871 $
Mark Alt 65 000 $ (5)
Salary Remaining : 40 871 $
Ryan Sproul 62 500 $ (3)
Salary Remaining : 39 299 $
Brad Malone 60 000 $ (2)
Salary Remaining : 37 727 $
David Broll 60 000 $ (4)
Salary Remaining : 37 727 $
Max Friberg 60 000 $ (1)
Salary Remaining : 37 727 $
Ben Sexton 60 000 $ (5)
Salary Remaining : 37 727 $
Gabriel Dumont 57 500 $ (3)
Salary Remaining : 36 155 $
Total Farm Players25
Salary Commitment
Year 40 : 3 979 500 $
Year 41 : 1 821 667 $
Year 42 : 1 696 667 $
Year 43 : 983 000 $
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 $ - 5 579 - 92,98%
Level 2: 5000 - 62 $ - 4 598 - 91,97%
Level 3: 2000 - 43 $ - 1 810 - 90,48%
Level 4: 2250 - 34 $ - 2 250 - 100,00%
Luxury : 1000 - 187 $ - 1 000 - 100,00%
Total Capacity :16250

Income

Home Games Left26
Average Attendance - %15 236 - 93,76%
Average Income per Game1 206 616 $
Year to Date Revenue18 099 243 $

Expense

Pro Players Total Salaries75 020 833 $
Farm Players Total Salaries1 058 083 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 864 898 $
Farm Year To Date Expenses777 462 $
Pro Salary Cap To Date27 279 838 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 372 021 $
Pro Remaining Season Days85
Pro Expenses Per Days571 797 $
Pro Estimated Expenses48 602 745 $
Farm Remaining Season Days83
Farm Expenses Per Days15 592 $
Farm Estimated Expenses1 294 136 $
Estimated Season Expenses49 896 881 $
Season Salary Cap75 020 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 979 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 020 833 $
Current Bank Account(5 888 017 $)
Projected Bank Account(24 412 877 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (1)
-Salary Remaining : 6 660 448 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 5 233 209 $
David Krejci 7 250 000 $ (3)
-Salary Remaining : 4 598 881 $
Drew Doughty 7 000 000 $ (6)
-Salary Remaining : 4 440 299 $
Sean Monahan 6 375 000 $ (2)
-Salary Remaining : 4 043 843 $
Niklas Kronwall 4 555 000 $ (3)
-Salary Remaining : 2 889 366 $
Michael Frolik 4 300 000 $ (4)
-Salary Remaining : 2 727 612 $
Justin Abdelkader 4 250 000 $ (3)
-Salary Remaining : 2 695 896 $
Erik Gudbranson 3 500 000 $ (5)
-Salary Remaining : 2 220 149 $
James Reimer 3 400 000 $ (4)
-Salary Remaining : 2 156 716 $
Jared Spurgeon 2 666 667 $ (2)
-Salary Remaining : 1 691 543 $
Ryan Miller 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Darnell Nurse 1 713 333 $ (4)
-Salary Remaining : 1 086 816 $
Jakub Vrana 1 363 333 $ (3)
-Salary Remaining : 864 801 $
Ryan Donato 1 350 000 $ (5)
-Salary Remaining : 856 343 $
Oskar Lindblom 1 137 500 $ (5)
-Salary Remaining : 721 549 $
Charlie Lindgren 925 000 $ (1)
-Salary Remaining : 586 754 $
Victor Mete 870 000 $ (5)
-Salary Remaining : 551 866 $
Ben Chiarot 850 000 $ (2)
-Salary Remaining : 539 179 $
Connor Carrick 750 000 $ (3)
-Salary Remaining : 475 746 $
Charles Hudon 725 000 $ (1)
-Salary Remaining : 459 888 $
Barclay Goodrow 650 000 $ (3)
-Salary Remaining : 412 313 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 405 970 $
Total Pro Players23
Salary Commitment
Year 40 : 75 020 833 $
Year 41 : 62 230 833 $
Year 42 : 50 339 166 $
Year 43 : 31 520 833 $
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 : 75 020 833 $
Year 41 : 62 230 833 $
Year 42 : 50 339 166 $
Year 43 : 31 520 833 $

Farm Players Salaries

Colin Greening 175 500 $ (1)
Salary Remaining : 110 352 $
Dryden Hunt 92 500 $ (5)
Salary Remaining : 58 163 $
Jakob Forsbacka-Karlsson 92 500 $ (3)
Salary Remaining : 58 163 $
Nick Lappin 92 500 $ (3)
Salary Remaining : 58 163 $
Jason Dickinson 89 417 $ (1)
Salary Remaining : 56 224 $
Matt Beleskey 85 000 $ (4)
Salary Remaining : 53 447 $
Philip Samuelsson 85 000 $ (3)
Salary Remaining : 53 447 $
Trevor Carrick 73 333 $ (1)
Salary Remaining : 46 111 $
Beau Bennett 72 500 $ (1)
Salary Remaining : 45 587 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 44 015 $
Oscar Dansk 65 000 $ (5)
Salary Remaining : 40 871 $
Joseph Blandisi 64 833 $ (1)
Salary Remaining : 40 766 $
Total Farm Players12
Salary Commitment
Year 40 : 1 058 083 $
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 $ - 6 479 - 96,70%
Level 2: 5500 - 60 $ - 5 115 - 93,01%
Level 3: 3200 - 35 $ - 2 160 - 67,50%
Level 4: 2015 - 25 $ - 2 015 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18415

Income

Home Games Left25
Average Attendance - %16 769 - 91,06%
Average Income per Game1 276 814 $
Year to Date Revenue20 429 017 $

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 Expenses27 452 296 $
Farm Year To Date Expenses1 091 157 $
Pro Salary Cap To Date26 482 146 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 920 339 $
Pro Remaining Season Days85
Pro Expenses Per Days578 175 $
Pro Estimated Expenses49 144 875 $
Farm Remaining Season Days83
Farm Expenses Per Days23 191 $
Farm Estimated Expenses1 924 853 $
Estimated Season Expenses51 069 728 $
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(223 884 $)
Projected Bank Account(19 373 273 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 5 391 791 $
Claude Giroux 8 275 000 $ (3)
-Salary Remaining : 5 249 067 $
Paul Byron 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Mike Green 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 3 805 970 $
Marc Staal 5 700 000 $ (1)
-Salary Remaining : 3 615 672 $
Vincent Trocheck 4 750 000 $ (3)
-Salary Remaining : 3 013 060 $
Alex Goligoski 4 600 000 $ (1)
-Salary Remaining : 2 917 910 $
Brendan Gallagher 3 750 000 $ (4)
-Salary Remaining : 2 378 731 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 220 149 $
Cam Ward 3 300 000 $ (3)
-Salary Remaining : 2 093 284 $
Andrew Cogliano 3 000 000 $ (5)
-Salary Remaining : 1 902 985 $
Martin Jones 3 000 000 $ (3)
-Salary Remaining : 1 902 985 $
Antoine Roussel 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Ivan Provorov 1 744 167 $ (3)
-Salary Remaining : 1 106 375 $
Sven Andrighetto 1 400 000 $ (1)
-Salary Remaining : 888 060 $
Derek MacKenzie 1 300 000 $ (1)
-Salary Remaining : 824 627 $
Christian Wolanin 925 000 $ (5)
-Salary Remaining : 586 754 $
Jamie Oleksiak 918 750 $ (3)
-Salary Remaining : 582 789 $
Cedric Paquette 812 500 $ (6)
-Salary Remaining : 515 392 $
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 : 172 917 $
Spencer Foo 177 500 $ (5)
Salary Remaining : 111 610 $
Nathan Gerbe 150 000 $ (1)
Salary Remaining : 94 318 $
Maxime Talbot 150 000 $ (1)
Salary Remaining : 94 318 $
Daniel Taylor 150 000 $ (1)
Salary Remaining : 94 318 $
Derek Roy 150 000 $ (1)
Salary Remaining : 94 318 $
Mark Visentin 100 000 $ (4)
Salary Remaining : 62 879 $
Mike Vecchione 92 500 $ (2)
Salary Remaining : 58 163 $
Michael Kapla 92 500 $ (3)
Salary Remaining : 58 163 $
Eric Robinson 92 500 $ (5)
Salary Remaining : 58 163 $
Mitch Reinke 92 500 $ (5)
Salary Remaining : 58 163 $
Victor Bartley 75 000 $ (3)
Salary Remaining : 47 159 $
Maxim Noreau 75 000 $ (2)
Salary Remaining : 47 159 $
Viktor Svedberg 70 000 $ (1)
Salary Remaining : 44 015 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 42 443 $
Andrew Agozzino 65 000 $ (3)
Salary Remaining : 40 871 $
Jarred Tinordi 65 000 $ (4)
Salary Remaining : 40 871 $
Jared Coreau 61 250 $ (3)
Salary Remaining : 38 513 $
Mackenzie Skapski 60 000 $ (3)
Salary Remaining : 37 727 $
Nikita Nesterov 60 000 $ (1)
Salary Remaining : 37 727 $
Chad Billins 55 000 $ (1)
Salary Remaining : 34 583 $
Simon Moser 55 000 $ (1)
Salary Remaining : 34 583 $
Brooks Laich 55 000 $ (1)
Salary Remaining : 34 583 $
Cam Barker 55 000 $ (1)
Salary Remaining : 34 583 $
Chris Didomenico 55 000 $ (1)
Salary Remaining : 34 583 $
Shane Harper 55 000 $ (1)
Salary Remaining : 34 583 $
Steve Bernier 55 000 $ (1)
Salary Remaining : 34 583 $
Marc-Andre Gragnani 55 000 $ (1)
Salary Remaining : 34 583 $
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 $ - 6 373 - 79,67%
Level 2: 5000 - 55 $ - 4 979 - 99,58%
Level 3: 2000 - 37 $ - 1 999 - 99,94%
Level 4: 4118 - 26 $ - 3 824 - 92,86%
Luxury : 2000 - 190 $ - 1 157 - 57,83%
Total Capacity :21118

Income

Home Games Left26
Average Attendance - %18 332 - 86,81%
Average Income per Game1 302 586 $
Year to Date Revenue19 538 797 $

Expense

Pro Players Total Salaries56 370 000 $
Farm Players Total Salaries803 750 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 184 049 $
Farm Year To Date Expenses857 871 $
Pro Salary Cap To Date19 452 717 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 867 248 $
Pro Remaining Season Days85
Pro Expenses Per Days435 597 $
Pro Estimated Expenses37 025 745 $
Farm Remaining Season Days83
Farm Expenses Per Days14 801 $
Farm Estimated Expenses1 228 483 $
Estimated Season Expenses38 254 228 $
Season Salary Cap56 370 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $20 630 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 370 000 $
Current Bank Account143 298 028 $
Projected Bank Account138 911 048 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 4 757 463 $
Aleksander Barkov 5 900 000 $ (3)
-Salary Remaining : 3 742 537 $
Matt Cullen 5 250 000 $ (3)
-Salary Remaining : 3 330 224 $
Damon Severson 4 166 666 $ (1)
-Salary Remaining : 2 643 034 $
Dylan Strome 3 369 167 $ (3)
-Salary Remaining : 2 137 158 $
Ryan Lomberg 3 250 000 $ (1)
-Salary Remaining : 2 061 567 $
Giovanni Fiore 3 000 000 $ (2)
-Salary Remaining : 1 902 985 $
Jacob Trouba 2 812 500 $ (6)
-Salary Remaining : 1 784 049 $
Matt Martin 2 500 000 $ (6)
-Salary Remaining : 1 585 821 $
Jimmy Hayes 2 300 000 $ (1)
-Salary Remaining : 1 458 955 $
Antoine Vermette 1 750 000 $ (4)
-Salary Remaining : 1 110 075 $
Mitchell Marner 1 744 167 $ (3)
-Salary Remaining : 1 106 375 $
Jake McCabe 1 600 000 $ (2)
-Salary Remaining : 1 014 925 $
Andrej Sustr 1 450 000 $ (2)
-Salary Remaining : 919 776 $
Ryan Pulock (Out of Payroll) 1 363 333 $ (1)
-Salary Remaining : 864 801 $
Jack Roslovic 1 137 500 $ (3)
-Salary Remaining : 721 549 $
Christian Fischer 1 106 667 $ (3)
-Salary Remaining : 701 990 $
Anders Nilsson 1 000 000 $ (3)
-Salary Remaining : 634 328 $
Curtis Lazar 950 000 $ (2)
-Salary Remaining : 602 612 $
Daniel O'Regan 925 000 $ (3)
-Salary Remaining : 586 754 $
Oskar Sundqvist 925 000 $ (1)
-Salary Remaining : 586 754 $
Sam Reinhart 894 167 $ (2)
-Salary Remaining : 567 195 $
Matt Murray 894 166 $ (1)
-Salary Remaining : 567 195 $
Ashton Sautner 678 333 $ (5)
-Salary Remaining : 430 286 $
Chad Ruhwedel 650 000 $ (3)
-Salary Remaining : 412 313 $
Jake Dotchin 616 667 $ (3)
-Salary Remaining : 391 169 $
Total Pro Players26
Salary Commitment
Year 40 : 57 733 333 $
Year 41 : 44 834 168 $
Year 42 : 36 940 001 $
Year 43 : 15 240 833 $
Salary Average Commitment
Year 40 : 13 000 000 $
Year 41 : 9 750 000 $
Year 42 : 6 250 000 $
Year 43 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 57 733 333 $
Year 41 : 44 834 168 $
Year 42 : 36 940 001 $
Year 43 : 15 240 833 $

Farm Players Salaries

Andrey Pedan 92 500 $ (1)
Salary Remaining : 58 163 $
Pheonix Copley 92 500 $ (1)
Salary Remaining : 58 163 $
Griffin Reinhart 80 000 $ (5)
Salary Remaining : 50 303 $
Alexandre Grenier 72 500 $ (3)
Salary Remaining : 45 587 $
Garrett Wilson 65 000 $ (3)
Salary Remaining : 40 871 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 38 513 $
Valeri Nichushkin 60 000 $ (5)
Salary Remaining : 37 727 $
Magnus Hellberg 60 000 $ (5)
Salary Remaining : 37 727 $
Johan Sundstrom 55 000 $ (1)
Salary Remaining : 34 583 $
Andrei Loktionov 55 000 $ (2)
Salary Remaining : 34 583 $
Jeff Zatkoff 55 000 $ (1)
Salary Remaining : 34 583 $
Niklas Svedberg 55 000 $ (2)
Salary Remaining : 34 583 $
Total Farm Players12
Salary Commitment
Year 40 : 803 750 $
Year 41 : 447 500 $
Year 42 : 337 500 $
Year 43 : 200 000 $
Salary Average Commitment
Year 40 : 100 000 $
Year 41 : 100 000 $
Year 42 : 100 000 $
Year 43 : 50 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 110 $ - 4 506 - 75,10%
Level 2: 5000 - 50 $ - 4 958 - 99,15%
Level 3: 2000 - 20 $ - 2 000 - 100,00%
Level 4: 5758 - 10 $ - 5 416 - 94,07%
Luxury : 1000 - 350 $ - 551 - 55,13%
Total Capacity :19758

Income

Home Games Left26
Average Attendance - %17 431 - 88,22%
Average Income per Game1 082 188 $
Year to Date Revenue16 232 824 $

Expense

Pro Players Total Salaries54 084 062 $
Farm Players Total Salaries1 346 750 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 877 058 $
Farm Year To Date Expenses870 740 $
Pro Salary Cap To Date20 780 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 136 895 $
Pro Remaining Season Days85
Pro Expenses Per Days426 000 $
Pro Estimated Expenses36 210 000 $
Farm Remaining Season Days83
Farm Expenses Per Days17 778 $
Farm Estimated Expenses1 475 574 $
Estimated Season Expenses37 685 574 $
Season Salary Cap54 084 062 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 915 938 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 084 062 $
Current Bank Account71 848 690 $
Projected Bank Account62 300 011 $

Pro Players Salaries

Ondrej Pavelec 10 000 000 $ (4)
-Salary Remaining : 6 343 284 $
Andrei Markov 5 750 000 $ (2)
-Salary Remaining : 3 647 388 $
Dmitry Kulikov 4 333 333 $ (1)
-Salary Remaining : 2 748 756 $
Jaromir Jagr 4 000 000 $ (1)
-Salary Remaining : 2 537 313 $
Mike Ribeiro 3 500 000 $ (1)
-Salary Remaining : 2 220 149 $
Cory Conacher 3 000 000 $ (1)
-Salary Remaining : 1 902 985 $
David Schlemko 3 000 000 $ (4)
-Salary Remaining : 1 902 985 $
Jannik Hansen 3 000 000 $ (3)
-Salary Remaining : 1 902 985 $
Andrew Hammond 2 999 999 $ (1)
-Salary Remaining : 1 902 984 $
Nick Schultz 2 999 999 $ (1)
-Salary Remaining : 1 902 984 $
Eric Gelinas 1 575 000 $ (2)
-Salary Remaining : 999 067 $
Casey Mittelstadt 1 491 666 $ (5)
-Salary Remaining : 946 206 $
Adam Gaudette 1 491 666 $ (5)
-Salary Remaining : 946 206 $
Henrik Borgstrom 1 491 666 $ (5)
-Salary Remaining : 946 206 $
Brendan Lemieux 1 039 067 $ (5)
-Salary Remaining : 659 110 $
Nicklas Grossmann 900 000 $ (1)
-Salary Remaining : 570 896 $
Tomas Kundratek 900 000 $ (2)
-Salary Remaining : 570 896 $
Oliver Kylington 761 666 $ (1)
-Salary Remaining : 483 146 $
Malcolm Subban 650 000 $ (1)
-Salary Remaining : 412 313 $
Aaron Gagnon 600 000 $ (1)
-Salary Remaining : 380 597 $
Brian Gionta 600 000 $ (1)
-Salary Remaining : 380 597 $
Total Pro Players21
Salary Commitment
Year 40 : 54 084 062 $
Year 41 : 29 739 065 $
Year 42 : 21 514 065 $
Year 43 : 18 514 065 $
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 : 54 084 062 $
Year 41 : 29 739 065 $
Year 42 : 21 514 065 $
Year 43 : 18 514 065 $

Farm Players Salaries

Ryan Garbutt 200 000 $ (1)
Salary Remaining : 125 758 $
Lauri Korpikoski 100 000 $ (4)
Salary Remaining : 62 879 $
Oliver Lauridsen 90 000 $ (3)
Salary Remaining : 56 591 $
Patrice Cormier 90 000 $ (3)
Salary Remaining : 56 591 $
Viktor Tikhonov 90 000 $ (3)
Salary Remaining : 56 591 $
Colten Teubert 90 000 $ (1)
Salary Remaining : 56 591 $
Alexander Svitov 90 000 $ (2)
Salary Remaining : 56 591 $
Scott Timmins 90 000 $ (2)
Salary Remaining : 56 591 $
Andreas Martinsen 74 250 $ (1)
Salary Remaining : 46 688 $
Roman Will 70 000 $ (4)
Salary Remaining : 44 015 $
Gerald Coleman 70 000 $ (5)
Salary Remaining : 44 015 $
Adam Cracknell 60 000 $ (2)
Salary Remaining : 37 727 $
Andre Deveaux 60 000 $ (1)
Salary Remaining : 37 727 $
David Ullstrom 60 000 $ (4)
Salary Remaining : 37 727 $
Matt Fraser 57 500 $ (1)
Salary Remaining : 36 155 $
Alexander Urbom 55 000 $ (1)
Salary Remaining : 34 583 $
Total Farm Players16
Salary Commitment
Year 40 : 1 346 750 $
Year 41 : 810 000 $
Year 42 : 570 000 $
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 $ - 5 985 - 99,76%
Level 2: 5000 - 55 $ - 4 982 - 99,64%
Level 3: 2000 - 35 $ - 1 996 - 99,81%
Level 4: 4800 - 20 $ - 4 768 - 99,33%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :18800

Income

Home Games Left26
Average Attendance - %18 732 - 99,64%
Average Income per Game1 226 329 $
Year to Date Revenue18 394 940 $

Expense

Pro Players Total Salaries76 937 666 $
Farm Players Total Salaries2 595 509 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 910 536 $
Farm Year To Date Expenses1 136 303 $
Pro Salary Cap To Date27 727 716 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 884 563 $
Pro Remaining Season Days85
Pro Expenses Per Days577 893 $
Pro Estimated Expenses49 120 905 $
Farm Remaining Season Days83
Farm Expenses Per Days23 451 $
Farm Estimated Expenses1 946 433 $
Estimated Season Expenses51 067 338 $
Season Salary Cap76 937 666 $
Estimate Under Maximum Salary Cap of 77 000 000 $62 334 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 937 666 $
Current Bank Account52 402 892 $
Projected Bank Account33 220 117 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 4 440 299 $
Braydon Coburn 6 256 000 $ (1)
-Salary Remaining : 3 968 358 $
Dougie Hamilton 5 750 000 $ (5)
-Salary Remaining : 3 647 388 $
Marc-Andre Fleury 5 750 000 $ (1)
-Salary Remaining : 3 647 388 $
Andrew Ladd 5 500 000 $ (1)
-Salary Remaining : 3 488 806 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 3 361 940 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 2 981 343 $
Mats Zuccarello 4 500 000 $ (4)
-Salary Remaining : 2 854 478 $
Cody Franson 4 500 000 $ (1)
-Salary Remaining : 2 854 478 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 2 695 896 $
Cam Fowler 4 000 000 $ (3)
-Salary Remaining : 2 537 313 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 2 537 313 $
Pierre-Luc Dubois 3 425 000 $ (5)
-Salary Remaining : 2 172 575 $
Mathieu Perreault 3 000 000 $ (4)
-Salary Remaining : 1 902 985 $
Michal Neuvirth 2 500 000 $ (4)
-Salary Remaining : 1 585 821 $
Nail Yakupov 2 500 000 $ (2)
-Salary Remaining : 1 585 821 $
Zemgus Girgensons 1 150 000 $ (3)
-Salary Remaining : 729 478 $
Tim Heed 775 000 $ (3)
-Salary Remaining : 491 604 $
Mark Barberio 750 000 $ (1)
-Salary Remaining : 475 746 $
Nick Paul 670 000 $ (1)
-Salary Remaining : 425 000 $
Justin Bailey 661 666 $ (1)
-Salary Remaining : 419 714 $
Total Pro Players21
Salary Commitment
Year 40 : 76 937 666 $
Year 41 : 43 900 000 $
Year 42 : 29 100 000 $
Year 43 : 19 175 000 $
Salary Average Commitment
Year 40 : 500 000 $
Year 41 : 500 000 $
Year 42 : 500 000 $
Year 43 : 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 76 937 666 $
Year 41 : 43 900 000 $
Year 42 : 29 100 000 $
Year 43 : 19 175 000 $

Farm Players Salaries

Gregory Campbell 571 342 $ (2)
Salary Remaining : 359 253 $
Tyler Ennis 460 000 $ (1)
Salary Remaining : 289 242 $
Patrick Sharp 300 000 $ (3)
Salary Remaining : 188 636 $
Brad Hunt 300 000 $ (2)
Salary Remaining : 188 636 $
Shawn Matthias 230 000 $ (1)
Salary Remaining : 144 621 $
Jeff Deslauriers 100 000 $ (5)
Salary Remaining : 62 879 $
Daniel Catenacci 80 667 $ (1)
Salary Remaining : 50 722 $
Austin Czarnik 67 500 $ (3)
Salary Remaining : 42 443 $
Nathan Walker 65 000 $ (5)
Salary Remaining : 40 871 $
Ken Appleby 63 500 $ (5)
Salary Remaining : 39 928 $
Pat Cannone 60 000 $ (3)
Salary Remaining : 37 727 $
Matthew Konan 60 000 $ (4)
Salary Remaining : 37 727 $
Alex Friesen 60 000 $ (1)
Salary Remaining : 37 727 $
Daniil Tarasov 60 000 $ (3)
Salary Remaining : 37 727 $
Ronalds Kenins 60 000 $ (2)
Salary Remaining : 37 727 $
Sergey Tolchinsky 57 500 $ (1)
Salary Remaining : 36 155 $
Total Farm Players16
Salary Commitment
Year 40 : 2 595 509 $
Year 41 : 1 707 342 $
Year 42 : 776 000 $
Year 43 : 288 500 $
Salary Average Commitment
Year 40 : 640 000 $
Year 41 : 580 000 $
Year 42 : 520 000 $
Year 43 : 160 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 250 - 87,50%
Level 2: 5000 - 60 $ - 4 982 - 99,63%
Level 3: 2000 - 35 $ - 2 000 - 99,98%
Level 4: 3099 - 20 $ - 3 099 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17099

Income

Home Games Left25
Average Attendance - %16 330 - 95,50%
Average Income per Game1 213 630 $
Year to Date Revenue19 418 080 $

Expense

Pro Players Total Salaries69 573 096 $
Farm Players Total Salaries2 008 584 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 153 426 $
Farm Year To Date Expenses1 085 279 $
Pro Salary Cap To Date26 604 920 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 340 750 $
Pro Remaining Season Days85
Pro Expenses Per Days530 396 $
Pro Estimated Expenses45 083 660 $
Farm Remaining Season Days83
Farm Expenses Per Days22 792 $
Farm Estimated Expenses1 891 736 $
Estimated Season Expenses46 975 396 $
Season Salary Cap69 573 096 $
Estimate Under Maximum Salary Cap of 77 000 000 $7 426 904 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 573 096 $
Current Bank Account67 801 673 $
Projected Bank Account51 167 027 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (3)
-Salary Remaining : 4 757 463 $
Bobby Ryan 7 250 000 $ (2)
-Salary Remaining : 4 598 881 $
Jonathan Huberdeau 5 900 000 $ (1)
-Salary Remaining : 3 742 537 $
Jonathan Quick 5 800 000 $ (5)
-Salary Remaining : 3 679 104 $
Gabriel Landeskog 5 571 429 $ (3)
-Salary Remaining : 3 534 115 $
Mika Zibanejad 5 350 000 $ (5)
-Salary Remaining : 3 393 657 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 2 854 478 $
Jaroslav Halak 4 500 000 $ (3)
-Salary Remaining : 2 854 478 $
Roman Josi 4 000 000 $ (6)
-Salary Remaining : 2 537 313 $
Luca Sbisa (Out of Payroll) 3 600 000 $ (4)
-Salary Remaining : 2 283 582 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 2 267 724 $
Carl Gunnarsson 3 150 000 $ (1)
-Salary Remaining : 1 998 134 $
Jordan Martinook 1 800 000 $ (4)
-Salary Remaining : 1 141 791 $
Nikita Zaitsev 1 775 000 $ (3)
-Salary Remaining : 1 125 933 $
Timo Meier 1 644 167 $ (3)
-Salary Remaining : 1 042 942 $
Brendan Perlini 1 394 167 $ (3)
-Salary Remaining : 884 360 $
Alex Chiasson 1 200 000 $ (2)
-Salary Remaining : 761 194 $
Dmitrij Jaskin 1 100 000 $ (5)
-Salary Remaining : 697 761 $
Noah Juulsen 1 063 333 $ (5)
-Salary Remaining : 674 502 $
Sean Kuraly 925 000 $ (3)
-Salary Remaining : 586 754 $
Mirco Mueller 850 000 $ (5)
-Salary Remaining : 539 179 $
Jacob De La Rose 725 000 $ (4)
-Salary Remaining : 459 888 $
Total Pro Players22
Salary Commitment
Year 40 : 73 173 096 $
Year 41 : 64 123 096 $
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 : 73 173 096 $
Year 41 : 64 123 096 $
Year 42 : 55 673 096 $
Year 43 : 28 788 333 $

Farm Players Salaries

Mike Reilly 202 500 $ (1)
Salary Remaining : 127 330 $
Travis Sanheim 126 333 $ (5)
Salary Remaining : 79 437 $
Kyle Quincey 125 000 $ (2)
Salary Remaining : 78 598 $
Evgeny Svechnikov 110 667 $ (3)
Salary Remaining : 69 586 $
Anders Bjork 106 667 $ (5)
Salary Remaining : 67 071 $
Jonny Brodzinski 92 500 $ (3)
Salary Remaining : 58 163 $
Brendan Leipsic 89 417 $ (1)
Salary Remaining : 56 224 $
Nic Petan 86 333 $ (1)
Salary Remaining : 54 285 $
Frank Vatrano 79 250 $ (1)
Salary Remaining : 49 831 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 46 321 $
Alex Broadhurst 65 000 $ (5)
Salary Remaining : 40 871 $
Yannick Weber 65 000 $ (4)
Salary Remaining : 40 871 $
Morgan Ellis (Out of Payroll) 63 250 $ (1)
Salary Remaining : 39 771 $
Petter Granberg 61 250 $ (3)
Salary Remaining : 38 513 $
Jonas Gustavsson 60 000 $ (1)
Salary Remaining : 37 727 $
Stuart Percy 60 000 $ (2)
Salary Remaining : 37 727 $
Drew LeBlanc 55 000 $ (1)
Salary Remaining : 34 583 $
Calvin Heeter 55 000 $ (2)
Salary Remaining : 34 583 $
Carter Bancks 55 000 $ (1)
Salary Remaining : 34 583 $
Alexander Pechurski 55 000 $ (2)
Salary Remaining : 34 583 $
Akim Aliu 55 000 $ (1)
Salary Remaining : 34 583 $
Cody Almond 55 000 $ (1)
Salary Remaining : 34 583 $
Justin Hodgman 55 000 $ (1)
Salary Remaining : 34 583 $
Maksim Mayorov 55 000 $ (1)
Salary Remaining : 34 583 $
Zach Hamill 55 000 $ (1)
Salary Remaining : 34 583 $
Nick Palmieri 55 000 $ (1)
Salary Remaining : 34 583 $
Mark Olver 55 000 $ (1)
Salary Remaining : 34 583 $
Total Farm Players27
Salary Commitment
Year 40 : 2 071 834 $
Year 41 : 922 417 $
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 $ - 3 504 - 58,40%
Level 2: 5000 - 90 $ - 2 977 - 59,53%
Level 3: 2000 - 70 $ - 975 - 48,76%
Level 4: 5250 - 50 $ - 2 111 - 40,21%
Luxury : 1000 - 250 $ - 757 - 75,73%
Total Capacity :19250

Income

Home Games Left25
Average Attendance - %10 324 - 53,63%
Average Income per Game1 214 464 $
Year to Date Revenue19 431 427 $

Expense

Pro Players Total Salaries70 341 794 $
Farm Players Total Salaries2 101 033 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 883 017 $
Farm Year To Date Expenses1 136 113 $
Pro Salary Cap To Date26 420 318 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 361 605 $
Pro Remaining Season Days85
Pro Expenses Per Days554 790 $
Pro Estimated Expenses47 157 150 $
Farm Remaining Season Days83
Farm Expenses Per Days21 978 $
Farm Estimated Expenses1 824 174 $
Estimated Season Expenses48 981 324 $
Season Salary Cap70 341 794 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 658 206 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 341 794 $
Current Bank Account113 491 552 $
Projected Bank Account94 871 833 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (1)
-Salary Remaining : 6 050 517 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 4 361 007 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 4 281 716 $
Carey Price 6 500 000 $ (5)
-Salary Remaining : 4 123 134 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Joe Pavelski 6 000 000 $ (1)
-Salary Remaining : 3 805 970 $
Brent Burns 5 760 000 $ (4)
-Salary Remaining : 3 653 731 $
Jaden Schwartz 5 350 000 $ (1)
-Salary Remaining : 3 393 657 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 2 695 896 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 1 617 537 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 983 209 $
Max Domi 1 363 333 $ (1)
-Salary Remaining : 864 801 $
Jared McCann 1 106 666 $ (1)
-Salary Remaining : 701 990 $
Roman Polak 1 100 000 $ (4)
-Salary Remaining : 697 761 $
Colton Sceviour 950 000 $ (5)
-Salary Remaining : 602 612 $
Jaccob Slavin 925 000 $ (1)
-Salary Remaining : 586 754 $
Jean-Gabriel Pageau 900 000 $ (3)
-Salary Remaining : 570 896 $
Shea Theodore 863 333 $ (1)
-Salary Remaining : 547 637 $
Ondrej Kase 706 667 $ (3)
-Salary Remaining : 448 259 $
Casey DeSmith 675 000 $ (5)
-Salary Remaining : 428 172 $
Luke Glendening 628 333 $ (3)
-Salary Remaining : 398 569 $
Total Pro Players21
Salary Commitment
Year 40 : 70 341 794 $
Year 41 : 39 395 000 $
Year 42 : 30 095 000 $
Year 43 : 14 985 000 $
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 : 70 341 794 $
Year 41 : 39 395 000 $
Year 42 : 30 095 000 $
Year 43 : 14 985 000 $

Farm Players Salaries

Josh Gorges 390 000 $ (3)
Salary Remaining : 245 227 $
Eddie Lack 275 000 $ (2)
Salary Remaining : 172 917 $
Jordan Greenway 122 500 $ (5)
Salary Remaining : 77 027 $
Robbie Russo 92 500 $ (3)
Salary Remaining : 58 163 $
Paul Ladue 92 500 $ (3)
Salary Remaining : 58 163 $
Gustav Olofsson 92 500 $ (1)
Salary Remaining : 58 163 $
Adin Hill 92 500 $ (5)
Salary Remaining : 58 163 $
John Hayden 92 500 $ (3)
Salary Remaining : 58 163 $
Tyler Bertuzzi 91 083 $ (3)
Salary Remaining : 57 272 $
John Quenneville 89 417 $ (3)
Salary Remaining : 56 224 $
Adam Erne (Out of Payroll) 89 417 $ (3)
Salary Remaining : 56 224 $
Paul Postma 88 750 $ (1)
Salary Remaining : 55 805 $
Joseph Cramarossa 72 450 $ (3)
Salary Remaining : 45 556 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 44 015 $
Peter Holland 67 500 $ (4)
Salary Remaining : 42 443 $
Nate Prosser 65 000 $ (2)
Salary Remaining : 40 871 $
Travis Boyd 65 000 $ (5)
Salary Remaining : 40 871 $
Andrew Crescenzi 65 000 $ (5)
Salary Remaining : 40 871 $
Michal Jordan 62 500 $ (2)
Salary Remaining : 39 299 $
Jean-Sebastien Dea 59 333 $ (3)
Salary Remaining : 37 308 $
Jayson Megna 55 000 $ (1)
Salary Remaining : 34 583 $
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 $ - 5 734 - 95,56%
Level 2: 5000 - 60 $ - 4 529 - 90,58%
Level 3: 2000 - 38 $ - 1 894 - 94,69%
Level 4: 4087 - 25 $ - 3 907 - 95,59%
Luxury : 1000 - 206 $ - 931 - 93,14%
Total Capacity :18087

Income

Home Games Left25
Average Attendance - %16 995 - 93,96%
Average Income per Game1 262 855 $
Year to Date Revenue20 205 674 $

Expense

Pro Players Total Salaries66 193 333 $
Farm Players Total Salaries1 406 667 $
Coaches Total Salaries3 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 917 733 $
Farm Year To Date Expenses831 748 $
Pro Salary Cap To Date24 893 839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 571 366 $
Pro Remaining Season Days85
Pro Expenses Per Days514 876 $
Pro Estimated Expenses43 764 460 $
Farm Remaining Season Days83
Farm Expenses Per Days18 232 $
Farm Estimated Expenses1 513 256 $
Estimated Season Expenses45 277 716 $
Season Salary Cap66 193 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 806 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 193 333 $
Current Bank Account139 843 922 $
Projected Bank Account126 137 572 $

Pro Players Salaries

Jeff Skinner 5 725 000 $ (1)
-Salary Remaining : 3 631 530 $
John Tavares 5 500 000 $ (6)
-Salary Remaining : 3 488 806 $
Jonathan Drouin 5 500 000 $ (3)
-Salary Remaining : 3 488 806 $
Justin Faulk 4 833 333 $ (6)
-Salary Remaining : 3 065 920 $
Devan Dubnyk 4 333 333 $ (1)
-Salary Remaining : 2 748 756 $
Adam Larsson 4 166 667 $ (2)
-Salary Remaining : 2 643 035 $
Nick Bonino 4 100 000 $ (5)
-Salary Remaining : 2 600 746 $
Olli Maatta 4 083 333 $ (2)
-Salary Remaining : 2 590 174 $
Adam Henrique 4 000 000 $ (4)
-Salary Remaining : 2 537 313 $
Andrew Shaw 3 900 000 $ (2)
-Salary Remaining : 2 473 881 $
Michael Del Zotto 3 875 000 $ (4)
-Salary Remaining : 2 458 022 $
Matt Stajan 3 125 000 $ (1)
-Salary Remaining : 1 982 276 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 1 839 552 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 141 791 $
Derek Ryan 1 425 000 $ (3)
-Salary Remaining : 903 918 $
Charlie McAvoy 1 258 333 $ (5)
-Salary Remaining : 798 196 $
Anthony Duclair 1 200 000 $ (1)
-Salary Remaining : 761 194 $
Travis Konecny 1 106 667 $ (3)
-Salary Remaining : 701 990 $
Pavel Buchnevich 925 000 $ (3)
-Salary Remaining : 586 754 $
Brandon Carlo 894 167 $ (3)
-Salary Remaining : 567 195 $
Christian Folin 850 000 $ (3)
-Salary Remaining : 539 179 $
Juuse Saros 692 500 $ (1)
-Salary Remaining : 439 272 $
Total Pro Players22
Salary Commitment
Year 40 : 66 193 333 $
Year 41 : 51 117 500 $
Year 42 : 37 167 500 $
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 : 66 193 333 $
Year 41 : 51 117 500 $
Year 42 : 37 167 500 $
Year 43 : 23 566 666 $

Farm Players Salaries

Alexander Nylander 174 417 $ (3)
Salary Remaining : 109 671 $
Chris Terry 99 000 $ (1)
Salary Remaining : 62 250 $
Troy Stecher 92 500 $ (3)
Salary Remaining : 58 163 $
Sean Malone 92 500 $ (3)
Salary Remaining : 58 163 $
Brandon Halverson 89 417 $ (5)
Salary Remaining : 56 224 $
Kerby Rychel 86 333 $ (4)
Salary Remaining : 54 285 $
Markus Hannikainen 67 500 $ (3)
Salary Remaining : 42 443 $
Will O'Neill (Out of Payroll) 61 250 $ (5)
Salary Remaining : 38 513 $
Korbinian Holzer 60 000 $ (2)
Salary Remaining : 37 727 $
Luke Gazdic 60 000 $ (4)
Salary Remaining : 37 727 $
Matt Tennyson 60 000 $ (3)
Salary Remaining : 37 727 $
Dustin Penner 60 000 $ (2)
Salary Remaining : 37 727 $
Danny Biega 60 000 $ (2)
Salary Remaining : 37 727 $
Christian Hanson 60 000 $ (1)
Salary Remaining : 37 727 $
Theo Peckham 60 000 $ (1)
Salary Remaining : 37 727 $
Tyler Bunz 60 000 $ (1)
Salary Remaining : 37 727 $
Mark Fayne 60 000 $ (3)
Salary Remaining : 37 727 $
Matt Kassian 60 000 $ (2)
Salary Remaining : 37 727 $
Jerry D'Amigo 55 000 $ (1)
Salary Remaining : 34 583 $
Linus Ullmark 50 000 $ (1)
Salary Remaining : 31 439 $
Total Farm Players20
Salary Commitment
Year 40 : 1 467 917 $
Year 41 : 1 083 917 $
Year 42 : 843 917 $
Year 43 : 297 000 $
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 - 110 $ - 4 775 - 79,59%
Level 2: 5000 - 60 $ - 4 967 - 99,34%
Level 3: 2000 - 40 $ - 1 716 - 85,78%
Level 4: 3113 - 35 $ - 2 889 - 92,81%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17113

Income

Home Games Left25
Average Attendance - %15 347 - 89,68%
Average Income per Game1 242 185 $
Year to Date Revenue19 874 958 $

Expense

Pro Players Total Salaries73 484 167 $
Farm Players Total Salaries2 239 933 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 445 288 $
Farm Year To Date Expenses1 247 741 $
Pro Salary Cap To Date26 713 954 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 054 622 $
Pro Remaining Season Days85
Pro Expenses Per Days563 315 $
Pro Estimated Expenses47 881 775 $
Farm Remaining Season Days83
Farm Expenses Per Days22 651 $
Farm Estimated Expenses1 880 033 $
Estimated Season Expenses49 761 808 $
Season Salary Cap73 484 167 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 515 833 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 484 167 $
Current Bank Account53 104 719 $
Projected Bank Account34 397 533 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (6)
-Salary Remaining : 4 757 463 $
Mark Giordano 6 750 000 $ (4)
-Salary Remaining : 4 281 716 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 4 123 134 $
Mike Smith 6 500 000 $ (5)
-Salary Remaining : 4 123 134 $
Mark Scheifele 6 125 000 $ (2)
-Salary Remaining : 3 885 261 $
Tyson Barrie 5 500 000 $ (6)
-Salary Remaining : 3 488 806 $
Andy Greene 5 000 000 $ (5)
-Salary Remaining : 3 171 642 $
Petr Mrazek 4 000 000 $ (4)
-Salary Remaining : 2 537 313 $
Evgeny Dadonov 4 000 000 $ (5)
-Salary Remaining : 2 537 313 $
Mikael Backlund 3 575 000 $ (5)
-Salary Remaining : 2 267 724 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 2 220 149 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 1 522 388 $
Trevor Lewis 2 000 000 $ (3)
-Salary Remaining : 1 268 657 $
Clayton Keller 1 704 167 $ (3)
-Salary Remaining : 1 081 001 $
Francois Beauchemin 1 700 000 $ (3)
-Salary Remaining : 1 078 358 $
Nick Schmaltz 1 541 667 $ (3)
-Salary Remaining : 977 923 $
Julius Honka 1 363 333 $ (3)
-Salary Remaining : 864 801 $
Daniel Winnik 1 350 000 $ (2)
-Salary Remaining : 856 343 $
Stephen Johns 1 000 000 $ (1)
-Salary Remaining : 634 328 $
Zach Hyman 900 000 $ (1)
-Salary Remaining : 570 896 $
Austin Watson 575 000 $ (2)
-Salary Remaining : 364 739 $
Total Pro Players21
Salary Commitment
Year 40 : 73 484 167 $
Year 41 : 71 584 167 $
Year 42 : 57 634 167 $
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 : 73 484 167 $
Year 41 : 71 584 167 $
Year 42 : 57 634 167 $
Year 43 : 42 825 000 $

Farm Players Salaries

Johnny Oduya 375 000 $ (1)
Salary Remaining : 235 795 $
Casey Cizikas 335 000 $ (4)
Salary Remaining : 210 644 $
Matt Hendricks 185 000 $ (1)
Salary Remaining : 116 326 $
Dominic Moore 150 000 $ (2)
Salary Remaining : 94 318 $
Linus Omark 138 500 $ (1)
Salary Remaining : 87 087 $
Michal Kempny 113 750 $ (3)
Salary Remaining : 71 525 $
Mike McKenna 111 100 $ (3)
Salary Remaining : 69 858 $
Louie Belpedio 92 500 $ (5)
Salary Remaining : 58 163 $
Logan Shaw 90 833 $ (1)
Salary Remaining : 57 115 $
Ben Street 86 700 $ (2)
Salary Remaining : 54 516 $
Spencer Abbott 85 300 $ (1)
Salary Remaining : 53 636 $
Carter Rowney 61 250 $ (3)
Salary Remaining : 38 513 $
Matt Taormina 60 000 $ (1)
Salary Remaining : 37 727 $
Adam Almquist 60 000 $ (3)
Salary Remaining : 37 727 $
Carter Ashton 60 000 $ (2)
Salary Remaining : 37 727 $
Steven Oleksy 60 000 $ (1)
Salary Remaining : 37 727 $
Alexander Salak 60 000 $ (4)
Salary Remaining : 37 727 $
Dylan Olsen 60 000 $ (1)
Salary Remaining : 37 727 $
Ilya Kovalchuk 55 000 $ (2)
Salary Remaining : 34 583 $
Total Farm Players19
Salary Commitment
Year 40 : 2 239 933 $
Year 41 : 1 185 300 $
Year 42 : 833 600 $
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 - 99 $ - 5 004 - 83,40%
Level 2: 5000 - 59 $ - 4 871 - 97,42%
Level 3: 2000 - 36 $ - 1 946 - 97,32%
Level 4: 4200 - 24 $ - 4 162 - 99,09%
Luxury : 1000 - 206 $ - 936 - 93,56%
Total Capacity :18200

Income

Home Games Left25
Average Attendance - %16 918 - 92,96%
Average Income per Game1 207 224 $
Year to Date Revenue19 315 578 $

Expense

Pro Players Total Salaries66 775 001 $
Farm Players Total Salaries2 365 917 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 510 107 $
Farm Year To Date Expenses1 534 610 $
Pro Salary Cap To Date24 230 248 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 180 591 $
Pro Remaining Season Days85
Pro Expenses Per Days524 440 $
Pro Estimated Expenses44 577 400 $
Farm Remaining Season Days83
Farm Expenses Per Days29 287 $
Farm Estimated Expenses2 430 821 $
Estimated Season Expenses47 008 221 $
Season Salary Cap66 775 001 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 224 999 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 775 001 $
Current Bank Account(337 829 $)
Projected Bank Account(17 165 459 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (1)
-Salary Remaining : 4 598 881 $
Corey Crawford 6 000 000 $ (3)
-Salary Remaining : 3 805 970 $
Curtis McElhinney 4 875 000 $ (5)
-Salary Remaining : 3 092 351 $
Gustav Nyquist 4 750 000 $ (5)
-Salary Remaining : 3 013 060 $
Max Pacioretty 4 500 000 $ (3)
-Salary Remaining : 2 854 478 $
Christopher Tanev 4 450 000 $ (4)
-Salary Remaining : 2 822 761 $
Viktor Arvidsson 4 250 000 $ (3)
-Salary Remaining : 2 695 896 $
Nazem Kadri 4 100 000 $ (2)
-Salary Remaining : 2 600 746 $
Jake Gardiner 4 050 000 $ (5)
-Salary Remaining : 2 569 030 $
Justin Schultz 3 900 000 $ (2)
-Salary Remaining : 2 473 881 $
Steven Kampfer 3 500 000 $ (3)
-Salary Remaining : 2 220 149 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 061 567 $
Kris Russell 3 100 000 $ (4)
-Salary Remaining : 1 966 418 $
Sven Baertschi 1 850 000 $ (5)
-Salary Remaining : 1 173 507 $
Anton Khudobin 1 200 000 $ (1)
-Salary Remaining : 761 194 $
Jake Guentzel 925 000 $ (3)
-Salary Remaining : 586 754 $
Kevin Roy 925 000 $ (5)
-Salary Remaining : 586 754 $
Adam Pelech 925 000 $ (1)
-Salary Remaining : 586 754 $
Tomas Jurco 900 000 $ (3)
-Salary Remaining : 570 896 $
Josh Jooris 875 001 $ (3)
-Salary Remaining : 555 038 $
Mario Kempe 650 000 $ (5)
-Salary Remaining : 412 313 $
Alexander Radulov 550 000 $ (2)
-Salary Remaining : 348 881 $
Total Pro Players22
Salary Commitment
Year 40 : 66 775 001 $
Year 41 : 54 150 001 $
Year 42 : 45 600 001 $
Year 43 : 24 650 000 $
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 : 66 775 001 $
Year 41 : 54 150 001 $
Year 42 : 45 600 001 $
Year 43 : 24 650 000 $

Farm Players Salaries

Marcus Johansson 458 333 $ (3)
Salary Remaining : 288 194 $
Victor Antipin 177 500 $ (5)
Salary Remaining : 111 610 $
Sebastien Aho 177 500 $ (3)
Salary Remaining : 111 610 $
Anton Slepyshev 152 500 $ (1)
Salary Remaining : 95 890 $
Filip Chytil (Out of Payroll) 124 417 $ (5)
Salary Remaining : 78 232 $
Calvin Pickard 100 000 $ (1)
Salary Remaining : 62 879 $
Kris Versteeg 95 000 $ (2)
Salary Remaining : 59 735 $
Markus Nutivaara 92 500 $ (3)
Salary Remaining : 58 163 $
Carl Dahlstrom 92 500 $ (5)
Salary Remaining : 58 163 $
Philip Holm 92 500 $ (5)
Salary Remaining : 58 163 $
Sami Niku 91 667 $ (5)
Salary Remaining : 57 639 $
Nick Petrecki 90 000 $ (1)
Salary Remaining : 56 591 $
Spencer Martin 89 417 $ (3)
Salary Remaining : 56 224 $
Nicolas Roy 81 500 $ (5)
Salary Remaining : 51 246 $
Lucas Lessio 80 000 $ (2)
Salary Remaining : 50 303 $
Michael Bournival 80 000 $ (1)
Salary Remaining : 50 303 $
Justin Auger 65 000 $ (5)
Salary Remaining : 40 871 $
Curtis Valk 60 000 $ (1)
Salary Remaining : 37 727 $
Emerson Etem 60 000 $ (4)
Salary Remaining : 37 727 $
Stanislav Galiev 60 000 $ (1)
Salary Remaining : 37 727 $
Kevin Poulin 60 000 $ (4)
Salary Remaining : 37 727 $
Jamie McBain 55 000 $ (3)
Salary Remaining : 34 583 $
Slava Voynov 55 000 $ (2)
Salary Remaining : 34 583 $
Total Farm Players23
Salary Commitment
Year 40 : 2 490 334 $
Year 41 : 1 947 834 $
Year 42 : 1 717 834 $
Year 43 : 845 084 $
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 $ - 5 265 - 87,75%
Level 2: 5000 - 62 $ - 3 993 - 79,87%
Level 3: 2000 - 35 $ - 1 998 - 99,92%
Level 4: 5983 - 18 $ - 4 984 - 83,31%
Luxury : 1000 - 220 $ - 863 - 86,31%
Total Capacity :19983

Income

Home Games Left25
Average Attendance - %17 104 - 85,59%
Average Income per Game1 203 738 $
Year to Date Revenue19 259 806 $

Expense

Pro Players Total Salaries74 084 166 $
Farm Players Total Salaries2 894 884 $
Coaches Total Salaries8 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 039 448 $
Farm Year To Date Expenses1 353 662 $
Pro Salary Cap To Date27 196 368 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 093 447 $
Pro Remaining Season Days85
Pro Expenses Per Days610 889 $
Pro Estimated Expenses51 925 565 $
Farm Remaining Season Days83
Farm Expenses Per Days29 507 $
Farm Estimated Expenses2 449 081 $
Estimated Season Expenses54 374 646 $
Season Salary Cap74 084 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $2 915 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 084 166 $
Current Bank Account22 839 832 $
Projected Bank Account(1 441 367 $)

Pro Players Salaries

Phil Kessel 8 000 000 $ (2)
-Salary Remaining : 5 074 627 $
Dustin Byfuglien 7 600 000 $ (6)
-Salary Remaining : 4 820 896 $
Tuukka Rask 7 000 000 $ (5)
-Salary Remaining : 4 440 299 $
Travis Zajac 5 750 000 $ (1)
-Salary Remaining : 3 647 388 $
Dan Girardi 5 500 000 $ (2)
-Salary Remaining : 3 488 806 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 3 488 806 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 2 775 187 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 2 695 896 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 2 394 590 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 2 220 149 $
Artemi Panarin 3 387 500 $ (1)
-Salary Remaining : 2 148 787 $
Ron Hainsey 2 833 333 $ (2)
-Salary Remaining : 1 797 263 $
Cal Clutterbuck 2 750 000 $ (2)
-Salary Remaining : 1 744 403 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 1 712 687 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Pierre-Edouard Bellemare 1 450 000 $ (4)
-Salary Remaining : 919 776 $
Jake DeBrusk 1 288 333 $ (5)
-Salary Remaining : 817 226 $
Matthew Benning 1 075 000 $ (3)
-Salary Remaining : 681 903 $
Carter Hutton 725 000 $ (2)
-Salary Remaining : 459 888 $
Colton Sissons 625 000 $ (2)
-Salary Remaining : 396 455 $
Total Pro Players20
Salary Commitment
Year 40 : 74 084 166 $
Year 41 : 52 971 666 $
Year 42 : 27 038 333 $
Year 43 : 25 963 333 $
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 : 74 084 166 $
Year 41 : 52 971 666 $
Year 42 : 27 038 333 $
Year 43 : 25 963 333 $

Farm Players Salaries

Matt Hunwick 500 000 $ (1)
Salary Remaining : 314 394 $
Dakota Mermis 300 000 $ (1)
Salary Remaining : 188 636 $
Justin Kloos 169 500 $ (3)
Salary Remaining : 106 580 $
Kyle Criscuolo 127 550 $ (4)
Salary Remaining : 80 202 $
Brendan Gaunce 102 583 $ (1)
Salary Remaining : 64 503 $
Blake Speers 93 583 $ (3)
Salary Remaining : 58 844 $
Matthew Peca 92 500 $ (3)
Salary Remaining : 58 163 $
Marcus Pettersson 89 417 $ (5)
Salary Remaining : 56 224 $
Rinat Valiev 89 417 $ (1)
Salary Remaining : 56 224 $
Scott Kosmachuk 89 417 $ (1)
Salary Remaining : 56 224 $
William Carrier 85 667 $ (3)
Salary Remaining : 53 866 $
Radim Vrbata 85 000 $ (3)
Salary Remaining : 53 447 $
Lee Stempniak 85 000 $ (5)
Salary Remaining : 53 447 $
Danick Martel 80 000 $ (5)
Salary Remaining : 50 303 $
Luke Witkowski 75 000 $ (3)
Salary Remaining : 47 159 $
Cody Goloubef 75 000 $ (2)
Salary Remaining : 47 159 $
Chris Driedger 73 500 $ (1)
Salary Remaining : 46 216 $
Maxime Lagace 65 000 $ (5)
Salary Remaining : 40 871 $
Kurtis MacDermid 65 000 $ (5)
Salary Remaining : 40 871 $
Ben Thomson 65 000 $ (3)
Salary Remaining : 40 871 $
Chris Thorburn 65 000 $ (5)
Salary Remaining : 40 871 $
Trevor Murphy 64 000 $ (5)
Salary Remaining : 40 242 $
Tyler Wotherspoon 62 500 $ (1)
Salary Remaining : 39 299 $
Johan Motin 61 500 $ (4)
Salary Remaining : 38 670 $
Jamie Devane 60 000 $ (1)
Salary Remaining : 37 727 $
Max Sauve 60 000 $ (1)
Salary Remaining : 37 727 $
Scott Wedgewood 58 750 $ (1)
Salary Remaining : 36 941 $
Ryan Bourque 55 000 $ (5)
Salary Remaining : 34 583 $
Total Farm Players28
Salary Commitment
Year 40 : 2 894 884 $
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 $ - 5 917 - 98,62%
Level 2: 5000 - 65 $ - 4 086 - 81,73%
Level 3: 2000 - 40 $ - 1 635 - 81,73%
Level 4: 4690 - 25 $ - 3 913 - 83,43%
Luxury : 1000 - 195 $ - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left26
Average Attendance - %16 551 - 88,56%
Average Income per Game1 245 259 $
Year to Date Revenue18 678 878 $

Expense

Pro Players Total Salaries54 785 335 $
Farm Players Total Salaries2 702 150 $
Coaches Total Salaries7 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 882 078 $
Farm Year To Date Expenses1 447 323 $
Pro Salary Cap To Date19 761 164 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 376 722 $
Pro Remaining Season Days85
Pro Expenses Per Days452 129 $
Pro Estimated Expenses38 430 965 $
Farm Remaining Season Days83
Farm Expenses Per Days31 834 $
Farm Estimated Expenses2 642 222 $
Estimated Season Expenses41 073 187 $
Season Salary Cap54 785 335 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 214 665 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 785 335 $
Current Bank Account40 531 072 $
Projected Bank Account31 834 607 $

Pro Players Salaries

Joe Thornton 6 750 000 $ (1)
-Salary Remaining : 4 281 716 $
Cory Schneider 6 000 000 $ (5)
-Salary Remaining : 3 805 970 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 3 425 373 $
Artem Anisimov 4 500 000 $ (3)
-Salary Remaining : 2 854 478 $
Oscar Klefbom 4 167 000 $ (1)
-Salary Remaining : 2 643 246 $
Carl Hagelin 4 000 000 $ (5)
-Salary Remaining : 2 537 313 $
Patrik Berglund 3 700 000 $ (3)
-Salary Remaining : 2 347 015 $
Jason Pominville 3 658 001 $ (3)
-Salary Remaining : 2 320 374 $
Alex Killorn 2 550 000 $ (2)
-Salary Remaining : 1 617 537 $
Troy Brouwer 2 257 000 $ (3)
-Salary Remaining : 1 431 679 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 1 395 522 $
John Moore 1 666 667 $ (6)
-Salary Remaining : 1 057 214 $
Joonas Donskoi 1 137 500 $ (1)
-Salary Remaining : 721 549 $
Kevin Connauton 1 000 000 $ (3)
-Salary Remaining : 634 328 $
Scott Laughton 962 500 $ (1)
-Salary Remaining : 610 541 $
Tristan Jarry 905 000 $ (3)
-Salary Remaining : 574 067 $
Adrian Kempe 894 167 $ (3)
-Salary Remaining : 567 195 $
Richard Panik 875 000 $ (4)
-Salary Remaining : 555 037 $
Greg Pateryn 800 000 $ (5)
-Salary Remaining : 507 463 $
Dylan DeMelo 725 000 $ (1)
-Salary Remaining : 459 888 $
Chris Wagner 637 500 $ (4)
-Salary Remaining : 404 384 $
Total Pro Players21
Salary Commitment
Year 40 : 54 785 335 $
Year 41 : 33 443 335 $
Year 42 : 30 893 335 $
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 : 54 785 335 $
Year 41 : 33 443 335 $
Year 42 : 30 893 335 $
Year 43 : 13 979 167 $

Farm Players Salaries

Ryan Callahan 300 000 $ (3)
Salary Remaining : 188 636 $
Brian Flynn 300 000 $ (1)
Salary Remaining : 188 636 $
Matt Carle 300 000 $ (1)
Salary Remaining : 188 636 $
Garnet Hathaway 252 100 $ (5)
Salary Remaining : 158 517 $
Johan Larsson 147 500 $ (4)
Salary Remaining : 92 746 $
Joonas Korpisalo 92 500 $ (1)
Salary Remaining : 58 163 $
Christoph Bertschy 92 500 $ (1)
Salary Remaining : 58 163 $
Eric Comrie 90 250 $ (3)
Salary Remaining : 56 748 $
Kenny Agostino 87 500 $ (3)
Salary Remaining : 55 019 $
Joseph Labate 80 000 $ (3)
Salary Remaining : 50 303 $
Matt Read 75 200 $ (2)
Salary Remaining : 47 285 $
Alex Biega 75 000 $ (4)
Salary Remaining : 47 159 $
Greg McKegg (Out of Payroll) 70 000 $ (3)
Salary Remaining : 44 015 $
Brian Lashoff 65 000 $ (2)
Salary Remaining : 40 871 $
Maxwell Reinhart 65 000 $ (3)
Salary Remaining : 40 871 $
Brandon Pirri 65 000 $ (2)
Salary Remaining : 40 871 $
Taylor Beck 65 000 $ (2)
Salary Remaining : 40 871 $
Stefan Matteau 65 000 $ (2)
Salary Remaining : 40 871 $
Jordan Weal 63 250 $ (1)
Salary Remaining : 39 771 $
Leland Irving 62 600 $ (3)
Salary Remaining : 39 362 $
David Musil 60 000 $ (1)
Salary Remaining : 37 727 $
Joey Hishon 60 000 $ (1)
Salary Remaining : 37 727 $
Zach Redmond 60 000 $ (1)
Salary Remaining : 37 727 $
Brendan Ranford 60 000 $ (2)
Salary Remaining : 37 727 $
Brody Sutter 60 000 $ (3)
Salary Remaining : 37 727 $
Nick Jensen 58 750 $ (3)
Salary Remaining : 36 941 $
Total Farm Players26
Salary Commitment
Year 40 : 2 772 150 $
Year 41 : 1 743 900 $
Year 42 : 1 348 700 $
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 $ - 5 997 - 99,95%
Level 2: 5000 - 60 $ - 4 998 - 99,97%
Level 3: 2000 - 40 $ - 1 724 - 86,22%
Level 4: 5153 - 25 $ - 3 930 - 76,27%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153

Income

Home Games Left25
Average Attendance - %17 650 - 92,15%
Average Income per Game1 257 724 $
Year to Date Revenue20 123 586 $

Expense

Pro Players Total Salaries63 701 795 $
Farm Players Total Salaries2 495 673 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 958 423 $
Farm Year To Date Expenses1 233 201 $
Pro Salary Cap To Date24 861 411 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 443 103 $
Pro Remaining Season Days85
Pro Expenses Per Days497 775 $
Pro Estimated Expenses42 310 875 $
Farm Remaining Season Days83
Farm Expenses Per Days24 588 $
Farm Estimated Expenses2 040 804 $
Estimated Season Expenses44 351 679 $
Season Salary Cap63 701 795 $
Estimate Under Maximum Salary Cap of 77 000 000 $13 298 205 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 701 795 $
Current Bank Account61 884 485 $
Projected Bank Account48 975 909 $

Pro Players Salaries

Ryan Getzlaf (Out of Payroll) 8 250 000 $ (1)
-Salary Remaining : 5 233 209 $
Brent Seabrook 6 875 000 $ (4)
-Salary Remaining : 4 361 007 $
Anze Kopitar 6 800 000 $ (1)
-Salary Remaining : 4 313 433 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 3 805 970 $
Duncan Keith 5 538 462 $ (3)
-Salary Remaining : 3 513 204 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 3 425 373 $
Craig Anderson 4 750 000 $ (6)
-Salary Remaining : 3 013 060 $
Brad Marchand 4 500 000 $ (3)
-Salary Remaining : 2 854 478 $
James van Riemsdyk 4 250 000 $ (5)
-Salary Remaining : 2 695 896 $
Wayne Simmonds 3 975 000 $ (4)
-Salary Remaining : 2 521 455 $
Karl Alzner 2 800 000 $ (3)
-Salary Remaining : 1 776 119 $
Marcus Kruger 2 200 000 $ (3)
-Salary Remaining : 1 395 522 $
Riley Sheahan 2 075 000 $ (2)
-Salary Remaining : 1 316 231 $
Brian Boyle 2 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Philipp Grubauer 1 500 000 $ (5)
-Salary Remaining : 951 493 $
Anton Lindholm 925 000 $ (3)
-Salary Remaining : 586 754 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 586 754 $
Artturi Lehkonen 925 000 $ (3)
-Salary Remaining : 586 754 $
Oliver Bjorkstrand 863 333 $ (1)
-Salary Remaining : 547 637 $
Brian Dumoulin 800 000 $ (2)
-Salary Remaining : 507 463 $
Jonathan Marchessault 600 000 $ (2)
-Salary Remaining : 380 597 $
Total Pro Players21
Salary Commitment
Year 40 : 71 951 795 $
Year 41 : 47 713 462 $
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 : 71 951 795 $
Year 41 : 47 713 462 $
Year 42 : 38 238 462 $
Year 43 : 21 350 000 $

Farm Players Salaries

Kevin Shattenkirk 665 000 $ (4)
Salary Remaining : 418 144 $
Joel Ward 190 000 $ (2)
Salary Remaining : 119 470 $
Oscar Lindberg 170 000 $ (4)
Salary Remaining : 106 894 $
Nathan Beaulieu 100 000 $ (2)
Salary Remaining : 62 879 $
Anton Lander 98 750 $ (2)
Salary Remaining : 62 093 $
Viktor Loov 92 500 $ (1)
Salary Remaining : 58 163 $
Zane McIntyre 92 500 $ (3)
Salary Remaining : 58 163 $
Nick Seeler 92 500 $ (5)
Salary Remaining : 58 163 $
Michael Amadio 92 500 $ (5)
Salary Remaining : 58 163 $
Max McCormick 85 500 $ (1)
Salary Remaining : 53 761 $
John McFarland 85 085 $ (1)
Salary Remaining : 53 500 $
Taylor Leier 82 505 $ (1)
Salary Remaining : 51 878 $
Christopher Gibson 75 000 $ (1)
Salary Remaining : 47 159 $
Landon Ferraro 70 000 $ (3)
Salary Remaining : 44 015 $
Dillon Simpson 67 500 $ (3)
Salary Remaining : 42 443 $
Ben Harpur 65 333 $ (1)
Salary Remaining : 41 081 $
Patrick Brown 65 000 $ (1)
Salary Remaining : 40 871 $
Joe Hicketts 63 500 $ (5)
Salary Remaining : 39 928 $
Ryan Carter 62 500 $ (1)
Salary Remaining : 39 299 $
Drew Miller 60 000 $ (3)
Salary Remaining : 37 727 $
Joni Ortio 60 000 $ (2)
Salary Remaining : 37 727 $
Matt Hackett 60 000 $ (2)
Salary Remaining : 37 727 $
Total Farm Players22
Salary Commitment
Year 40 : 2 495 673 $
Year 41 : 1 882 250 $
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 $ - 5 983 - 99,72%
Level 2: 5000 - 58 $ - 4 973 - 99,46%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 3496 - 28 $ - 3 468 - 99,19%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left26
Average Attendance - %17 424 - 99,59%
Average Income per Game1 251 608 $
Year to Date Revenue18 774 120 $

Expense

Pro Players Total Salaries75 812 000 $
Farm Players Total Salaries2 598 500 $
Coaches Total Salaries9 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 186 914 $
Farm Year To Date Expenses1 476 508 $
Pro Salary Cap To Date26 895 872 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 541 808 $
Pro Remaining Season Days85
Pro Expenses Per Days632 925 $
Pro Estimated Expenses53 798 625 $
Farm Remaining Season Days83
Farm Expenses Per Days25 367 $
Farm Estimated Expenses2 105 461 $
Estimated Season Expenses55 904 086 $
Season Salary Cap75 812 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 188 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 812 000 $
Current Bank Account91 509 671 $
Projected Bank Account68 147 393 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (3)
-Salary Remaining : 6 660 448 $
Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 6 026 119 $
P.K. Subban 9 000 000 $ (5)
-Salary Remaining : 5 708 955 $
Mikko Koivu 6 750 000 $ (4)
-Salary Remaining : 4 281 716 $
Nicklas Backstrom 6 700 000 $ (2)
-Salary Remaining : 4 250 000 $
Oliver Ekman-Larsson 5 500 000 $ (5)
-Salary Remaining : 3 488 806 $
Kyle Palmieri 4 600 000 $ (4)
-Salary Remaining : 2 917 910 $
Josh Bailey 3 300 000 $ (6)
-Salary Remaining : 2 093 284 $
Charlie Coyle 3 200 000 $ (6)
-Salary Remaining : 2 029 851 $
Jake Allen 2 350 000 $ (2)
-Salary Remaining : 1 490 672 $
Robin Lehner 2 225 000 $ (3)
-Salary Remaining : 1 411 381 $
Nikita Zadorov 2 150 000 $ (3)
-Salary Remaining : 1 363 806 $
Vladislav Namestnikov 1 937 000 $ (2)
-Salary Remaining : 1 228 694 $
Luke Schenn 1 250 000 $ (5)
-Salary Remaining : 792 910 $
Ben Lovejoy 1 100 000 $ (1)
-Salary Remaining : 697 761 $
Brandon Manning 975 000 $ (3)
-Salary Remaining : 618 470 $
David Kampf 925 000 $ (5)
-Salary Remaining : 586 754 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 586 754 $
Jesper Bratt 825 000 $ (5)
-Salary Remaining : 523 321 $
Mattias Janmark 800 000 $ (1)
-Salary Remaining : 507 463 $
Noel Acciari 725 000 $ (5)
-Salary Remaining : 459 888 $
Dennis Rasmussen 575 000 $ (1)
-Salary Remaining : 364 739 $
Total Pro Players22
Salary Commitment
Year 40 : 75 812 000 $
Year 41 : 72 412 000 $
Year 42 : 61 425 000 $
Year 43 : 45 575 000 $
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 : 75 812 000 $
Year 41 : 72 412 000 $
Year 42 : 61 425 000 $
Year 43 : 45 575 000 $

Farm Players Salaries

Brandon Dubinsky 585 000 $ (1)
Salary Remaining : 367 841 $
Sergei Plotnikov 377 500 $ (1)
Salary Remaining : 237 367 $
Adam McQuaid 275 000 $ (3)
Salary Remaining : 172 917 $
Joe Colborne 250 000 $ (2)
Salary Remaining : 157 197 $
Patrick Eaves 100 000 $ (3)
Salary Remaining : 62 879 $
Victor Ejdsell 92 500 $ (5)
Salary Remaining : 58 163 $
Zach Aston-Reese 92 500 $ (5)
Salary Remaining : 58 163 $
Jakub Jerabek 92 500 $ (5)
Salary Remaining : 58 163 $
Nicolas Kerdiles 92 500 $ (3)
Salary Remaining : 58 163 $
Conor Sheary 92 500 $ (1)
Salary Remaining : 58 163 $
Brett Connolly 85 000 $ (2)
Salary Remaining : 53 447 $
Magnus Paajarvi 80 000 $ (4)
Salary Remaining : 50 303 $
Tomas Hyka 71 000 $ (5)
Salary Remaining : 44 644 $
Mikhail Grigorenko 67 500 $ (1)
Salary Remaining : 42 443 $
Sam Carrick 65 000 $ (3)
Salary Remaining : 40 871 $
Brendan Shinnimin 60 000 $ (1)
Salary Remaining : 37 727 $
Jiri Sekac 60 000 $ (2)
Salary Remaining : 37 727 $
Kent Simpson 60 000 $ (2)
Salary Remaining : 37 727 $
Total Farm Players18
Salary Commitment
Year 40 : 2 598 500 $
Year 41 : 1 416 000 $
Year 42 : 961 000 $
Year 43 : 428 500 $
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 $ - 4 988 - 83,14%
Level 2: 5000 - 60 $ - 4 898 - 97,95%
Level 3: 2000 - 35 $ - 1 987 - 99,36%
Level 4: 4532 - 20 $ - 4 532 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18532

Income

Home Games Left25
Average Attendance - %17 405 - 93,92%
Average Income per Game1 210 518 $
Year to Date Revenue19 368 290 $

Expense

Pro Players Total Salaries54 804 167 $
Farm Players Total Salaries1 165 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 771 450 $
Farm Year To Date Expenses656 123 $
Pro Salary Cap To Date20 308 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 262 953 $
Pro Remaining Season Days85
Pro Expenses Per Days438 837 $
Pro Estimated Expenses37 301 145 $
Farm Remaining Season Days83
Farm Expenses Per Days12 617 $
Farm Estimated Expenses1 047 211 $
Estimated Season Expenses38 348 356 $
Season Salary Cap54 804 167 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 195 833 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 804 167 $
Current Bank Account43 969 741 $
Projected Bank Account35 884 338 $

Pro Players Salaries

Pavel Datsyuk 8 000 000 $ (3)
-Salary Remaining : 5 074 627 $
Stephen Weiss 5 000 000 $ (2)
-Salary Remaining : 3 171 642 $
Scott Gomez 5 000 000 $ (1)
-Salary Remaining : 3 171 642 $
Fedor Tyutin 4 500 000 $ (1)
-Salary Remaining : 2 854 478 $
Scott Glennie 4 000 000 $ (1)
-Salary Remaining : 2 537 313 $
Eeli Tolvanen 3 145 833 $ (5)
-Salary Remaining : 1 995 491 $
Dale Weise 2 350 000 $ (3)
-Salary Remaining : 1 490 672 $
Kevin Marshall 2 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Patrick Wiercioch 2 000 000 $ (1)
-Salary Remaining : 1 268 657 $
Philip Varone 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Matt O'Connor 2 000 000 $ (4)
-Salary Remaining : 1 268 657 $
Philip Larsen 2 000 000 $ (2)
-Salary Remaining : 1 268 657 $
Tyson Jost 1 704 167 $ (3)
-Salary Remaining : 1 081 001 $
Erikk Gustafsson 1 500 000 $ (1)
-Salary Remaining : 951 493 $
Alexey Marchenko 1 450 000 $ (3)
-Salary Remaining : 919 776 $
Cody McLeod (Out of Payroll) 1 333 333 $ (3)
-Salary Remaining : 845 771 $
Tye McGinn 1 000 000 $ (6)
-Salary Remaining : 634 328 $
Chris Summers 1 000 000 $ (2)
-Salary Remaining : 634 328 $
Jyrki Jokipakka 1 000 000 $ (6)
-Salary Remaining : 634 328 $
Simon Despres 1 000 000 $ (5)
-Salary Remaining : 634 328 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 586 754 $
Rocco Grimaldi 750 000 $ (2)
-Salary Remaining : 475 746 $
Ross Johnston 666 667 $ (2)
-Salary Remaining : 422 886 $
Petteri Lindbohm (Out of Payroll) 650 000 $ (5)
-Salary Remaining : 412 313 $
Miikka Salomaki 612 500 $ (4)
-Salary Remaining : 388 526 $
Matt Climie 600 000 $ (2)
-Salary Remaining : 380 597 $
Brandon Gormley 600 000 $ (4)
-Salary Remaining : 380 597 $
Jean-Francois Berube (Out of Payroll) 562 500 $ (1)
-Salary Remaining : 356 810 $
Total Pro Players28
Salary Commitment
Year 40 : 57 350 000 $
Year 41 : 37 787 500 $
Year 42 : 25 770 833 $
Year 43 : 10 008 333 $
Salary Average Commitment
Year 40 : 37 000 000 $
Year 41 : 24 500 000 $
Year 42 : 14 000 000 $
Year 43 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 57 350 000 $
Year 41 : 37 787 500 $
Year 42 : 25 770 833 $
Year 43 : 10 008 333 $

Farm Players Salaries

Andrej Nestrasil 150 000 $ (3)
Salary Remaining : 94 318 $
Adam Payerl 150 000 $ (2)
Salary Remaining : 94 318 $
Nikita Filatov 125 000 $ (4)
Salary Remaining : 78 598 $
Carl Klingberg 125 000 $ (4)
Salary Remaining : 78 598 $
Tomas Vincour 100 000 $ (5)
Salary Remaining : 62 879 $
Shane Gersich 92 500 $ (5)
Salary Remaining : 58 163 $
Eric Tangradi 90 000 $ (3)
Salary Remaining : 56 591 $
Emile Poirier 86 333 $ (1)
Salary Remaining : 54 285 $
Dylan Ferguson 71 667 $ (5)
Salary Remaining : 45 063 $
Bobby Farnham 60 000 $ (5)
Salary Remaining : 37 727 $
Tanner Richard 57 500 $ (3)
Salary Remaining : 36 155 $
Marek Hrivik 57 500 $ (1)
Salary Remaining : 36 155 $
Total Farm Players12
Salary Commitment
Year 40 : 1 165 500 $
Year 41 : 1 021 667 $
Year 42 : 871 667 $
Year 43 : 574 167 $
Salary Average Commitment
Year 40 : 790 000 $
Year 41 : 790 000 $
Year 42 : 640 000 $
Year 43 : 400 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 97 $ - 5 997 - 99,95%
Level 2: 5000 - 58 $ - 4 973 - 99,47%
Level 3: 2000 - 37 $ - 1 995 - 99,74%
Level 4: 4600 - 22 $ - 4 590 - 99,79%
Luxury : 1000 - 193 $ - 1 000 - 100,00%
Total Capacity :18600

Income

Home Games Left26
Average Attendance - %18 555 - 99,76%
Average Income per Game1 299 838 $
Year to Date Revenue19 497 565 $

Expense

Pro Players Total Salaries56 103 333 $
Farm Players Total Salaries2 616 334 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 595 881 $
Farm Year To Date Expenses1 160 971 $
Pro Salary Cap To Date19 767 520 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 795 779 $
Pro Remaining Season Days85
Pro Expenses Per Days455 995 $
Pro Estimated Expenses38 759 575 $
Farm Remaining Season Days83
Farm Expenses Per Days23 609 $
Farm Estimated Expenses1 959 547 $
Estimated Season Expenses40 719 122 $
Season Salary Cap56 103 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $20 896 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 103 333 $
Current Bank Account166 729 008 $
Projected Bank Account159 805 665 $

Pro Players Salaries

David Rundblad 10 500 000 $ (1)
-Salary Remaining : 6 660 448 $
Nathan MacKinnon 6 300 000 $ (2)
-Salary Remaining : 3 996 269 $
Chris VandeVelde 4 000 000 $ (2)
-Salary Remaining : 2 537 313 $
Nico Hischier 3 775 000 $ (5)
-Salary Remaining : 2 394 590 $
David Perron 3 750 000 $ (5)
-Salary Remaining : 2 378 731 $
Ryan Spooner 2 825 000 $ (6)
-Salary Remaining : 1 791 978 $
Ryan Murray 2 825 000 $ (2)
-Salary Remaining : 1 791 978 $
Erik Haula 2 750 000 $ (5)
-Salary Remaining : 1 744 403 $
Kevan Miller 2 500 000 $ (3)
-Salary Remaining : 1 585 821 $
Patrick Maroon 2 000 000 $ (5)
-Salary Remaining : 1 268 657 $
Zach Werenski 1 775 000 $ (3)
-Salary Remaining : 1 125 933 $
Pavel Zacha 1 744 166 $ (1)
-Salary Remaining : 1 106 374 $
Jakob Chychrun 1 350 000 $ (3)
-Salary Remaining : 856 343 $
Thomas Chabot 1 254 167 $ (3)
-Salary Remaining : 795 554 $
William Karlsson 1 000 000 $ (2)
-Salary Remaining : 634 328 $
Jesper Fast 950 000 $ (4)
-Salary Remaining : 602 612 $
Kyle Brodziak 950 000 $ (1)
-Salary Remaining : 602 612 $
Sebastian Aho 925 000 $ (5)
-Salary Remaining : 586 754 $
Tomas Nosek 925 000 $ (1)
-Salary Remaining : 586 754 $
Connor Hellebuyck 925 000 $ (1)
-Salary Remaining : 586 754 $
Andreas Athanasiou 902 500 $ (1)
-Salary Remaining : 572 481 $
Trevor van Riemsdyk 825 000 $ (4)
-Salary Remaining : 523 321 $
Anton Forsberg 750 000 $ (1)
-Salary Remaining : 475 746 $
Colin Miller 602 500 $ (1)
-Salary Remaining : 382 183 $
Total Pro Players24
Salary Commitment
Year 40 : 56 103 333 $
Year 41 : 38 804 167 $
Year 42 : 24 679 167 $
Year 43 : 17 800 000 $
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 : 56 103 333 $
Year 41 : 38 804 167 $
Year 42 : 24 679 167 $
Year 43 : 17 800 000 $

Farm Players Salaries

Dwight King 400 000 $ (1)
Salary Remaining : 251 515 $
Logan Brown 160 417 $ (5)
Salary Remaining : 100 868 $
Troy Terry 149 167 $ (5)
Salary Remaining : 93 794 $
Joakim Nordstrom 127 500 $ (1)
Salary Remaining : 80 170 $
J.T. Brown 125 000 $ (3)
Salary Remaining : 78 598 $
Nikolay Goldobin 107 583 $ (1)
Salary Remaining : 67 647 $
Anthony Cirelli 93 583 $ (5)
Salary Remaining : 58 844 $
Josh Archibald 92 500 $ (1)
Salary Remaining : 58 163 $
Dominic Toninato 92 500 $ (5)
Salary Remaining : 58 163 $
Dillon Heatherington 92 500 $ (5)
Salary Remaining : 58 163 $
Nikita Tryamkin 92 500 $ (1)
Salary Remaining : 58 163 $
Jason Kasdorf 92 500 $ (1)
Salary Remaining : 58 163 $
Alex Nedeljkovic 89 417 $ (3)
Salary Remaining : 56 224 $
Filip Chlapik 89 417 $ (5)
Salary Remaining : 56 224 $
Ivan Barbashev 86 333 $ (3)
Salary Remaining : 54 285 $
Nelson Nogier 77 167 $ (3)
Salary Remaining : 48 521 $
Harri Sateri 75 000 $ (5)
Salary Remaining : 47 159 $
Vincent Hinostroza 71 750 $ (1)
Salary Remaining : 45 116 $
Curtis McKenzie 70 000 $ (4)
Salary Remaining : 44 015 $
Seth Helgeson 65 000 $ (3)
Salary Remaining : 40 871 $
Seth Griffith 65 000 $ (2)
Salary Remaining : 40 871 $
Joakim Ryan 65 000 $ (5)
Salary Remaining : 40 871 $
Zack Mitchell 61 500 $ (3)
Salary Remaining : 38 670 $
Alexandre Carrier 60 000 $ (1)
Salary Remaining : 37 727 $
Nic Dowd 60 000 $ (1)
Salary Remaining : 37 727 $
Corban Knight 55 000 $ (3)
Salary Remaining : 34 583 $
Total Farm Players26
Salary Commitment
Year 40 : 2 616 334 $
Year 41 : 1 512 001 $
Year 42 : 1 447 001 $
Year 43 : 887 584 $
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 114 742 850 $ 64 090 832 $ 12 909 168 $ 12 090 832 $ 222648
Black Hawks 47 995 432 $ 72 150 416 $ 4 849 584 $ 20 150 416 $ 222749
Blue Jackets 62 503 568 $ 67 532 142 $ 9 467 858 $ 15 532 142 $ 212647
Blues 73 170 183 $ 74 705 627 $ 2 294 373 $ 22 705 627 $ 212344
Bruins 66 745 048 $ 52 193 835 $ 24 806 165 $ 193 835 $ 261541
Canadiens (3 110 801 $) 75 786 059 $ 1 213 941 $ 23 786 059 $ 222042
Canucks 136 054 375 $ 62 949 443 $ 14 050 557 $ 10 949 443 $ 211839
Capitals 5 181 041 $ 71 970 962 $ 5 029 038 $ 19 970 962 $ 212041
Coyotes 96 811 197 $ 59 733 290 $ 17 266 710 $ 7 733 290 $ 292049
Devils 57 611 555 $ 73 316 166 $ 3 683 834 $ 21 316 166 $ 202949
Ducks 43 902 915 $ 69 000 957 $ 7 999 043 $ 17 000 957 $ 221739
Flames 8 302 693 $ 73 998 334 $ 3 001 666 $ 21 998 334 $ 211536
Flyers (18 909 014 $) 76 143 333 $ 856 667 $ 24 143 333 $ 202747
Hurricanes 160 943 859 $ 54 989 166 $ 22 010 834 $ 2 989 166 $ 252550
Islanders (5 888 017 $) 75 020 833 $ 1 979 167 $ 23 020 833 $ 231235
Jets (223 884 $) 75 475 417 $ 1 524 583 $ 23 475 417 $ 202848
Kings 143 298 028 $ 56 370 000 $ 20 630 000 $ 4 370 000 $ 261238
Lightning 71 848 690 $ 54 084 062 $ 22 915 938 $ 2 084 062 $ 211637
Maple Leafs 52 402 892 $ 76 937 666 $ 62 334 $ 24 937 666 $ 211637
Oilers 67 801 673 $ 69 573 096 $ 7 426 904 $ 17 573 096 $ 222749
Panthers 113 491 552 $ 70 341 794 $ 6 658 206 $ 18 341 794 $ 212142
Penguins 139 843 922 $ 66 193 333 $ 10 806 667 $ 14 193 333 $ 222042
Predators 53 104 719 $ 73 484 167 $ 3 515 833 $ 21 484 167 $ 211940
Rangers (337 829 $) 66 775 001 $ 10 224 999 $ 14 775 001 $ 222345
Red Wings 22 839 832 $ 74 084 166 $ 2 915 834 $ 22 084 166 $ 202848
Sabres 40 531 072 $ 54 785 335 $ 22 214 665 $ 2 785 335 $ 212647
Senators 61 884 485 $ 63 701 795 $ 13 298 205 $ 11 701 795 $ 212243
Sharks 91 509 671 $ 75 812 000 $ 1 188 000 $ 23 812 000 $ 221840
Stars 43 969 741 $ 54 804 167 $ 22 195 833 $ 2 804 167 $ 281240
Wild 166 729 008 $ 56 103 333 $ 20 896 667 $ 4 103 333 $ 242650
© 2019 Association Canadienne de Cyber Hockey