Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 98 $ - 5 395 - 89,92%
Level 2: 5000 - 62 $ - 4 252 - 85,05%
Level 3: 2000 - 40 $ - 1 767 - 88,37%
Level 4: 5099 - 24 $ - 4 546 - 89,15%
Luxury : 1000 - 194 $ - 1 000 - 100,00%
Total Capacity :19099

Income

Home Games Left2
Average Attendance - %16 961 - 88,81%
Average Income per Game1 286 682 $
Year to Date Revenue24 446 955 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries2 895 500 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 447 800 $
Farm Year To Date Expenses3 679 407 $
Pro Salary Cap To Date56 021 331 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 573 364 $
Pro Remaining Season Days8
Pro Expenses Per Days1 046 324 $
Pro Estimated Expenses8 370 592 $
Farm Remaining Season Days9
Farm Expenses Per Days55 370 $
Farm Estimated Expenses498 330 $
Estimated Season Expenses8 868 922 $
Season Salary Cap68 400 000 $
Estimate Under Maximum Salary Cap of 77 000 000 $8 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 400 000 $
Current Bank Account85 300 263 $
Projected Bank Account79 004 705 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 717 647 $
Tomas Plekanec 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Alexander Steen 5 800 000 $ (4)
-Salary Remaining : 682 353 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 658 824 $
Andrej Sekera 5 500 000 $ (3)
-Salary Remaining : 647 059 $
Alexander Edler 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 588 235 $
Deryk Engelland 4 275 000 $ (4)
-Salary Remaining : 502 941 $
Tyler Bozak 4 200 000 $ (2)
-Salary Remaining : 494 118 $
Tomas Hertl 3 000 000 $ (6)
-Salary Remaining : 352 941 $
Mikkel Boedker 2 550 000 $ (1)
-Salary Remaining : 300 000 $
Chris Kreider 2 475 000 $ (2)
-Salary Remaining : 291 176 $
Daniel Winnik 2 250 000 $ (1)
-Salary Remaining : 264 706 $
Calle Jarnkrok 2 000 000 $ (5)
-Salary Remaining : 235 294 $
Thomas Vanek 2 000 000 $ (4)
-Salary Remaining : 235 294 $
Drake Caggiula 1 350 000 $ (4)
-Salary Remaining : 158 824 $
Ben Lovejoy 1 100 000 $ (2)
-Salary Remaining : 129 412 $
Radko Gudas 991 667 $ (3)
-Salary Remaining : 116 667 $
Colton Parayko 925 000 $ (2)
-Salary Remaining : 108 824 $
Vince Dunn 883 333 $ (6)
-Salary Remaining : 103 922 $
Tim Schaller 775 000 $ (6)
-Salary Remaining : 91 176 $
Aaron Dell 625 000 $ (4)
-Salary Remaining : 73 529 $
Total Pro Players22
Salary Commitment
Year 39 : 68 400 000 $
Year 40 : 52 600 000 $
Year 41 : 33 300 000 $
Year 42 : 26 808 333 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 68 400 000 $
Year 40 : 52 600 000 $
Year 41 : 33 300 000 $
Year 42 : 26 808 333 $

Farm Players Salaries

Patrick Sharp 550 000 $ (1)
Salary Remaining : 71 739 $
Andy Welinski 177 500 $ (6)
Salary Remaining : 23 152 $
Tucker Poolman 177 500 $ (6)
Salary Remaining : 23 152 $
Wade Megan 177 500 $ (3)
Salary Remaining : 23 152 $
Marcus Sorensen 135 000 $ (4)
Salary Remaining : 17 609 $
Henrik Haapala 135 000 $ (6)
Salary Remaining : 17 609 $
Vernon Fiddler 125 000 $ (1)
Salary Remaining : 16 304 $
Jeremy Smith 97 500 $ (1)
Salary Remaining : 12 717 $
TJ Brennan 97 500 $ (4)
Salary Remaining : 12 717 $
Casey Nelson 92 500 $ (2)
Salary Remaining : 12 065 $
Andrew Poturalski 92 500 $ (4)
Salary Remaining : 12 065 $
Riley Barber 92 500 $ (4)
Salary Remaining : 12 065 $
Matthew Highmore 92 500 $ (6)
Salary Remaining : 12 065 $
Madison Bowey 90 250 $ (6)
Salary Remaining : 11 772 $
Chris Bigras 86 333 $ (2)
Salary Remaining : 11 261 $
Christian Jaros 80 167 $ (6)
Salary Remaining : 10 457 $
Vojtech Mozik 68 000 $ (2)
Salary Remaining : 8 870 $
Brett Kulak 65 000 $ (2)
Salary Remaining : 8 478 $
Tanner Fritz 65 000 $ (6)
Salary Remaining : 8 478 $
Sami Aittokallio 60 000 $ (1)
Salary Remaining : 7 826 $
Frederick Gaudreau 59 500 $ (4)
Salary Remaining : 7 761 $
Garrett Mitchell 58 750 $ (4)
Salary Remaining : 7 663 $
Justin Florek 55 000 $ (3)
Salary Remaining : 7 174 $
Joonas Nattinen 55 000 $ (2)
Salary Remaining : 7 174 $
Jordan Szwarz 55 000 $ (4)
Salary Remaining : 7 174 $
Cade Fairchild 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players26
Salary Commitment
Year 39 : 2 895 500 $
Year 40 : 2 063 000 $
Year 41 : 1 641 167 $
Year 42 : 1 408 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 117 - 85,28%
Level 2: 5000 - 60 $ - 4 978 - 99,55%
Level 3: 2000 - 35 $ - 1 994 - 99,69%
Level 4: 6500 - 20 $ - 5 089 - 78,29%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20500

Income

Home Games Left2
Average Attendance - %18 177 - 88,67%
Average Income per Game1 300 097 $
Year to Date Revenue24 701 848 $

Expense

Pro Players Total Salaries55 846 249 $
Farm Players Total Salaries3 285 708 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 335 131 $
Farm Year To Date Expenses4 644 360 $
Pro Salary Cap To Date51 570 415 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 600 195 $
Pro Remaining Season Days8
Pro Expenses Per Days850 680 $
Pro Estimated Expenses6 805 440 $
Farm Remaining Season Days9
Farm Expenses Per Days76 604 $
Farm Estimated Expenses689 436 $
Estimated Season Expenses7 494 876 $
Season Salary Cap55 846 249 $
Estimate Under Maximum Salary Cap of 77 000 000 $21 153 751 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 846 249 $
Current Bank Account21 549 182 $
Projected Bank Account16 654 501 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (6)
-Salary Remaining : 1 000 000 $
Brandon Saad 6 000 000 $ (3)
-Salary Remaining : 705 882 $
Andrew MacDonald 5 000 000 $ (4)
-Salary Remaining : 588 235 $
Morgan Rielly 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Justin Faulk 4 833 333 $ (1)
-Salary Remaining : 568 627 $
Cody Eakin 3 850 000 $ (5)
-Salary Remaining : 452 941 $
Andy Greene 3 000 000 $ (1)
-Salary Remaining : 352 941 $
Alex Galchenyuk 2 800 000 $ (1)
-Salary Remaining : 329 412 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 294 118 $
Jason Chimera 2 250 000 $ (2)
-Salary Remaining : 264 706 $
Nick Schmaltz 1 541 667 $ (4)
-Salary Remaining : 181 373 $
Alex Tuch 1 350 000 $ (4)
-Salary Remaining : 158 824 $
Sonny Milano 1 263 333 $ (2)
-Salary Remaining : 148 627 $
Jon Merrill 1 137 500 $ (1)
-Salary Remaining : 133 824 $
Louis Domingue 1 050 000 $ (2)
-Salary Remaining : 123 529 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 108 824 $
Phillip Danault 912 500 $ (4)
-Salary Remaining : 107 353 $
Ben Hutton 896 250 $ (2)
-Salary Remaining : 105 441 $
Jujhar Khaira 894 166 $ (2)
-Salary Remaining : 105 196 $
Evan Rodrigues 842 500 $ (2)
-Salary Remaining : 99 118 $
Sam Gagner 650 000 $ (4)
-Salary Remaining : 76 471 $
Joe Morrow 650 000 $ (2)
-Salary Remaining : 76 471 $
Total Pro Players22
Salary Commitment
Year 39 : 55 846 249 $
Year 40 : 36 575 416 $
Year 41 : 27 804 167 $
Year 42 : 21 804 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 55 846 249 $
Year 40 : 36 575 416 $
Year 41 : 27 804 167 $
Year 42 : 21 804 167 $

Farm Players Salaries

John-Michael Liles 387 500 $ (2)
Salary Remaining : 50 543 $
Jesse Puljujarvi 342 500 $ (4)
Salary Remaining : 44 674 $
Michael Dal Colle 306 333 $ (6)
Salary Remaining : 39 957 $
Lance Bouma 220 000 $ (4)
Salary Remaining : 28 696 $
Adam Gaudette 149 167 $ (6)
Salary Remaining : 19 457 $
Martin Necas 146 250 $ (6)
Salary Remaining : 19 076 $
Dylan Sikura 138 750 $ (6)
Salary Remaining : 18 098 $
Nicholas Merkley 107 583 $ (6)
Salary Remaining : 14 033 $
Justin Peters 100 000 $ (2)
Salary Remaining : 13 043 $
Jonas Hiller 100 000 $ (1)
Salary Remaining : 13 043 $
Sammy Blais 93 583 $ (6)
Salary Remaining : 12 207 $
Daniel Carr 92 500 $ (2)
Salary Remaining : 12 065 $
Dominic Turgeon 91 917 $ (6)
Salary Remaining : 11 989 $
Vladislav Kamenev 89 417 $ (4)
Salary Remaining : 11 663 $
Remi Elie 89 417 $ (4)
Salary Remaining : 11 663 $
Morgan Klimchuk 86 333 $ (6)
Salary Remaining : 11 261 $
Kyle Rau 85 875 $ (2)
Salary Remaining : 11 201 $
Marko Dano 85 000 $ (5)
Salary Remaining : 11 087 $
Ethan Bear 79 833 $ (6)
Salary Remaining : 10 413 $
Gemel Smith 70 000 $ (4)
Salary Remaining : 9 130 $
Tyler Graovac 62 500 $ (3)
Salary Remaining : 8 152 $
Julian Melchiori 62 500 $ (2)
Salary Remaining : 8 152 $
Alan Quine 61 250 $ (2)
Salary Remaining : 7 989 $
Dennis Everberg 60 000 $ (5)
Salary Remaining : 7 826 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 7 826 $
Bogdan Yakimov 60 000 $ (3)
Salary Remaining : 7 826 $
Jeremy Morin 57 500 $ (3)
Salary Remaining : 7 500 $
Total Farm Players27
Salary Commitment
Year 39 : 3 285 708 $
Year 40 : 3 125 708 $
Year 41 : 2 336 083 $
Year 42 : 2 156 083 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 5 222 - 74,60%
Level 2: 5500 - 75 $ - 3 627 - 65,95%
Level 3: 2500 - 50 $ - 1 407 - 56,27%
Level 4: 5000 - 20 $ - 4 850 - 96,99%
Luxury : 2000 - 185 $ - 1 182 - 59,12%
Total Capacity :22000

Income

Home Games Left2
Average Attendance - %16 288 - 74,03%
Average Income per Game1 298 289 $
Year to Date Revenue24 667 496 $

Expense

Pro Players Total Salaries70 211 974 $
Farm Players Total Salaries2 612 198 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 944 720 $
Farm Year To Date Expenses2 892 670 $
Pro Salary Cap To Date61 180 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 596 579 $
Pro Remaining Season Days8
Pro Expenses Per Days1 061 941 $
Pro Estimated Expenses8 495 528 $
Farm Remaining Season Days9
Farm Expenses Per Days48 728 $
Farm Estimated Expenses438 552 $
Estimated Season Expenses8 934 080 $
Season Salary Cap70 211 974 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 788 026 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 211 974 $
Current Bank Account32 908 254 $
Projected Bank Account26 570 753 $

Pro Players Salaries

Shea Weber 7 857 143 $ (5)
-Salary Remaining : 924 370 $
David Pastrnak 6 666 666 $ (2)
-Salary Remaining : 784 314 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 647 059 $
Evander Kane 5 250 000 $ (3)
-Salary Remaining : 617 647 $
Brayden Schenn 5 125 000 $ (6)
-Salary Remaining : 602 941 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 509 804 $
Patric Hornqvist 4 250 000 $ (5)
-Salary Remaining : 500 000 $
Cam Talbot 4 166 667 $ (4)
-Salary Remaining : 490 196 $
Alexei Emelin 4 100 000 $ (1)
-Salary Remaining : 482 353 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 470 588 $
Ondrej Palat 3 333 333 $ (5)
-Salary Remaining : 392 157 $
Brandon Tanev 2 999 999 $ (1)
-Salary Remaining : 352 941 $
Nino Niederreiter 2 666 667 $ (2)
-Salary Remaining : 313 726 $
Ryan Ellis 2 500 000 $ (6)
-Salary Remaining : 294 118 $
Micheal Ferland 1 750 000 $ (6)
-Salary Remaining : 205 882 $
Alex Petrovic 1 050 000 $ (1)
-Salary Remaining : 123 529 $
Joel Edmundson 925 000 $ (2)
-Salary Remaining : 108 824 $
Brock McGinn 894 166 $ (2)
-Salary Remaining : 105 196 $
J.T. Miller 874 000 $ (2)
-Salary Remaining : 102 824 $
Chris Tierney 735 000 $ (4)
-Salary Remaining : 86 471 $
Blake Coleman 660 000 $ (4)
-Salary Remaining : 77 647 $
Mike Condon 575 000 $ (2)
-Salary Remaining : 67 647 $
Total Pro Players22
Salary Commitment
Year 39 : 70 211 974 $
Year 40 : 57 728 642 $
Year 41 : 45 127 143 $
Year 42 : 39 877 143 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 70 211 974 $
Year 40 : 57 728 642 $
Year 41 : 45 127 143 $
Year 42 : 39 877 143 $

Farm Players Salaries

Cory Conacher 300 000 $ (2)
Salary Remaining : 39 130 $
Brad Hunt 300 000 $ (3)
Salary Remaining : 39 130 $
Eric Gelinas 157 500 $ (3)
Salary Remaining : 20 543 $
Mark Jankowski 149 375 $ (4)
Salary Remaining : 19 484 $
Hunter Shinkaruk 107 583 $ (2)
Salary Remaining : 14 033 $
Brendan Lemieux 103 907 $ (6)
Salary Remaining : 13 553 $
Riku Helenius 100 000 $ (1)
Salary Remaining : 13 043 $
Nick Cousins 100 000 $ (3)
Salary Remaining : 13 043 $
Rob O'Gara 92 500 $ (4)
Salary Remaining : 12 065 $
Patrick Sieloff 89 417 $ (2)
Salary Remaining : 11 663 $
Warren Foegele 80 000 $ (6)
Salary Remaining : 10 435 $
Tim Heed 77 500 $ (4)
Salary Remaining : 10 109 $
Marek Langhamer 73 333 $ (4)
Salary Remaining : 9 565 $
Iiro Pakarinen 72 500 $ (2)
Salary Remaining : 9 457 $
Dominik Simon 69 250 $ (2)
Salary Remaining : 9 033 $
Tanner Kero 66 750 $ (2)
Salary Remaining : 8 707 $
Colby Cave 65 500 $ (6)
Salary Remaining : 8 543 $
Paul Carey 65 000 $ (4)
Salary Remaining : 8 478 $
Brett Lernout 62 833 $ (2)
Salary Remaining : 8 196 $
Kyle Baun 62 500 $ (2)
Salary Remaining : 8 152 $
Stefan Elliott 60 000 $ (3)
Salary Remaining : 7 826 $
T.J. Tynan 60 000 $ (4)
Salary Remaining : 7 826 $
Tyler Randell 60 000 $ (2)
Salary Remaining : 7 826 $
Ryan Bourque 60 000 $ (1)
Salary Remaining : 7 826 $
Michael Latta 60 000 $ (3)
Salary Remaining : 7 826 $
Connor Brickley 59 250 $ (2)
Salary Remaining : 7 728 $
Aaron Ness 57 500 $ (2)
Salary Remaining : 7 500 $
Total Farm Players27
Salary Commitment
Year 39 : 2 612 198 $
Year 40 : 2 452 198 $
Year 41 : 1 444 615 $
Year 42 : 767 115 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 98 $ - 5 433 - 89,07%
Level 2: 5100 - 76 $ - 3 310 - 64,90%
Level 3: 2100 - 44 $ - 1 409 - 67,11%
Level 4: 7250 - 29 $ - 3 116 - 42,98%
Luxury : 1100 - 210 $ - 862 - 78,34%
Total Capacity :21650

Income

Home Games Left1
Average Attendance - %14 130 - 65,26%
Average Income per Game1 287 868 $
Year to Date Revenue25 757 367 $

Expense

Pro Players Total Salaries70 869 629 $
Farm Players Total Salaries3 223 433 $
Coaches Total Salaries3 701 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 594 714 $
Farm Year To Date Expenses3 634 505 $
Pro Salary Cap To Date66 653 542 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 287 868 $
Pro Remaining Season Days8
Pro Expenses Per Days1 074 553 $
Pro Estimated Expenses8 596 424 $
Farm Remaining Season Days9
Farm Expenses Per Days68 470 $
Farm Estimated Expenses616 230 $
Estimated Season Expenses9 212 654 $
Season Salary Cap70 869 629 $
Estimate Under Maximum Salary Cap of 77 000 000 $6 130 371 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 869 629 $
Current Bank Account52 889 696 $
Projected Bank Account44 964 910 $

Pro Players Salaries

Zach Parise 7 538 462 $ (1)
-Salary Remaining : 886 878 $
Vladimir Tarasenko 7 500 000 $ (6)
-Salary Remaining : 882 353 $
Ryan Kesler 6 875 000 $ (3)
-Salary Remaining : 808 824 $
Tyler Seguin 5 750 000 $ (4)
-Salary Remaining : 676 471 $
Ben Bishop 4 916 667 $ (6)
-Salary Remaining : 578 431 $
Carl Soderberg 4 750 000 $ (2)
-Salary Remaining : 558 824 $
Bryan Little 4 700 000 $ (2)
-Salary Remaining : 552 941 $
Artem Anisimov 4 500 000 $ (4)
-Salary Remaining : 529 412 $
Victor Hedman 4 000 000 $ (4)
-Salary Remaining : 470 588 $
Connor Murphy 3 850 000 $ (4)
-Salary Remaining : 452 941 $
Trevor Daley 3 300 000 $ (1)
-Salary Remaining : 388 235 $
Martin Hanzal 3 100 000 $ (4)
-Salary Remaining : 364 706 $
Frans Nielsen 2 750 000 $ (1)
-Salary Remaining : 323 529 $
Nick Ritchie 1 627 500 $ (2)
-Salary Remaining : 191 471 $
Matt Bartkowski 1 000 000 $ (5)
-Salary Remaining : 117 647 $
Griffen Molino 925 000 $ (4)
-Salary Remaining : 108 824 $
Klas Dahlbeck 850 000 $ (3)
-Salary Remaining : 100 000 $
Reto Berra 806 000 $ (3)
-Salary Remaining : 94 824 $
Nicolas Deslauriers 775 000 $ (5)
-Salary Remaining : 91 176 $
Daniel Brickley 750 000 $ (6)
-Salary Remaining : 88 235 $
Tanner Glass 606 000 $ (2)
-Salary Remaining : 71 294 $
Total Pro Players21
Salary Commitment
Year 39 : 70 869 629 $
Year 40 : 57 281 167 $
Year 41 : 45 597 667 $
Year 42 : 37 066 667 $
Salary Average Commitment
Year 39 : 1 000 000 $
Year 40 : 1 000 000 $
Year 41 : 1 000 000 $
Year 42 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 70 869 629 $
Year 40 : 57 281 167 $
Year 41 : 45 597 667 $
Year 42 : 37 066 667 $

Farm Players Salaries

Marc Methot 490 000 $ (5)
Salary Remaining : 63 913 $
Nikolay Kulemin 425 000 $ (1)
Salary Remaining : 55 435 $
Evgeny Medvedev 300 000 $ (1)
Salary Remaining : 39 130 $
Kevin Klein 290 000 $ (3)
Salary Remaining : 37 826 $
Karri Ramo 275 000 $ (1)
Salary Remaining : 35 870 $
Kevin Bieksa 250 000 $ (4)
Salary Remaining : 32 609 $
Anthony DeAngelo 126 333 $ (4)
Salary Remaining : 16 478 $
Dylan Gambrell 113 750 $ (6)
Salary Remaining : 14 837 $
John Gilmour 92 500 $ (6)
Salary Remaining : 12 065 $
Ales Hemsky 80 100 $ (3)
Salary Remaining : 10 448 $
Michal Rozsival 80 100 $ (2)
Salary Remaining : 10 448 $
Mikko Koskinen 80 100 $ (4)
Salary Remaining : 10 448 $
Ryan Murphy 78 750 $ (4)
Salary Remaining : 10 272 $
Chase Balisy 65 000 $ (6)
Salary Remaining : 8 478 $
Josh Leivo 61 250 $ (4)
Salary Remaining : 7 989 $
John Ramage 61 250 $ (1)
Salary Remaining : 7 989 $
Dainius Zubrus 60 600 $ (2)
Salary Remaining : 7 904 $
Mike Santorelli 60 600 $ (2)
Salary Remaining : 7 904 $
Tyler Kennedy 60 600 $ (2)
Salary Remaining : 7 904 $
Brent Regner 60 000 $ (3)
Salary Remaining : 7 826 $
Kevin Porter 57 500 $ (2)
Salary Remaining : 7 500 $
Henrik Karlsson 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players22
Salary Commitment
Year 39 : 3 223 433 $
Year 40 : 2 107 183 $
Year 41 : 1 787 783 $
Year 42 : 1 357 683 $
Salary Average Commitment
Year 39 : 250 000 $
Year 40 : 250 000 $
Year 41 : 250 000 $
Year 42 : 250 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 4 680 - 72,00%
Level 2: 5500 - 90 $ - 3 027 - 55,04%
Level 3: 2500 - 60 $ - 1 146 - 45,83%
Level 4: 7250 - 50 $ - 2 900 - 40,00%
Luxury : 1250 - 250 $ - 760 - 60,79%
Total Capacity :23000

Income

Home Games Left2
Average Attendance - %12 513 - 54,40%
Average Income per Game1 315 194 $
Year to Date Revenue24 988 684 $

Expense

Pro Players Total Salaries60 591 667 $
Farm Players Total Salaries955 500 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 827 200 $
Farm Year To Date Expenses1 644 285 $
Pro Salary Cap To Date55 503 660 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 630 388 $
Pro Remaining Season Days8
Pro Expenses Per Days913 113 $
Pro Estimated Expenses7 304 904 $
Farm Remaining Season Days9
Farm Expenses Per Days22 543 $
Farm Estimated Expenses202 887 $
Estimated Season Expenses7 507 791 $
Season Salary Cap60 591 667 $
Estimate Under Maximum Salary Cap of 77 000 000 $16 408 333 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 591 667 $
Current Bank Account14 611 727 $
Projected Bank Account9 734 324 $

Pro Players Salaries

David Backes 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 705 882 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 705 882 $
Mike Smith 5 666 666 $ (1)
-Salary Remaining : 666 667 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 623 529 $
Jamie Benn 5 250 000 $ (1)
-Salary Remaining : 617 647 $
Jonas Brodin 4 166 667 $ (6)
-Salary Remaining : 490 196 $
Marco Scandella 4 000 000 $ (4)
-Salary Remaining : 470 588 $
Cam Fowler 4 000 000 $ (4)
-Salary Remaining : 470 588 $
Auston Matthews 3 775 000 $ (4)
-Salary Remaining : 444 118 $
Thatcher Demko 2 941 667 $ (6)
-Salary Remaining : 346 078 $
Trevor Lewis 2 000 000 $ (4)
-Salary Remaining : 235 294 $
Neal Pionk 1 775 000 $ (6)
-Salary Remaining : 208 824 $
Julius Honka 1 363 333 $ (4)
-Salary Remaining : 160 392 $
Anton Khudobin 1 200 000 $ (2)
-Salary Remaining : 141 176 $
Dalton Prout 1 075 000 $ (2)
-Salary Remaining : 126 471 $
Andreas Englund 925 000 $ (4)
-Salary Remaining : 108 824 $
Markus Granlund 900 000 $ (3)
-Salary Remaining : 105 882 $
Devin Shore 870 000 $ (2)
-Salary Remaining : 102 353 $
Keith Kinkaid 750 000 $ (1)
-Salary Remaining : 88 235 $
Oscar Fantenberg 650 000 $ (6)
-Salary Remaining : 76 471 $
Tom Gilbert 550 000 $ (1)
-Salary Remaining : 64 706 $
John Scott 550 000 $ (1)
-Salary Remaining : 64 706 $
James Wisniewski 550 000 $ (1)
-Salary Remaining : 64 706 $
Total Pro Players24
Salary Commitment
Year 39 : 66 258 333 $
Year 40 : 52 941 667 $
Year 41 : 43 796 667 $
Year 42 : 37 596 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 66 258 333 $
Year 40 : 52 941 667 $
Year 41 : 43 796 667 $
Year 42 : 37 596 667 $

Farm Players Salaries

Denis Gurianov 167 500 $ (4)
Salary Remaining : 21 848 $
Boyd Gordon 95 000 $ (1)
Salary Remaining : 12 391 $
Alex Formenton 92 500 $ (6)
Salary Remaining : 12 065 $
Bud Holloway 85 000 $ (1)
Salary Remaining : 11 087 $
PA Parenteau 80 000 $ (2)
Salary Remaining : 10 435 $
Brad Boyes 70 000 $ (1)
Salary Remaining : 9 130 $
Steve Downie 70 000 $ (1)
Salary Remaining : 9 130 $
Antoine Bibeau 65 000 $ (4)
Salary Remaining : 8 478 $
Turner Elson 60 500 $ (2)
Salary Remaining : 7 891 $
Stephen Gionta 57 500 $ (2)
Salary Remaining : 7 500 $
Mike Halmo 57 500 $ (1)
Salary Remaining : 7 500 $
Bryan Bickell 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players12
Salary Commitment
Year 39 : 955 500 $
Year 40 : 523 000 $
Year 41 : 325 000 $
Year 42 : 325 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 90 $ - 5 987 - 99,78%
Level 2: 5000 - 60 $ - 4 942 - 98,84%
Level 3: 2000 - 45 $ - 1 493 - 74,66%
Level 4: 7273 - 25 $ - 4 107 - 56,47%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left1
Average Attendance - %17 529 - 82,40%
Average Income per Game1 313 616 $
Year to Date Revenue26 272 315 $

Expense

Pro Players Total Salaries75 786 059 $
Farm Players Total Salaries1 624 500 $
Coaches Total Salaries8 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 987 306 $
Farm Year To Date Expenses2 187 171 $
Pro Salary Cap To Date63 928 486 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 313 616 $
Pro Remaining Season Days8
Pro Expenses Per Days1 232 148 $
Pro Estimated Expenses9 857 184 $
Farm Remaining Season Days9
Farm Expenses Per Days35 138 $
Farm Estimated Expenses316 242 $
Estimated Season Expenses10 173 426 $
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(25 267 782 $)
Projected Bank Account(34 127 592 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (4)
-Salary Remaining : 1 000 000 $
Rick Nash 7 800 000 $ (2)
-Salary Remaining : 917 647 $
Erik Johnson 6 000 000 $ (6)
-Salary Remaining : 705 882 $
Dustin Brown 5 875 000 $ (5)
-Salary Remaining : 691 176 $
Matt Niskanen 5 750 000 $ (3)
-Salary Remaining : 676 471 $
Jeff Carter 5 272 727 $ (2)
-Salary Remaining : 620 321 $
Keith Yandle 5 250 000 $ (2)
-Salary Remaining : 617 647 $
Reilly Smith 5 000 000 $ (6)
-Salary Remaining : 588 235 $
John Carlson 3 966 666 $ (2)
-Salary Remaining : 466 667 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 411 765 $
Tyler Johnson 3 333 333 $ (3)
-Salary Remaining : 392 157 $
Calvin de Haan 3 300 000 $ (5)
-Salary Remaining : 388 235 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 270 588 $
Brayden McNabb 1 700 000 $ (5)
-Salary Remaining : 200 000 $
Mikko Rantanen 1 627 500 $ (2)
-Salary Remaining : 191 471 $
Teuvo Teravainen 1 460 833 $ (2)
-Salary Remaining : 171 863 $
Andrew Copp 1 000 000 $ (3)
-Salary Remaining : 117 647 $
Antti Raanta 1 000 000 $ (3)
-Salary Remaining : 117 647 $
Brandon Montour 925 000 $ (4)
-Salary Remaining : 108 824 $
Ryan Dzingel 900 000 $ (2)
-Salary Remaining : 105 882 $
Brian Gibbons 750 000 $ (2)
-Salary Remaining : 88 235 $
Tom Kuhnhackl 575 000 $ (2)
-Salary Remaining : 67 647 $
Total Pro Players22
Salary Commitment
Year 39 : 75 786 059 $
Year 40 : 75 786 059 $
Year 41 : 42 383 333 $
Year 42 : 31 300 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 75 786 059 $
Year 40 : 75 786 059 $
Year 41 : 42 383 333 $
Year 42 : 31 300 000 $

Farm Players Salaries

Taylor Fedun 150 000 $ (2)
Salary Remaining : 19 565 $
Mason Raymond 100 000 $ (2)
Salary Remaining : 13 043 $
Collin Delia 100 000 $ (4)
Salary Remaining : 13 043 $
Samuel Girard 93 583 $ (6)
Salary Remaining : 12 207 $
Michael Mersch 92 500 $ (2)
Salary Remaining : 12 065 $
Maxim Mamin 92 500 $ (6)
Salary Remaining : 12 065 $
Cristoval Nieves 92 500 $ (4)
Salary Remaining : 12 065 $
Vinny Lettieri 92 500 $ (6)
Salary Remaining : 12 065 $
Jon Gillies 92 500 $ (4)
Salary Remaining : 12 065 $
Laurent Dauphin 89 417 $ (2)
Salary Remaining : 11 663 $
AJ Greer 82 500 $ (4)
Salary Remaining : 10 761 $
Xavier Ouellet 71 500 $ (3)
Salary Remaining : 9 326 $
Anton Rodin 70 000 $ (4)
Salary Remaining : 9 130 $
Tyler Gaudet 65 000 $ (1)
Salary Remaining : 8 478 $
Andrey Makarov 60 000 $ (2)
Salary Remaining : 7 826 $
Jonathan Racine 60 000 $ (1)
Salary Remaining : 7 826 $
Lukas Sedlak 60 000 $ (4)
Salary Remaining : 7 826 $
Michael Keranen 55 000 $ (1)
Salary Remaining : 7 174 $
Stephane Da Costa 55 000 $ (3)
Salary Remaining : 7 174 $
Maxim Lapierre 50 000 $ (3)
Salary Remaining : 6 522 $
Total Farm Players20
Salary Commitment
Year 39 : 1 624 500 $
Year 40 : 1 444 500 $
Year 41 : 952 583 $
Year 42 : 776 083 $
Salary Average Commitment
Year 39 : 100 000 $
Year 40 : 100 000 $
Year 41 : 100 000 $
Year 42 : 100 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 90 $ - 5 988 - 99,80%
Level 2: 5000 - 55 $ - 4 971 - 99,41%
Level 3: 2000 - 35 $ - 1 996 - 99,81%
Level 4: 4860 - 22 $ - 4 836 - 99,51%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18860

Income

Home Games Left2
Average Attendance - %18 792 - 99,64%
Average Income per Game1 285 453 $
Year to Date Revenue24 423 601 $

Expense

Pro Players Total Salaries62 904 443 $
Farm Players Total Salaries2 472 334 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 256 137 $
Farm Year To Date Expenses3 050 278 $
Pro Salary Cap To Date55 609 057 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 570 905 $
Pro Remaining Season Days8
Pro Expenses Per Days969 183 $
Pro Estimated Expenses7 753 464 $
Farm Remaining Season Days9
Farm Expenses Per Days50 324 $
Farm Estimated Expenses452 916 $
Estimated Season Expenses8 206 380 $
Season Salary Cap62 904 443 $
Estimate Under Maximum Salary Cap of 77 000 000 $14 095 557 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 904 443 $
Current Bank Account96 820 753 $
Projected Bank Account91 185 278 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (1)
-Salary Remaining : 823 529 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 705 882 $
Mike Hoffman 5 187 500 $ (1)
-Salary Remaining : 610 294 $
Dmitry Orlov 5 100 000 $ (6)
-Salary Remaining : 600 000 $
Marian Gaborik 4 875 000 $ (4)
-Salary Remaining : 573 529 $
Steve Mason 4 100 000 $ (4)
-Salary Remaining : 482 353 $
Rickard Rakell 3 789 444 $ (2)
-Salary Remaining : 445 817 $
Will Butcher 3 775 000 $ (6)
-Salary Remaining : 444 118 $
Mattias Ekholm 3 750 000 $ (5)
-Salary Remaining : 441 176 $
Blake Hillman 3 700 000 $ (5)
-Salary Remaining : 435 294 $
Michael Grabner 3 000 000 $ (2)
-Salary Remaining : 352 941 $
Nate Schmidt 2 225 000 $ (5)
-Salary Remaining : 261 765 $
Ian Cole 2 100 000 $ (5)
-Salary Remaining : 247 059 $
Kevin Fiala 1 363 333 $ (6)
-Salary Remaining : 160 392 $
Radek Faksa 1 338 333 $ (2)
-Salary Remaining : 157 451 $
Alexander Kerfoot 1 137 500 $ (6)
-Salary Remaining : 133 824 $
Anthony Beauvillier 1 106 667 $ (4)
-Salary Remaining : 130 196 $
Scottie Upshall 900 000 $ (2)
-Salary Remaining : 105 882 $
Patrik Nemeth 900 000 $ (1)
-Salary Remaining : 105 882 $
Anthony Mantha 863 333 $ (2)
-Salary Remaining : 101 569 $
Denis Malgin 693 333 $ (4)
-Salary Remaining : 81 569 $
Total Pro Players21
Salary Commitment
Year 39 : 62 904 443 $
Year 40 : 49 816 943 $
Year 41 : 39 925 833 $
Year 42 : 33 925 833 $
Salary Average Commitment
Year 39 : 3 700 000 $
Year 40 : 3 700 000 $
Year 41 : 3 700 000 $
Year 42 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 39 : 62 904 443 $
Year 40 : 49 816 943 $
Year 41 : 39 925 833 $
Year 42 : 33 925 833 $

Farm Players Salaries

Jori Lehtera 470 000 $ (3)
Salary Remaining : 61 304 $
Jason Garrison 460 000 $ (3)
Salary Remaining : 60 000 $
Chad Johnson 170 000 $ (4)
Salary Remaining : 22 174 $
Devante Smith-Pelly 130 000 $ (2)
Salary Remaining : 16 957 $
Ian McCoshen 102 500 $ (4)
Salary Remaining : 13 370 $
Zachary Sanford 92 500 $ (4)
Salary Remaining : 12 065 $
Peter Cehlarik 92 500 $ (4)
Salary Remaining : 12 065 $
Roland McKeown 89 417 $ (6)
Salary Remaining : 11 663 $
Kyle Capobianco 89 417 $ (6)
Salary Remaining : 11 663 $
Matt Donovan 82 500 $ (1)
Salary Remaining : 10 761 $
Slater Koekkoek 80 000 $ (4)
Salary Remaining : 10 435 $
Garret Sparks 77 000 $ (2)
Salary Remaining : 10 043 $
Steven Fogarty 75 000 $ (6)
Salary Remaining : 9 783 $
Matt Puempel 72 500 $ (1)
Salary Remaining : 9 457 $
Anthony Stolarz 72 500 $ (4)
Salary Remaining : 9 457 $
Reid Boucher 71 500 $ (4)
Salary Remaining : 9 326 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 8 478 $
Chris Wideman (Out of Payroll) 60 000 $ (2)
Salary Remaining : 7 826 $
John McCarthy 60 000 $ (1)
Salary Remaining : 7 826 $
Henrik Samuelsson 60 000 $ (3)
Salary Remaining : 7 826 $
Justin Shugg 60 000 $ (1)
Salary Remaining : 7 826 $
Total Farm Players21
Salary Commitment
Year 39 : 2 532 334 $
Year 40 : 2 257 334 $
Year 41 : 1 925 334 $
Year 42 : 935 334 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 90 $ - 5 971 - 99,52%
Level 2: 5000 - 55 $ - 4 999 - 99,97%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5740 - 20 $ - 4 846 - 84,42%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :19740

Income

Home Games Left2
Average Attendance - %18 815 - 95,32%
Average Income per Game1 264 179 $
Year to Date Revenue24 019 402 $

Expense

Pro Players Total Salaries65 395 962 $
Farm Players Total Salaries2 877 550 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 861 022 $
Farm Year To Date Expenses3 102 689 $
Pro Salary Cap To Date57 331 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 528 358 $
Pro Remaining Season Days8
Pro Expenses Per Days1 020 529 $
Pro Estimated Expenses8 164 232 $
Farm Remaining Season Days9
Farm Expenses Per Days56 196 $
Farm Estimated Expenses505 764 $
Estimated Season Expenses8 669 996 $
Season Salary Cap65 395 962 $
Estimate Under Maximum Salary Cap of 77 000 000 $11 604 038 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 395 962 $
Current Bank Account(23 062 356 $)
Projected Bank Account(29 203 994 $)

Pro Players Salaries

Ryan Suter 7 538 462 $ (5)
-Salary Remaining : 886 878 $
Zdeno Chara 6 916 667 $ (3)
-Salary Remaining : 813 726 $
Patrick Marleau 6 666 666 $ (5)
-Salary Remaining : 784 314 $
Brooks Orpik 5 500 000 $ (2)
-Salary Remaining : 647 059 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 647 059 $
Niklas Hjalmarsson 4 100 000 $ (4)
-Salary Remaining : 482 353 $
Anders Lee 3 750 000 $ (3)
-Salary Remaining : 441 176 $
Andrei Vasilevskiy 3 500 000 $ (1)
-Salary Remaining : 411 765 $
Marcus Foligno 2 875 000 $ (3)
-Salary Remaining : 338 235 $
Kevin Hayes 2 600 000 $ (6)
-Salary Remaining : 305 882 $
Darren Helm 2 125 000 $ (1)
-Salary Remaining : 250 000 $
Kyle Connor 1 775 000 $ (4)
-Salary Remaining : 208 824 $
Noah Hanifin 1 775 000 $ (2)
-Salary Remaining : 208 824 $
William Nylander 1 744 166 $ (2)
-Salary Remaining : 205 196 $
Nikolaj Ehlers 1 594 166 $ (2)
-Salary Remaining : 187 549 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 182 353 $
Brock Boeser 1 491 667 $ (4)
-Salary Remaining : 175 490 $
Adam Lowry 1 125 000 $ (6)
-Salary Remaining : 132 353 $
Michael Matheson 925 000 $ (2)
-Salary Remaining : 108 824 $
Brayden Point 919 167 $ (4)
-Salary Remaining : 108 137 $
Josh Manson 825 000 $ (5)
-Salary Remaining : 97 059 $
Jeff Glass 600 001 $ (5)
-Salary Remaining : 70 588 $
Total Pro Players22
Salary Commitment
Year 39 : 65 395 962 $
Year 40 : 52 720 962 $
Year 41 : 41 182 630 $
Year 42 : 27 640 963 $
Salary Average Commitment
Year 39 : 600 001 $
Year 40 : 600 001 $
Year 41 : 600 001 $
Year 42 : 600 001 $
Salary Cap with 1 Way Contract
Year 39 : 65 395 962 $
Year 40 : 52 720 962 $
Year 41 : 41 182 630 $
Year 42 : 27 640 963 $

Farm Players Salaries

Tyler Ennis 460 000 $ (2)
Salary Remaining : 60 000 $
Dennis Seidenberg 400 000 $ (1)
Salary Remaining : 52 174 $
Nolan Patrick 357 500 $ (6)
Salary Remaining : 46 630 $
Shawn Matthias 230 000 $ (2)
Salary Remaining : 30 000 $
Melker Karlsson 200 000 $ (4)
Salary Remaining : 26 087 $
Zack Smith 188 800 $ (5)
Salary Remaining : 24 626 $
Lawson Crouse 160 250 $ (4)
Salary Remaining : 20 902 $
Teddy Purcell 160 000 $ (4)
Salary Remaining : 20 870 $
Cameron Gaunce (Out of Payroll) 90 000 $ (4)
Salary Remaining : 11 739 $
Stefan Noesen 66 000 $ (5)
Salary Remaining : 8 609 $
Luke Adam 60 000 $ (1)
Salary Remaining : 7 826 $
John Persson 60 000 $ (1)
Salary Remaining : 7 826 $
Jamie Devane 60 000 $ (3)
Salary Remaining : 7 826 $
Liam O'Brien 60 000 $ (1)
Salary Remaining : 7 826 $
Ryan Johnston 60 000 $ (1)
Salary Remaining : 7 826 $
Adam Payerl 60 000 $ (1)
Salary Remaining : 7 826 $
Jesse Blacker 60 000 $ (1)
Salary Remaining : 7 826 $
Michael Zalewski 60 000 $ (1)
Salary Remaining : 7 826 $
Borna Rendulic 60 000 $ (1)
Salary Remaining : 7 826 $
Brian Ferlin 60 000 $ (1)
Salary Remaining : 7 826 $
Dustin Tokarski 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players21
Salary Commitment
Year 39 : 2 967 550 $
Year 40 : 2 027 550 $
Year 41 : 1 282 550 $
Year 42 : 1 222 550 $
Salary Average Commitment
Year 39 : 360 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - 96 $ - 5 981 - 99,69%
Level 2: 5000 - 56 $ - 4 961 - 99,23%
Level 3: 2000 - 36 $ - 2 000 - 100,00%
Level 4: 3125 - 18 $ - 3 125 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :17125

Income

Home Games Left2
Average Attendance - %17 068 - 99,66%
Average Income per Game1 276 314 $
Year to Date Revenue24 249 957 $

Expense

Pro Players Total Salaries54 858 332 $
Farm Players Total Salaries1 240 462 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 712 116 $
Farm Year To Date Expenses1 821 471 $
Pro Salary Cap To Date46 388 576 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 552 627 $
Pro Remaining Season Days8
Pro Expenses Per Days828 799 $
Pro Estimated Expenses6 630 392 $
Farm Remaining Season Days9
Farm Expenses Per Days25 224 $
Farm Estimated Expenses227 016 $
Estimated Season Expenses6 857 408 $
Season Salary Cap54 858 332 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 141 668 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 858 332 $
Current Bank Account66 860 655 $
Projected Bank Account62 555 874 $

Pro Players Salaries

Michael Cammalleri 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Alexander Wennberg 4 900 000 $ (5)
-Salary Remaining : 576 471 $
Colin Wilson 3 937 500 $ (6)
-Salary Remaining : 463 235 $
Ondrej Pavelec 3 900 000 $ (1)
-Salary Remaining : 458 824 $
Thomas McCollum 3 800 000 $ (3)
-Salary Remaining : 447 059 $
Justin Falk 2 500 000 $ (2)
-Salary Remaining : 294 118 $
Brian Elliott 2 500 000 $ (3)
-Salary Remaining : 294 118 $
Anthony Bitetto 2 300 000 $ (5)
-Salary Remaining : 270 588 $
Tobias Rieder 2 225 000 $ (5)
-Salary Remaining : 261 765 $
Matt Calvert 2 200 000 $ (4)
-Salary Remaining : 258 824 $
Lias Andersson 1 775 000 $ (6)
-Salary Remaining : 208 824 $
Jake Virtanen 1 744 166 $ (2)
-Salary Remaining : 205 196 $
Jack Rodewald 1 500 000 $ (1)
-Salary Remaining : 176 471 $
Josh Morrissey 1 363 333 $ (2)
-Salary Remaining : 160 392 $
Hudson Fasching 1 350 000 $ (2)
-Salary Remaining : 158 824 $
Erik Condra 1 250 000 $ (6)
-Salary Remaining : 147 059 $
Chris Butler 1 200 000 $ (4)
-Salary Remaining : 141 176 $
Mark Pysyk 1 125 000 $ (1)
-Salary Remaining : 132 353 $
Tyler Pitlick 1 000 000 $ (5)
-Salary Remaining : 117 647 $
C.J. Smith 925 000 $ (4)
-Salary Remaining : 108 824 $
Gabriel Carlsson 925 000 $ (4)
-Salary Remaining : 108 824 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 108 824 $
Philip Di Giuseppe 925 000 $ (2)
-Salary Remaining : 108 824 $
Janne Kuokkanen 925 000 $ (6)
-Salary Remaining : 108 824 $
Kevin Labanc 925 000 $ (4)
-Salary Remaining : 108 824 $
Ryan Hartman 863 333 $ (6)
-Salary Remaining : 101 569 $
Shane Prince 850 000 $ (5)
-Salary Remaining : 100 000 $
Taylor Chorney 800 000 $ (2)
-Salary Remaining : 94 118 $
Colton Sissons 625 000 $ (3)
-Salary Remaining : 73 529 $
Joacim Eriksson 600 000 $ (3)
-Salary Remaining : 70 588 $
Total Pro Players30
Salary Commitment
Year 39 : 54 858 332 $
Year 40 : 43 333 332 $
Year 41 : 33 725 833 $
Year 42 : 26 200 833 $
Salary Average Commitment
Year 39 : 3 800 000 $
Year 40 : 2 300 000 $
Year 41 : 2 300 000 $
Year 42 : 2 300 000 $
Salary Cap with 1 Way Contract
Year 39 : 54 858 332 $
Year 40 : 43 333 332 $
Year 41 : 33 725 833 $
Year 42 : 26 200 833 $

Farm Players Salaries

Mark McNeill 111 333 $ (2)
Salary Remaining : 14 522 $
Kalle Kossila 92 500 $ (4)
Salary Remaining : 12 065 $
Nicholas Baptiste 87 833 $ (4)
Salary Remaining : 11 457 $
Alex Lyon 87 413 $ (6)
Salary Remaining : 11 402 $
Frederik Gauthier 86 333 $ (2)
Salary Remaining : 11 261 $
Drew Shore 85 050 $ (2)
Salary Remaining : 11 093 $
Andrew Mangiapane 80 000 $ (6)
Salary Remaining : 10 435 $
Laurent Brossoit 75 000 $ (4)
Salary Remaining : 9 783 $
Blake Pietila 66 250 $ (2)
Salary Remaining : 8 641 $
Freddie Hamilton 61 250 $ (4)
Salary Remaining : 7 989 $
Scott Glennie 60 000 $ (1)
Salary Remaining : 7 826 $
Petr Straka 60 000 $ (2)
Salary Remaining : 7 826 $
Brendan Woods 60 000 $ (3)
Salary Remaining : 7 826 $
Rasmus Rissanen 60 000 $ (1)
Salary Remaining : 7 826 $
Kristers Gudlevskis 57 500 $ (1)
Salary Remaining : 7 500 $
Bill Arnold 55 000 $ (2)
Salary Remaining : 7 174 $
Nicklas Jensen 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players17
Salary Commitment
Year 39 : 1 240 461 $
Year 40 : 1 062 961 $
Year 41 : 543 996 $
Year 42 : 483 996 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 90 $ - 6 378 - 91,12%
Level 2: 6000 - 60 $ - 5 280 - 87,99%
Level 3: 2000 - 40 $ - 1 726 - 86,31%
Level 4: 3625 - 25 $ - 3 622 - 99,92%
Luxury : 2000 - 180 $ - 1 143 - 57,13%
Total Capacity :20625

Income

Home Games Left2
Average Attendance - %18 149 - 87,99%
Average Income per Game1 381 697 $
Year to Date Revenue26 252 241 $

Expense

Pro Players Total Salaries72 916 166 $
Farm Players Total Salaries2 869 000 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 881 735 $
Farm Year To Date Expenses3 341 216 $
Pro Salary Cap To Date66 793 526 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 763 394 $
Pro Remaining Season Days8
Pro Expenses Per Days1 123 767 $
Pro Estimated Expenses8 990 136 $
Farm Remaining Season Days9
Farm Expenses Per Days57 522 $
Farm Estimated Expenses517 698 $
Estimated Season Expenses9 507 834 $
Season Salary Cap72 916 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 083 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 916 166 $
Current Bank Account34 521 279 $
Projected Bank Account27 776 839 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (1)
-Salary Remaining : 1 117 647 $
Sidney Crosby 8 700 000 $ (4)
-Salary Remaining : 1 023 529 $
Semyon Varlamov 5 900 000 $ (4)
-Salary Remaining : 694 118 $
TJ Oshie 5 750 000 $ (6)
-Salary Remaining : 676 471 $
Roberto Luongo 5 333 333 $ (4)
-Salary Remaining : 627 451 $
Torey Krug 5 250 000 $ (6)
-Salary Remaining : 617 647 $
Anton Stralman 4 500 000 $ (5)
-Salary Remaining : 529 412 $
Ryan Johansen 4 000 000 $ (2)
-Salary Remaining : 470 588 $
Travis Hamonic 3 857 000 $ (4)
-Salary Remaining : 453 765 $
Justin Braun 3 800 000 $ (3)
-Salary Remaining : 447 059 $
Justin Williams 3 650 000 $ (2)
-Salary Remaining : 429 412 $
Mikael Granlund 3 000 000 $ (5)
-Salary Remaining : 352 941 $
Leo Komarov 2 950 000 $ (3)
-Salary Remaining : 347 059 $
Jay Beagle 1 750 000 $ (4)
-Salary Remaining : 205 882 $
Jan Rutta 1 350 000 $ (6)
-Salary Remaining : 158 824 $
Riley Nash 900 000 $ (4)
-Salary Remaining : 105 882 $
Chandler Stephenson 725 833 $ (2)
-Salary Remaining : 85 392 $
Derek Grant 700 000 $ (2)
-Salary Remaining : 82 353 $
Jordie Benn 700 000 $ (1)
-Salary Remaining : 82 353 $
Tom Pyatt 600 000 $ (2)
-Salary Remaining : 70 588 $
Total Pro Players20
Salary Commitment
Year 39 : 72 916 166 $
Year 40 : 62 716 166 $
Year 41 : 53 040 333 $
Year 42 : 46 290 333 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 916 166 $
Year 40 : 62 716 166 $
Year 41 : 53 040 333 $
Year 42 : 46 290 333 $

Farm Players Salaries

Eric Fehr 200 000 $ (4)
Salary Remaining : 26 087 $
Calle Rosen 177 500 $ (6)
Salary Remaining : 23 152 $
Matt O'Connor 177 500 $ (2)
Salary Remaining : 23 152 $
Owen Tippett 162 750 $ (6)
Salary Remaining : 21 228 $
Kyle Clifford 160 000 $ (3)
Salary Remaining : 20 870 $
Zach Whitecloud 149 167 $ (6)
Salary Remaining : 19 457 $
Brandon Davidson 142 500 $ (4)
Salary Remaining : 18 587 $
Samuel Morin 136 333 $ (4)
Salary Remaining : 17 783 $
Buddy Robinson 122 500 $ (2)
Salary Remaining : 15 978 $
Nick Sorensen 92 500 $ (4)
Salary Remaining : 12 065 $
Anton Blidh 92 500 $ (4)
Salary Remaining : 12 065 $
Andreas Johnsson 92 500 $ (6)
Salary Remaining : 12 065 $
Matthew Grzelcyk 92 500 $ (4)
Salary Remaining : 12 065 $
Duncan Siemens 75 000 $ (2)
Salary Remaining : 9 783 $
Mitch Callahan 70 000 $ (5)
Salary Remaining : 9 130 $
Linden Vey 70 000 $ (2)
Salary Remaining : 9 130 $
Cole Schneider 70 000 $ (2)
Salary Remaining : 9 130 $
Evan McEneny 65 750 $ (4)
Salary Remaining : 8 576 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 8 478 $
Justin Holl 65 000 $ (6)
Salary Remaining : 8 478 $
Adam Wilcox 65 000 $ (6)
Salary Remaining : 8 478 $
Fredrik Claesson 60 000 $ (2)
Salary Remaining : 7 826 $
Peter Budaj 60 000 $ (2)
Salary Remaining : 7 826 $
Joel Vermin 60 000 $ (2)
Salary Remaining : 7 826 $
Colin Smith 60 000 $ (3)
Salary Remaining : 7 826 $
Dominik Uher 60 000 $ (1)
Salary Remaining : 7 826 $
Byron Froese 57 500 $ (2)
Salary Remaining : 7 500 $
David Warsofsky 57 500 $ (2)
Salary Remaining : 7 500 $
Erik Burgdoerfer 55 000 $ (4)
Salary Remaining : 7 174 $
Micheal Haley 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players30
Salary Commitment
Year 39 : 2 869 000 $
Year 40 : 2 744 000 $
Year 41 : 1 879 000 $
Year 42 : 1 659 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 90 $ - 5 968 - 99,46%
Level 2: 5000 - 60 $ - 4 959 - 99,18%
Level 3: 2000 - 40 $ - 1 760 - 88,00%
Level 4: 3174 - 25 $ - 3 174 - 100,00%
Luxury : 1000 - 225 $ - 867 - 86,67%
Total Capacity :17174

Income

Home Games Left2
Average Attendance - %16 727 - 97,40%
Average Income per Game1 297 340 $
Year to Date Revenue24 649 463 $

Expense

Pro Players Total Salaries59 325 081 $
Farm Players Total Salaries940 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 146 406 $
Farm Year To Date Expenses1 446 610 $
Pro Salary Cap To Date55 499 329 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 594 680 $
Pro Remaining Season Days8
Pro Expenses Per Days916 545 $
Pro Estimated Expenses7 332 360 $
Farm Remaining Season Days9
Farm Expenses Per Days24 493 $
Farm Estimated Expenses220 437 $
Estimated Season Expenses7 552 797 $
Season Salary Cap59 325 081 $
Estimate Under Maximum Salary Cap of 77 000 000 $17 674 919 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 325 081 $
Current Bank Account9 454 200 $
Projected Bank Account4 496 083 $

Pro Players Salaries

Loui Eriksson 6 000 000 $ (6)
-Salary Remaining : 705 882 $
Hampus Lindholm 5 713 415 $ (3)
-Salary Remaining : 672 166 $
Jimmy Howard 5 291 667 $ (4)
-Salary Remaining : 622 549 $
Zach Bogosian 5 142 857 $ (1)
-Salary Remaining : 605 042 $
Valtteri Filppula 5 000 000 $ (5)
-Salary Remaining : 588 235 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 588 235 $
Jack Johnson 4 357 143 $ (3)
-Salary Remaining : 512 605 $
Jack Eichel 3 775 000 $ (2)
-Salary Remaining : 444 118 $
Brenden Dillon 3 270 000 $ (3)
-Salary Remaining : 384 706 $
Mike Fisher 3 000 000 $ (2)
-Salary Remaining : 352 941 $
Chris Kunitz 3 000 000 $ (3)
-Salary Remaining : 352 941 $
Vladimir Sobotka 2 990 000 $ (2)
-Salary Remaining : 351 765 $
Brock Nelson 2 500 000 $ (6)
-Salary Remaining : 294 118 $
Nick Holden 1 650 000 $ (5)
-Salary Remaining : 194 118 $
Matt Greene 1 500 000 $ (2)
-Salary Remaining : 176 471 $
Joel Eriksson Ek 1 106 667 $ (4)
-Salary Remaining : 130 196 $
J.T. Compher 1 000 000 $ (4)
-Salary Remaining : 117 647 $
Nick Shore 925 000 $ (1)
-Salary Remaining : 108 824 $
Connor Brown 894 166 $ (2)
-Salary Remaining : 105 196 $
Brett Pesce 809 166 $ (2)
-Salary Remaining : 95 196 $
Matt Irwin 800 000 $ (2)
-Salary Remaining : 94 118 $
Mike Weber 600 000 $ (4)
-Salary Remaining : 70 588 $
Total Pro Players22
Salary Commitment
Year 39 : 64 325 081 $
Year 40 : 58 257 224 $
Year 41 : 39 488 892 $
Year 42 : 23 148 334 $
Salary Average Commitment
Year 39 : 3 600 000 $
Year 40 : 3 600 000 $
Year 41 : 600 000 $
Year 42 : 600 000 $
Salary Cap with 1 Way Contract
Year 39 : 64 325 081 $
Year 40 : 58 257 224 $
Year 41 : 39 488 892 $
Year 42 : 23 148 334 $

Farm Players Salaries

Viktor Stalberg 110 000 $ (2)
Salary Remaining : 14 348 $
Drew MacIntyre 65 000 $ (2)
Salary Remaining : 8 478 $
Quinton Howden 65 000 $ (2)
Salary Remaining : 8 478 $
Cristopher Nilstorp 65 000 $ (1)
Salary Remaining : 8 478 $
Jason Akeson 60 000 $ (4)
Salary Remaining : 7 826 $
Jonathan Rheault 60 000 $ (4)
Salary Remaining : 7 826 $
Zac Dalpe 60 000 $ (4)
Salary Remaining : 7 826 $
Kael Mouillierat 60 000 $ (4)
Salary Remaining : 7 826 $
Raman Hrabarenka 60 000 $ (2)
Salary Remaining : 7 826 $
Troy Grosenick 60 000 $ (5)
Salary Remaining : 7 826 $
Anthony Peluso 55 000 $ (2)
Salary Remaining : 7 174 $
Ben Hanowski 55 000 $ (1)
Salary Remaining : 7 174 $
Teemu Hartikainen 55 000 $ (2)
Salary Remaining : 7 174 $
Bryan Lerg 55 000 $ (2)
Salary Remaining : 7 174 $
Jim O'Brien 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players15
Salary Commitment
Year 39 : 940 000 $
Year 40 : 820 000 $
Year 41 : 300 000 $
Year 42 : 300 000 $
Salary Average Commitment
Year 39 : 300 000 $
Year 40 : 300 000 $
Year 41 : 300 000 $
Year 42 : 300 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 85 $ - 5 989 - 99,81%
Level 2: 5000 - 20 $ - 5 000 - 100,00%
Level 3: 2000 - 18 $ - 2 000 - 100,00%
Level 4: 6240 - 15 $ - 5 303 - 84,98%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :20240

Income

Home Games Left2
Average Attendance - %19 292 - 95,31%
Average Income per Game1 000 535 $
Year to Date Revenue19 010 162 $

Expense

Pro Players Total Salaries64 785 334 $
Farm Players Total Salaries2 428 083 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 073 368 $
Farm Year To Date Expenses2 600 014 $
Pro Salary Cap To Date56 543 937 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 001 070 $
Pro Remaining Season Days8
Pro Expenses Per Days1 011 549 $
Pro Estimated Expenses8 092 392 $
Farm Remaining Season Days9
Farm Expenses Per Days42 436 $
Farm Estimated Expenses381 924 $
Estimated Season Expenses8 474 316 $
Season Salary Cap64 785 334 $
Estimate Under Maximum Salary Cap of 77 000 000 $12 214 666 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 785 334 $
Current Bank Account(29 819 931 $)
Projected Bank Account(36 293 177 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (6)
-Salary Remaining : 1 058 824 $
Sergei Bobrovsky 7 425 000 $ (5)
-Salary Remaining : 873 529 $
Daniel Sedin 7 000 000 $ (2)
-Salary Remaining : 823 529 $
Nikita Kucherov 4 766 667 $ (2)
-Salary Remaining : 560 784 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 552 941 $
Antti Niemi 4 500 000 $ (4)
-Salary Remaining : 529 412 $
Craig Smith 4 250 000 $ (5)
-Salary Remaining : 500 000 $
Jimmy Vesey 3 775 000 $ (4)
-Salary Remaining : 444 118 $
Jakob Silfverberg 3 750 000 $ (3)
-Salary Remaining : 441 176 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 352 941 $
Danny DeKeyser 2 187 500 $ (3)
-Salary Remaining : 257 353 $
Vladislav Namestnikov 1 937 000 $ (3)
-Salary Remaining : 227 882 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 167 647 $
Tanner Pearson 1 400 000 $ (1)
-Salary Remaining : 164 706 $
Michael Stone 1 150 000 $ (1)
-Salary Remaining : 135 294 $
Christian Dvorak 1 106 667 $ (4)
-Salary Remaining : 130 196 $
Jake Muzzin 1 000 000 $ (1)
-Salary Remaining : 117 647 $
Joel Armia 925 000 $ (2)
-Salary Remaining : 108 824 $
Derek Forbort 900 000 $ (2)
-Salary Remaining : 105 882 $
Yanni Gourde 587 500 $ (2)
-Salary Remaining : 69 118 $
Total Pro Players20
Salary Commitment
Year 39 : 64 785 334 $
Year 40 : 53 535 334 $
Year 41 : 37 931 167 $
Year 42 : 30 056 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 64 785 334 $
Year 40 : 53 535 334 $
Year 41 : 37 931 167 $
Year 42 : 30 056 667 $

Farm Players Salaries

Torrey Mitchell 600 000 $ (1)
Salary Remaining : 78 261 $
Clayton Stoner 325 000 $ (4)
Salary Remaining : 42 391 $
Tommy Wingels 247 500 $ (1)
Salary Remaining : 32 283 $
Haydn Fleury 171 333 $ (6)
Salary Remaining : 22 348 $
Martin Marincin 150 000 $ (4)
Salary Remaining : 19 565 $
Robby Fabbri 110 667 $ (2)
Salary Remaining : 14 435 $
Mark Borowiecki 110 000 $ (4)
Salary Remaining : 14 348 $
Michael McCarron 107 583 $ (2)
Salary Remaining : 14 033 $
Joakim Andersson 89 417 $ (1)
Salary Remaining : 11 663 $
Joonas Kemppainen 79 250 $ (2)
Salary Remaining : 10 337 $
Tyrell Goulbourne 77 333 $ (6)
Salary Remaining : 10 087 $
Gabriel Bourque 75 000 $ (4)
Salary Remaining : 9 783 $
Frank Corrado 60 000 $ (2)
Salary Remaining : 7 826 $
Tim Erixon 60 000 $ (3)
Salary Remaining : 7 826 $
Alexander Khokhlachev 55 000 $ (3)
Salary Remaining : 7 174 $
Brandon McMillan 55 000 $ (3)
Salary Remaining : 7 174 $
Nathan Lieuwen 55 000 $ (3)
Salary Remaining : 7 174 $
Total Farm Players17
Salary Commitment
Year 39 : 2 428 083 $
Year 40 : 1 491 166 $
Year 41 : 1 133 666 $
Year 42 : 908 666 $
Salary Average Commitment
Year 39 : 150 000 $
Year 40 : 150 000 $
Year 41 : 150 000 $
Year 42 : 150 000 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 100 $ - 5 227 - 87,11%
Level 2: 5000 - 60 $ - 4 933 - 98,66%
Level 3: 2000 - 35 $ - 1 996 - 99,79%
Level 4: 5519 - 20 $ - 5 057 - 91,64%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19519

Income

Home Games Left2
Average Attendance - %18 213 - 93,31%
Average Income per Game1 308 623 $
Year to Date Revenue24 863 840 $

Expense

Pro Players Total Salaries75 180 833 $
Farm Players Total Salaries3 207 583 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 220 578 $
Farm Year To Date Expenses3 404 850 $
Pro Salary Cap To Date65 455 858 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 617 246 $
Pro Remaining Season Days8
Pro Expenses Per Days1 135 012 $
Pro Estimated Expenses9 080 096 $
Farm Remaining Season Days9
Farm Expenses Per Days57 356 $
Farm Estimated Expenses516 204 $
Estimated Season Expenses9 596 300 $
Season Salary Cap75 180 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $1 819 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 180 833 $
Current Bank Account(42 124 688 $)
Projected Bank Account(49 103 742 $)

Pro Players Salaries

Corey Perry 11 880 000 $ (4)
-Salary Remaining : 1 397 647 $
Henrik Sedin 7 000 000 $ (2)
-Salary Remaining : 823 529 $
Henrik Zetterberg 6 083 333 $ (1)
-Salary Remaining : 715 686 $
Jordan Eberle 6 000 000 $ (1)
-Salary Remaining : 705 882 $
James Neal 5 000 000 $ (3)
-Salary Remaining : 588 235 $
Dan Hamhuis 4 500 000 $ (1)
-Salary Remaining : 529 412 $
Marc-Edouard Vlasic 4 250 000 $ (6)
-Salary Remaining : 500 000 $
Jonathan Bernier 4 150 000 $ (2)
-Salary Remaining : 488 235 $
Scott Darling 4 150 000 $ (5)
-Salary Remaining : 488 235 $
Nick Bjugstad 4 100 000 $ (1)
-Salary Remaining : 482 353 $
Victor Rask 4 000 000 $ (2)
-Salary Remaining : 470 588 $
Cam Atkinson 3 500 000 $ (6)
-Salary Remaining : 411 765 $
Cody Ceci 2 800 000 $ (4)
-Salary Remaining : 329 412 $
Mikhail Sergachev 1 775 000 $ (4)
-Salary Remaining : 208 824 $
Nate Thompson 1 650 000 $ (1)
-Salary Remaining : 194 118 $
Tyler Motte 925 000 $ (4)
-Salary Remaining : 108 824 $
Gustav Forsling 925 000 $ (4)
-Salary Remaining : 108 824 $
Brandon Carlo 894 167 $ (4)
-Salary Remaining : 105 196 $
Kasperi Kapanen 863 333 $ (2)
-Salary Remaining : 101 569 $
Matt Nieto 735 000 $ (1)
-Salary Remaining : 86 471 $
Total Pro Players20
Salary Commitment
Year 39 : 75 180 833 $
Year 40 : 52 112 500 $
Year 41 : 36 099 167 $
Year 42 : 31 099 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 75 180 833 $
Year 40 : 52 112 500 $
Year 41 : 36 099 167 $
Year 42 : 31 099 167 $

Farm Players Salaries

Jack Skille 300 000 $ (1)
Salary Remaining : 39 130 $
Steven Kampfer 275 000 $ (1)
Salary Remaining : 35 870 $
Andreas Borgman 177 500 $ (6)
Salary Remaining : 23 152 $
Brett Ritchie 175 000 $ (2)
Salary Remaining : 22 826 $
Brady Austin 150 000 $ (1)
Salary Remaining : 19 565 $
Kevin Rooney 150 000 $ (2)
Salary Remaining : 19 565 $
Samuel Henley 150 000 $ (3)
Salary Remaining : 19 565 $
Jordan Schmaltz 120 833 $ (4)
Salary Remaining : 15 761 $
Alexandar Georgiev 92 500 $ (6)
Salary Remaining : 12 065 $
Yohann Auvitu 92 500 $ (4)
Salary Remaining : 12 065 $
Alex Iafallo 92 500 $ (6)
Salary Remaining : 12 065 $
Dan Renouf 92 500 $ (4)
Salary Remaining : 12 065 $
Andrei Mironov 92 500 $ (6)
Salary Remaining : 12 065 $
Daniel Sprong 92 500 $ (2)
Salary Remaining : 12 065 $
Roman Lyubimov 92 500 $ (4)
Salary Remaining : 12 065 $
Pontus Aberg 92 500 $ (4)
Salary Remaining : 12 065 $
Valentin Zykov 89 417 $ (6)
Salary Remaining : 11 663 $
Derrick Pouliot 80 000 $ (3)
Salary Remaining : 10 435 $
Dylan McIlrath 80 000 $ (5)
Salary Remaining : 10 435 $
Lucas Wallmark 75 000 $ (4)
Salary Remaining : 9 783 $
David Rittich 72 500 $ (4)
Salary Remaining : 9 457 $
Tobias Lindberg 69 333 $ (2)
Salary Remaining : 9 043 $
Chase De Leo 69 250 $ (2)
Salary Remaining : 9 033 $
Michael Sgarbossa 65 000 $ (4)
Salary Remaining : 8 478 $
Christian Djoos 65 000 $ (6)
Salary Remaining : 8 478 $
Matt Lorito 63 750 $ (4)
Salary Remaining : 8 315 $
Justin Dowling 62 500 $ (4)
Salary Remaining : 8 152 $
Michael Chaput 60 000 $ (4)
Salary Remaining : 7 826 $
Jordan Schroeder 60 000 $ (3)
Salary Remaining : 7 826 $
Marek Mazanec 57 500 $ (3)
Salary Remaining : 7 500 $
Total Farm Players30
Salary Commitment
Year 39 : 3 207 583 $
Year 40 : 2 482 583 $
Year 41 : 1 926 500 $
Year 42 : 1 579 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 5 962 - 99,36%
Level 2: 5000 - 56 $ - 4 958 - 99,16%
Level 3: 2000 - 35 $ - 1 987 - 99,34%
Level 4: 5000 - 22 $ - 4 817 - 96,33%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000

Income

Home Games Left2
Average Attendance - %18 723 - 98,54%
Average Income per Game1 309 667 $
Year to Date Revenue24 883 677 $

Expense

Pro Players Total Salaries61 855 833 $
Farm Players Total Salaries3 141 750 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 430 878 $
Farm Year To Date Expenses3 639 220 $
Pro Salary Cap To Date50 666 182 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 619 334 $
Pro Remaining Season Days8
Pro Expenses Per Days939 056 $
Pro Estimated Expenses7 512 448 $
Farm Remaining Season Days9
Farm Expenses Per Days60 025 $
Farm Estimated Expenses540 225 $
Estimated Season Expenses8 052 673 $
Season Salary Cap61 855 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $15 144 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 855 833 $
Current Bank Account139 212 640 $
Projected Bank Account133 779 301 $

Pro Players Salaries

Derek Dorsett 6 000 000 $ (2)
-Salary Remaining : 705 882 $
Milan Lucic 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Rasmus Ristolainen 5 400 000 $ (4)
-Salary Remaining : 635 294 $
Drew Stafford 5 000 000 $ (2)
-Salary Remaining : 588 235 $
Alexandre Burrows 5 000 000 $ (2)
-Salary Remaining : 588 235 $
Michael Hutchinson 4 100 000 $ (5)
-Salary Remaining : 482 353 $
Eric Gryba 3 900 000 $ (3)
-Salary Remaining : 458 824 $
Jussi Jokinen 3 300 000 $ (4)
-Salary Remaining : 388 235 $
Jamie McGinn 2 950 000 $ (2)
-Salary Remaining : 347 059 $
Sam Bennett 1 950 000 $ (5)
-Salary Remaining : 229 412 $
Matthew Tkachuk 1 775 000 $ (4)
-Salary Remaining : 208 824 $
Tyson Jost 1 704 167 $ (4)
-Salary Remaining : 200 490 $
Ryan Reaves 1 600 000 $ (2)
-Salary Remaining : 188 235 $
Curtis McElhinney 1 500 000 $ (1)
-Salary Remaining : 176 471 $
Mathew Barzal 1 294 167 $ (4)
-Salary Remaining : 152 255 $
Jake DeBrusk 1 288 333 $ (6)
-Salary Remaining : 151 569 $
Chris Stewart 1 150 000 $ (4)
-Salary Remaining : 135 294 $
Robert Bortuzzo 1 050 000 $ (1)
-Salary Remaining : 123 529 $
Alex DeBrincat 925 000 $ (6)
-Salary Remaining : 108 824 $
Jaycob Megna 925 000 $ (4)
-Salary Remaining : 108 824 $
Travis Dermott 863 333 $ (6)
-Salary Remaining : 101 569 $
Martin Frk 863 333 $ (4)
-Salary Remaining : 101 569 $
Mackenzie Weegar 800 000 $ (4)
-Salary Remaining : 94 118 $
Erik Gustafsson 667 500 $ (2)
-Salary Remaining : 78 529 $
Alex Stalock 650 000 $ (5)
-Salary Remaining : 76 471 $
Scott Mayfield 625 000 $ (1)
-Salary Remaining : 73 529 $
Gabriel Dumont 575 000 $ (4)
-Salary Remaining : 67 647 $
Total Pro Players27
Salary Commitment
Year 39 : 61 855 833 $
Year 40 : 52 680 833 $
Year 41 : 31 463 333 $
Year 42 : 27 563 333 $
Salary Average Commitment
Year 39 : 23 400 000 $
Year 40 : 23 400 000 $
Year 41 : 7 400 000 $
Year 42 : 7 400 000 $
Salary Cap with 1 Way Contract
Year 39 : 61 855 833 $
Year 40 : 52 680 833 $
Year 41 : 31 463 333 $
Year 42 : 27 563 333 $

Farm Players Salaries

Patrick Holland 750 000 $ (2)
Salary Remaining : 97 826 $
Jason Bacashihua 500 000 $ (5)
Salary Remaining : 65 217 $
Paul Gaustad 325 000 $ (1)
Salary Remaining : 42 391 $
Colin White 128 500 $ (4)
Salary Remaining : 16 761 $
Kailer Yamamoto 115 500 $ (6)
Salary Remaining : 15 065 $
Joshua Ho-Sang 107 583 $ (4)
Salary Remaining : 14 033 $
Nikita Scherbak 106 333 $ (4)
Salary Remaining : 13 870 $
Kevin Gravel 92 500 $ (2)
Salary Remaining : 12 065 $
Carson Soucy 92 500 $ (6)
Salary Remaining : 12 065 $
Darren Dietz 90 000 $ (2)
Salary Remaining : 11 739 $
Alexander Burmistrov 90 000 $ (6)
Salary Remaining : 11 739 $
Brendan Guhle 89 417 $ (4)
Salary Remaining : 11 663 $
Rasmus Andersson 89 417 $ (4)
Salary Remaining : 11 663 $
Kurtis Gabriel 75 000 $ (2)
Salary Remaining : 9 783 $
Zac Rinaldo 70 000 $ (4)
Salary Remaining : 9 130 $
Mark Alt 65 000 $ (6)
Salary Remaining : 8 478 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 8 152 $
Brad Malone 60 000 $ (3)
Salary Remaining : 7 826 $
Ben Sexton 60 000 $ (6)
Salary Remaining : 7 826 $
Max Friberg 60 000 $ (2)
Salary Remaining : 7 826 $
Alex Friesen 57 500 $ (2)
Salary Remaining : 7 500 $
David Broll 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players22
Salary Commitment
Year 39 : 3 141 750 $
Year 40 : 2 699 250 $
Year 41 : 1 574 250 $
Year 42 : 1 514 250 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - 94 $ - 5 973 - 99,55%
Level 2: 5000 - 57 $ - 4 967 - 99,35%
Level 3: 2000 - 36 $ - 1 995 - 99,75%
Level 4: 2250 - 26 $ - 2 250 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :16250

Income

Home Games Left2
Average Attendance - %16 186 - 99,60%
Average Income per Game1 262 842 $
Year to Date Revenue23 993 990 $

Expense

Pro Players Total Salaries67 403 333 $
Farm Players Total Salaries1 625 388 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 547 306 $
Farm Year To Date Expenses1 657 713 $
Pro Salary Cap To Date61 135 525 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 525 683 $
Pro Remaining Season Days8
Pro Expenses Per Days1 014 755 $
Pro Estimated Expenses8 118 040 $
Farm Remaining Season Days9
Farm Expenses Per Days32 252 $
Farm Estimated Expenses290 268 $
Estimated Season Expenses8 408 308 $
Season Salary Cap67 403 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $9 596 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 403 333 $
Current Bank Account(33 478 121 $)
Projected Bank Account(39 360 746 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 1 235 294 $
Jakub Voracek 8 250 000 $ (6)
-Salary Remaining : 970 588 $
David Krejci 7 250 000 $ (4)
-Salary Remaining : 852 941 $
Drew Doughty 7 000 000 $ (1)
-Salary Remaining : 823 529 $
Sean Monahan 6 375 000 $ (3)
-Salary Remaining : 750 000 $
Michael Frolik 4 300 000 $ (1)
-Salary Remaining : 505 882 $
Justin Abdelkader 4 250 000 $ (4)
-Salary Remaining : 500 000 $
James Reimer 3 400 000 $ (5)
-Salary Remaining : 400 000 $
Jared Spurgeon 2 666 667 $ (3)
-Salary Remaining : 313 726 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 294 118 $
Ryan Miller 2 000 000 $ (3)
-Salary Remaining : 235 294 $
Darnell Nurse 1 713 333 $ (5)
-Salary Remaining : 201 569 $
Jakub Vrana 1 363 333 $ (4)
-Salary Remaining : 160 392 $
Ryan Donato 1 350 000 $ (6)
-Salary Remaining : 158 824 $
Victor Mete 870 000 $ (6)
-Salary Remaining : 102 353 $
Ben Chiarot 850 000 $ (3)
-Salary Remaining : 100 000 $
Connor Carrick 750 000 $ (4)
-Salary Remaining : 88 235 $
Charles Hudon 725 000 $ (2)
-Salary Remaining : 85 294 $
Barclay Goodrow 650 000 $ (4)
-Salary Remaining : 76 471 $
Bryan Rust 640 000 $ (2)
-Salary Remaining : 75 294 $
Keegan Lowe 0 $ (0)
Total Pro Players21
Salary Commitment
Year 39 : 67 403 333 $
Year 40 : 53 603 333 $
Year 41 : 41 738 333 $
Year 42 : 29 846 666 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 67 403 333 $
Year 40 : 53 603 333 $
Year 41 : 41 738 333 $
Year 42 : 29 846 666 $

Farm Players Salaries

Colin Greening 175 500 $ (2)
Salary Remaining : 22 891 $
Jakub Nakladal 165 500 $ (1)
Salary Remaining : 21 587 $
Jhonas Enroth 155 556 $ (1)
Salary Remaining : 20 290 $
Zach Trotman 155 000 $ (1)
Salary Remaining : 20 217 $
Oskar Lindblom 113 750 $ (6)
Salary Remaining : 14 837 $
Dryden Hunt 92 500 $ (6)
Salary Remaining : 12 065 $
Charlie Lindgren 92 500 $ (2)
Salary Remaining : 12 065 $
Jakob Forsbacka-Karlsson 92 500 $ (4)
Salary Remaining : 12 065 $
Nick Lappin 92 500 $ (4)
Salary Remaining : 12 065 $
Jason Dickinson 89 417 $ (2)
Salary Remaining : 11 663 $
Trevor Carrick 73 333 $ (2)
Salary Remaining : 9 565 $
Beau Bennett 72 500 $ (2)
Salary Remaining : 9 457 $
J.C. Lipon 70 000 $ (2)
Salary Remaining : 9 130 $
Oscar Dansk 65 000 $ (6)
Salary Remaining : 8 478 $
Joseph Blandisi 64 833 $ (2)
Salary Remaining : 8 457 $
Matt Carey 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players16
Salary Commitment
Year 39 : 1 625 389 $
Year 40 : 1 094 333 $
Year 41 : 456 250 $
Year 42 : 456 250 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 90 $ - 6 442 - 96,15%
Level 2: 5500 - 60 $ - 5 244 - 95,35%
Level 3: 3200 - 35 $ - 2 203 - 68,85%
Level 4: 2015 - 25 $ - 2 015 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18415

Income

Home Games Left1
Average Attendance - %16 905 - 91,80%
Average Income per Game1 344 110 $
Year to Date Revenue26 882 192 $

Expense

Pro Players Total Salaries71 381 667 $
Farm Players Total Salaries2 321 250 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 784 185 $
Farm Year To Date Expenses2 438 250 $
Pro Salary Cap To Date64 254 778 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 344 110 $
Pro Remaining Season Days8
Pro Expenses Per Days1 108 554 $
Pro Estimated Expenses8 868 432 $
Farm Remaining Season Days9
Farm Expenses Per Days40 888 $
Farm Estimated Expenses367 992 $
Estimated Season Expenses9 236 424 $
Season Salary Cap71 381 667 $
Estimate Under Maximum Salary Cap of 77 000 000 $5 618 333 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 381 667 $
Current Bank Account(31 410 839 $)
Projected Bank Account(39 303 153 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 1 000 000 $
Claude Giroux 8 275 000 $ (4)
-Salary Remaining : 973 529 $
Dion Phaneuf 7 000 000 $ (3)
-Salary Remaining : 823 529 $
Kari Lehtonen 5 900 000 $ (5)
-Salary Remaining : 694 118 $
Marc Staal 5 700 000 $ (2)
-Salary Remaining : 670 588 $
Vincent Trocheck 4 750 000 $ (4)
-Salary Remaining : 558 824 $
Christopher Tanev 4 450 000 $ (5)
-Salary Remaining : 523 529 $
Brendan Gallagher 3 750 000 $ (5)
-Salary Remaining : 441 176 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 411 765 $
Cam Ward 3 300 000 $ (4)
-Salary Remaining : 388 235 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 352 941 $
Brendan Smith 2 750 000 $ (2)
-Salary Remaining : 323 529 $
Michael Raffl 2 350 000 $ (2)
-Salary Remaining : 276 471 $
Antoine Roussel 2 000 000 $ (3)
-Salary Remaining : 235 294 $
Josh Anderson (Out of Payroll) 1 850 000 $ (6)
-Salary Remaining : 217 647 $
Ivan Provorov 1 744 167 $ (4)
-Salary Remaining : 205 196 $
Sven Andrighetto 1 400 000 $ (2)
-Salary Remaining : 164 706 $
Brandon Manning 975 000 $ (4)
-Salary Remaining : 114 706 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 95 588 $
Scott Harrington 675 000 $ (3)
-Salary Remaining : 79 412 $
Chris Didomenico 550 000 $ (2)
-Salary Remaining : 64 706 $
Total Pro Players21
Salary Commitment
Year 39 : 73 231 667 $
Year 40 : 69 419 167 $
Year 41 : 53 169 167 $
Year 42 : 43 494 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 231 667 $
Year 40 : 69 419 167 $
Year 41 : 53 169 167 $
Year 42 : 43 494 167 $

Farm Players Salaries

Spencer Foo 177 500 $ (6)
Salary Remaining : 23 152 $
Daniel Taylor 150 000 $ (2)
Salary Remaining : 19 565 $
Maxime Talbot 150 000 $ (2)
Salary Remaining : 19 565 $
Nathan Gerbe 150 000 $ (2)
Salary Remaining : 19 565 $
Derek Roy 150 000 $ (2)
Salary Remaining : 19 565 $
Mark Visentin 100 000 $ (5)
Salary Remaining : 13 043 $
Michael Kapla 92 500 $ (4)
Salary Remaining : 12 065 $
Mike Vecchione 92 500 $ (3)
Salary Remaining : 12 065 $
Christian Wolanin 92 500 $ (6)
Salary Remaining : 12 065 $
Eric Robinson 92 500 $ (6)
Salary Remaining : 12 065 $
Mitch Reinke 92 500 $ (6)
Salary Remaining : 12 065 $
Victor Bartley 75 000 $ (4)
Salary Remaining : 9 783 $
Maxim Noreau 75 000 $ (3)
Salary Remaining : 9 783 $
Viktor Svedberg 70 000 $ (2)
Salary Remaining : 9 130 $
Jarred Tinordi 70 000 $ (1)
Salary Remaining : 9 130 $
Andrew Agozzino 65 000 $ (4)
Salary Remaining : 8 478 $
Jared Coreau 61 250 $ (4)
Salary Remaining : 7 989 $
Mackenzie Skapski 60 000 $ (1)
Salary Remaining : 7 826 $
Louis Leblanc 60 000 $ (1)
Salary Remaining : 7 826 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 7 826 $
Cam Barker 55 000 $ (2)
Salary Remaining : 7 174 $
Simon Moser 55 000 $ (2)
Salary Remaining : 7 174 $
Brooks Laich 55 000 $ (2)
Salary Remaining : 7 174 $
Chad Billins 55 000 $ (2)
Salary Remaining : 7 174 $
Shane Harper 55 000 $ (2)
Salary Remaining : 7 174 $
Marc-Andre Gragnani 55 000 $ (2)
Salary Remaining : 7 174 $
Steve Bernier 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players27
Salary Commitment
Year 39 : 2 321 250 $
Year 40 : 2 131 250 $
Year 41 : 1 016 250 $
Year 42 : 848 750 $
Salary Average Commitment
Year 39 : 250 000 $
Year 40 : 250 000 $
Year 41 : 250 000 $
Year 42 : 175 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 90 $ - 6 487 - 81,08%
Level 2: 5000 - 55 $ - 4 993 - 99,86%
Level 3: 2000 - 37 $ - 1 995 - 99,77%
Level 4: 4118 - 26 $ - 3 725 - 90,45%
Luxury : 2000 - 190 $ - 1 174 - 58,68%
Total Capacity :21118

Income

Home Games Left2
Average Attendance - %18 374 - 87,00%
Average Income per Game1 377 275 $
Year to Date Revenue26 168 224 $

Expense

Pro Players Total Salaries61 138 334 $
Farm Players Total Salaries1 115 750 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 024 280 $
Farm Year To Date Expenses2 139 936 $
Pro Salary Cap To Date51 259 560 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 754 550 $
Pro Remaining Season Days8
Pro Expenses Per Days928 505 $
Pro Estimated Expenses7 428 040 $
Farm Remaining Season Days9
Farm Expenses Per Days32 837 $
Farm Estimated Expenses295 533 $
Estimated Season Expenses7 723 573 $
Season Salary Cap61 138 334 $
Estimate Under Maximum Salary Cap of 77 000 000 $15 861 666 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 138 334 $
Current Bank Account104 522 794 $
Projected Bank Account99 553 771 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 882 353 $
Aleksander Barkov 5 900 000 $ (4)
-Salary Remaining : 694 118 $
Jakub Kindl 5 750 001 $ (1)
-Salary Remaining : 676 471 $
Matt Moulson 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 490 196 $
Sam Reinhart 3 544 167 $ (1)
-Salary Remaining : 416 961 $
Dylan Strome 3 369 167 $ (4)
-Salary Remaining : 396 373 $
Ryan Lomberg 3 250 000 $ (2)
-Salary Remaining : 382 353 $
Giovanni Fiore 3 000 000 $ (3)
-Salary Remaining : 352 941 $
Jacob Trouba 2 812 500 $ (1)
-Salary Remaining : 330 882 $
Jimmy Hayes 2 300 000 $ (2)
-Salary Remaining : 270 588 $
Antoine Vermette 1 750 000 $ (5)
-Salary Remaining : 205 882 $
Mitchell Marner 1 744 167 $ (4)
-Salary Remaining : 205 196 $
Jake McCabe 1 600 000 $ (3)
-Salary Remaining : 188 235 $
Andrej Sustr 1 450 000 $ (3)
-Salary Remaining : 170 588 $
Ryan Pulock 1 363 333 $ (2)
-Salary Remaining : 160 392 $
Jack Roslovic 1 137 500 $ (4)
-Salary Remaining : 133 824 $
Christian Fischer 1 106 667 $ (4)
-Salary Remaining : 130 196 $
Anders Nilsson 1 000 000 $ (4)
-Salary Remaining : 117 647 $
Matt Martin 1 000 000 $ (1)
-Salary Remaining : 117 647 $
Curtis Lazar 950 000 $ (3)
-Salary Remaining : 111 765 $
Matt Murray 894 166 $ (2)
-Salary Remaining : 105 196 $
Valeri Nichushkin 550 000 $ (1)
-Salary Remaining : 64 706 $
Total Pro Players23
Salary Commitment
Year 39 : 61 138 334 $
Year 40 : 42 481 666 $
Year 41 : 30 507 501 $
Year 42 : 23 507 501 $
Salary Average Commitment
Year 39 : 6 250 000 $
Year 40 : 6 250 000 $
Year 41 : 3 000 000 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 61 138 334 $
Year 40 : 42 481 666 $
Year 41 : 30 507 501 $
Year 42 : 23 507 501 $

Farm Players Salaries

Oskar Sundqvist 92 500 $ (2)
Salary Remaining : 12 065 $
Andrey Pedan 92 500 $ (2)
Salary Remaining : 12 065 $
Pheonix Copley 92 500 $ (2)
Salary Remaining : 12 065 $
Daniel O'Regan 92 500 $ (4)
Salary Remaining : 12 065 $
Griffin Reinhart 80 000 $ (6)
Salary Remaining : 10 435 $
Alexandre Grenier 72 500 $ (4)
Salary Remaining : 9 457 $
Ashton Sautner 67 833 $ (6)
Salary Remaining : 8 848 $
Chad Ruhwedel 65 000 $ (4)
Salary Remaining : 8 478 $
Jake Dotchin 61 667 $ (4)
Salary Remaining : 8 043 $
Jack Campbell 61 250 $ (2)
Salary Remaining : 7 989 $
Magnus Hellberg 60 000 $ (6)
Salary Remaining : 7 826 $
Garrett Wilson 57 500 $ (1)
Salary Remaining : 7 500 $
Jeff Zatkoff 55 000 $ (2)
Salary Remaining : 7 174 $
Johan Sundstrom 55 000 $ (2)
Salary Remaining : 7 174 $
Andrei Loktionov 55 000 $ (3)
Salary Remaining : 7 174 $
Niklas Svedberg 55 000 $ (3)
Salary Remaining : 7 174 $
Total Farm Players16
Salary Commitment
Year 39 : 1 115 750 $
Year 40 : 1 058 250 $
Year 41 : 609 500 $
Year 42 : 499 500 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 130 $ - 3 954 - 65,90%
Level 2: 5000 - 70 $ - 3 893 - 77,87%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 5758 - 10 $ - 5 483 - 95,23%
Luxury : 1000 - 400 $ - 487 - 48,72%
Total Capacity :19758

Income

Home Games Left1
Average Attendance - %15 818 - 80,06%
Average Income per Game1 205 872 $
Year to Date Revenue24 117 445 $

Expense

Pro Players Total Salaries69 567 316 $
Farm Players Total Salaries2 171 750 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 075 366 $
Farm Year To Date Expenses3 181 597 $
Pro Salary Cap To Date62 781 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 205 872 $
Pro Remaining Season Days8
Pro Expenses Per Days1 067 166 $
Pro Estimated Expenses8 537 328 $
Farm Remaining Season Days9
Farm Expenses Per Days42 344 $
Farm Estimated Expenses381 096 $
Estimated Season Expenses8 918 424 $
Season Salary Cap69 567 316 $
Estimate Under Maximum Salary Cap of 77 000 000 $7 432 684 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 567 316 $
Current Bank Account49 166 418 $
Projected Bank Account41 453 866 $

Pro Players Salaries

Paul Byron 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Jonathan Huberdeau 5 900 000 $ (2)
-Salary Remaining : 694 118 $
Andrei Markov 5 750 000 $ (3)
-Salary Remaining : 676 471 $
TJ Brodie 4 650 400 $ (4)
-Salary Remaining : 547 106 $
Shayne Gostisbehere 4 500 000 $ (1)
-Salary Remaining : 529 412 $
Dmitry Kulikov 4 333 333 $ (2)
-Salary Remaining : 509 804 $
Benoit Pouliot 4 000 000 $ (5)
-Salary Remaining : 470 588 $
Justin Schultz 3 900 000 $ (3)
-Salary Remaining : 458 824 $
Michael Del Zotto 3 875 000 $ (5)
-Salary Remaining : 455 882 $
Eeli Tolvanen 3 145 833 $ (6)
-Salary Remaining : 370 098 $
Matt Stajan 3 125 000 $ (2)
-Salary Remaining : 367 647 $
David Schlemko 3 000 000 $ (5)
-Salary Remaining : 352 941 $
Martin Jones 3 000 000 $ (4)
-Salary Remaining : 352 941 $
Jannik Hansen 3 000 000 $ (4)
-Salary Remaining : 352 941 $
Matt Dumba 2 550 000 $ (3)
-Salary Remaining : 300 000 $
Mark Letestu 1 800 000 $ (1)
-Salary Remaining : 211 765 $
Luke Schenn 1 250 000 $ (6)
-Salary Remaining : 147 059 $
Tage Thompson 1 137 500 $ (6)
-Salary Remaining : 133 824 $
Lauri Korpikoski 1 000 000 $ (5)
-Salary Remaining : 117 647 $
Jason Zucker 900 250 $ (1)
-Salary Remaining : 105 912 $
Alexander Svitov 900 000 $ (3)
-Salary Remaining : 105 882 $
Malcolm Subban 650 000 $ (2)
-Salary Remaining : 76 471 $
Andre Deveaux 600 000 $ (2)
-Salary Remaining : 70 588 $
Adam Cracknell 600 000 $ (3)
-Salary Remaining : 70 588 $
Total Pro Players24
Salary Commitment
Year 39 : 69 567 316 $
Year 40 : 62 367 066 $
Year 41 : 47 758 733 $
Year 42 : 34 058 733 $
Salary Average Commitment
Year 39 : 6 000 000 $
Year 40 : 6 000 000 $
Year 41 : 6 000 000 $
Year 42 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 69 567 316 $
Year 40 : 62 367 066 $
Year 41 : 47 758 733 $
Year 42 : 34 058 733 $

Farm Players Salaries

Mike Ribeiro 350 000 $ (2)
Salary Remaining : 45 652 $
David Booth 300 000 $ (1)
Salary Remaining : 39 130 $
Ryan Garbutt 200 000 $ (2)
Salary Remaining : 26 087 $
Jacob Larsson 92 500 $ (4)
Salary Remaining : 12 065 $
Viktor Tikhonov 90 000 $ (4)
Salary Remaining : 11 739 $
Nick Petrecki 90 000 $ (2)
Salary Remaining : 11 739 $
Colten Teubert 90 000 $ (2)
Salary Remaining : 11 739 $
Andrew Desjardins 90 000 $ (1)
Salary Remaining : 11 739 $
Tomas Kundratek 90 000 $ (3)
Salary Remaining : 11 739 $
Oliver Lauridsen 90 000 $ (4)
Salary Remaining : 11 739 $
Scott Timmins 90 000 $ (3)
Salary Remaining : 11 739 $
Timo Pielmeier 90 000 $ (1)
Salary Remaining : 11 739 $
Patrice Cormier 90 000 $ (4)
Salary Remaining : 11 739 $
Jeff Deslauriers 90 000 $ (1)
Salary Remaining : 11 739 $
Nicklas Grossmann 90 000 $ (2)
Salary Remaining : 11 739 $
Andreas Martinsen 74 250 $ (2)
Salary Remaining : 9 685 $
Kevin Westgarth 60 000 $ (1)
Salary Remaining : 7 826 $
Alexander Urbom 55 000 $ (2)
Salary Remaining : 7 174 $
Eric Tangradi 50 000 $ (1)
Salary Remaining : 6 522 $
Total Farm Players19
Salary Commitment
Year 39 : 2 171 750 $
Year 40 : 1 491 750 $
Year 41 : 542 500 $
Year 42 : 362 500 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 90 $ - 5 974 - 99,57%
Level 2: 5000 - 55 $ - 4 967 - 99,33%
Level 3: 2000 - 35 $ - 1 997 - 99,86%
Level 4: 4800 - 20 $ - 4 777 - 99,52%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :18800

Income

Home Games Left2
Average Attendance - %18 715 - 99,55%
Average Income per Game1 282 905 $
Year to Date Revenue24 375 198 $

Expense

Pro Players Total Salaries72 633 499 $
Farm Players Total Salaries1 330 509 $
Coaches Total Salaries2 100 050 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 169 642 $
Farm Year To Date Expenses2 532 863 $
Pro Salary Cap To Date64 728 462 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 565 810 $
Pro Remaining Season Days8
Pro Expenses Per Days1 075 493 $
Pro Estimated Expenses8 603 944 $
Farm Remaining Season Days9
Farm Expenses Per Days42 472 $
Farm Estimated Expenses382 248 $
Estimated Season Expenses8 986 192 $
Season Salary Cap72 633 499 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 366 501 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 633 499 $
Current Bank Account24 099 776 $
Projected Bank Account17 679 394 $

Pro Players Salaries

Paul Stastny 7 000 000 $ (3)
-Salary Remaining : 823 529 $
Braydon Coburn 6 256 000 $ (2)
-Salary Remaining : 736 000 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Tobias Enstrom 5 750 000 $ (2)
-Salary Remaining : 676 471 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 676 471 $
Dougie Hamilton 5 750 000 $ (1)
-Salary Remaining : 676 471 $
Andrew Ladd 5 500 000 $ (2)
-Salary Remaining : 647 059 $
Mats Zuccarello 4 500 000 $ (5)
-Salary Remaining : 529 412 $
Cody Franson 4 500 000 $ (2)
-Salary Remaining : 529 412 $
Jonathan Ericsson 4 250 000 $ (2)
-Salary Remaining : 500 000 $
Pierre-Luc Dubois 3 425 000 $ (6)
-Salary Remaining : 402 941 $
Mathieu Perreault 3 000 000 $ (5)
-Salary Remaining : 352 941 $
Nail Yakupov 2 500 000 $ (3)
-Salary Remaining : 294 118 $
Michal Neuvirth 2 500 000 $ (5)
-Salary Remaining : 294 118 $
Zemgus Girgensons 1 150 000 $ (4)
-Salary Remaining : 135 294 $
Danton Heinen 995 833 $ (4)
-Salary Remaining : 117 157 $
Austin Czarnik 675 000 $ (4)
-Salary Remaining : 79 412 $
Nick Paul 670 000 $ (2)
-Salary Remaining : 78 824 $
Justin Bailey 661 666 $ (2)
-Salary Remaining : 77 843 $
Bobby Sanguinetti 600 000 $ (1)
-Salary Remaining : 70 588 $
Andy Andreoff 600 000 $ (1)
-Salary Remaining : 70 588 $
Brian Lee 600 000 $ (1)
-Salary Remaining : 70 588 $
Total Pro Players22
Salary Commitment
Year 39 : 72 633 499 $
Year 40 : 59 083 499 $
Year 41 : 25 745 833 $
Year 42 : 16 245 833 $
Salary Average Commitment
Year 39 : 1 800 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 633 499 $
Year 40 : 59 083 499 $
Year 41 : 25 745 833 $
Year 42 : 16 245 833 $

Farm Players Salaries

Gregory Campbell 571 342 $ (3)
Salary Remaining : 74 523 $
Daniel Catenacci 80 667 $ (2)
Salary Remaining : 10 522 $
Mark Barberio 75 000 $ (2)
Salary Remaining : 9 783 $
Nathan Walker 65 000 $ (6)
Salary Remaining : 8 478 $
Ken Appleby 63 500 $ (6)
Salary Remaining : 8 283 $
Aaron Volpatti 60 000 $ (1)
Salary Remaining : 7 826 $
Andrej Nestrasil 60 000 $ (1)
Salary Remaining : 7 826 $
Andreas Engqvist 60 000 $ (1)
Salary Remaining : 7 826 $
Cal O'Reilly 60 000 $ (1)
Salary Remaining : 7 826 $
Pat Cannone 60 000 $ (4)
Salary Remaining : 7 826 $
Anders Lindback 60 000 $ (1)
Salary Remaining : 7 826 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 7 500 $
Sergey Tolchinsky 57 500 $ (2)
Salary Remaining : 7 500 $
Total Farm Players13
Salary Commitment
Year 39 : 1 330 509 $
Year 40 : 973 009 $
Year 41 : 759 842 $
Year 42 : 188 500 $
Salary Average Commitment
Year 39 : 300 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 089 - 84,81%
Level 2: 5000 - 60 $ - 4 960 - 99,19%
Level 3: 2000 - 35 $ - 1 998 - 99,92%
Level 4: 3099 - 20 $ - 3 099 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17099

Income

Home Games Left2
Average Attendance - %16 146 - 94,42%
Average Income per Game1 252 202 $
Year to Date Revenue23 791 829 $

Expense

Pro Players Total Salaries67 341 429 $
Farm Players Total Salaries1 393 584 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 550 893 $
Farm Year To Date Expenses2 312 288 $
Pro Salary Cap To Date55 227 359 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 504 403 $
Pro Remaining Season Days8
Pro Expenses Per Days1 012 374 $
Pro Estimated Expenses8 098 992 $
Farm Remaining Season Days9
Farm Expenses Per Days34 690 $
Farm Estimated Expenses312 210 $
Estimated Season Expenses8 411 202 $
Season Salary Cap67 341 429 $
Estimate Under Maximum Salary Cap of 77 000 000 $9 658 571 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 341 429 $
Current Bank Account40 882 023 $
Projected Bank Account34 975 224 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (4)
-Salary Remaining : 882 353 $
Bobby Ryan 7 250 000 $ (3)
-Salary Remaining : 852 941 $
Gabriel Landeskog 5 571 429 $ (4)
-Salary Remaining : 655 462 $
Mika Zibanejad 5 350 000 $ (1)
-Salary Remaining : 629 412 $
Jaroslav Halak 4 500 000 $ (4)
-Salary Remaining : 529 412 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 470 588 $
Luca Sbisa 3 600 000 $ (5)
-Salary Remaining : 423 529 $
Patrik Laine 3 575 000 $ (4)
-Salary Remaining : 420 588 $
Carl Gunnarsson 3 150 000 $ (2)
-Salary Remaining : 370 588 $
Mike Reilly 2 025 000 $ (2)
-Salary Remaining : 238 235 $
Jordan Martinook 1 800 000 $ (5)
-Salary Remaining : 211 765 $
Nikita Zaitsev 1 775 000 $ (4)
-Salary Remaining : 208 824 $
Timo Meier 1 644 167 $ (4)
-Salary Remaining : 193 431 $
Yannick Weber 1 500 000 $ (1)
-Salary Remaining : 176 471 $
Brendan Perlini 1 394 167 $ (4)
-Salary Remaining : 164 020 $
Travis Sanheim 1 263 333 $ (6)
-Salary Remaining : 148 627 $
Kyle Quincey 1 250 000 $ (3)
-Salary Remaining : 147 059 $
Evgeny Svechnikov 1 106 667 $ (4)
-Salary Remaining : 130 196 $
Dmitrij Jaskin 1 100 000 $ (6)
-Salary Remaining : 129 412 $
Anders Bjork 1 066 667 $ (6)
-Salary Remaining : 125 490 $
Noah Juulsen 1 063 333 $ (6)
-Salary Remaining : 125 098 $
Sean Kuraly 925 000 $ (4)
-Salary Remaining : 108 824 $
Brendan Leipsic 894 166 $ (2)
-Salary Remaining : 105 196 $
Mirco Mueller 850 000 $ (6)
-Salary Remaining : 100 000 $
Frank Vatrano 792 500 $ (2)
-Salary Remaining : 93 235 $
Morgan Ellis 632 500 $ (2)
-Salary Remaining : 74 412 $
Petter Granberg 612 500 $ (1)
-Salary Remaining : 72 059 $
Jonas Gustavsson 600 000 $ (2)
-Salary Remaining : 70 588 $
Calvin Heeter 550 000 $ (3)
-Salary Remaining : 64 706 $
Total Pro Players29
Salary Commitment
Year 39 : 67 341 429 $
Year 40 : 55 878 929 $
Year 41 : 47 784 763 $
Year 42 : 38 734 763 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 67 341 429 $
Year 40 : 55 878 929 $
Year 41 : 47 784 763 $
Year 42 : 38 734 763 $

Farm Players Salaries

Alexander Nylander 174 417 $ (4)
Salary Remaining : 22 750 $
Casey Mittelstadt 149 167 $ (6)
Salary Remaining : 19 457 $
Luke Kunin 142 500 $ (6)
Salary Remaining : 18 587 $
Jonny Brodzinski 92 500 $ (4)
Salary Remaining : 12 065 $
Nic Petan 86 333 $ (2)
Salary Remaining : 11 261 $
Nikita Soshnikov 73 667 $ (2)
Salary Remaining : 9 609 $
Alex Broadhurst 65 000 $ (6)
Salary Remaining : 8 478 $
Stuart Percy 60 000 $ (1)
Salary Remaining : 7 826 $
Carter Bancks 55 000 $ (2)
Salary Remaining : 7 174 $
Drew LeBlanc 55 000 $ (2)
Salary Remaining : 7 174 $
Akim Aliu 55 000 $ (2)
Salary Remaining : 7 174 $
Alexander Pechurski 55 000 $ (3)
Salary Remaining : 7 174 $
Zach Hamill 55 000 $ (2)
Salary Remaining : 7 174 $
Justin Hodgman 55 000 $ (2)
Salary Remaining : 7 174 $
Maksim Mayorov 55 000 $ (2)
Salary Remaining : 7 174 $
Mark Olver 55 000 $ (2)
Salary Remaining : 7 174 $
Nick Palmieri 55 000 $ (2)
Salary Remaining : 7 174 $
Cody Almond 55 000 $ (2)
Salary Remaining : 7 174 $
Total Farm Players18
Salary Commitment
Year 39 : 1 393 584 $
Year 40 : 1 333 584 $
Year 41 : 678 584 $
Year 42 : 623 584 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 3 428 - 57,13%
Level 2: 5000 - 90 $ - 2 975 - 59,50%
Level 3: 2000 - 70 $ - 976 - 48,78%
Level 4: 5250 - 50 $ - 2 118 - 40,34%
Luxury : 1000 - 250 $ - 759 - 75,89%
Total Capacity :19250

Income

Home Games Left2
Average Attendance - %10 256 - 53,28%
Average Income per Game1 260 478 $
Year to Date Revenue23 949 090 $

Expense

Pro Players Total Salaries73 516 794 $
Farm Players Total Salaries2 460 033 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 315 051 $
Farm Year To Date Expenses2 945 568 $
Pro Salary Cap To Date64 785 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 520 957 $
Pro Remaining Season Days8
Pro Expenses Per Days1 139 953 $
Pro Estimated Expenses9 119 624 $
Farm Remaining Season Days9
Farm Expenses Per Days47 247 $
Farm Estimated Expenses425 223 $
Estimated Season Expenses9 544 847 $
Season Salary Cap73 516 794 $
Estimate Under Maximum Salary Cap of 77 000 000 $3 483 206 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 516 794 $
Current Bank Account88 217 580 $
Projected Bank Account81 193 690 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (2)
-Salary Remaining : 1 122 172 $
Phil Kessel 8 000 000 $ (3)
-Salary Remaining : 941 176 $
Patrice Bergeron 6 875 000 $ (4)
-Salary Remaining : 808 824 $
Johnny Gaudreau 6 750 000 $ (3)
-Salary Remaining : 794 118 $
Carey Price 6 500 000 $ (6)
-Salary Remaining : 764 706 $
Joe Pavelski 6 000 000 $ (2)
-Salary Remaining : 705 882 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Brent Burns 5 760 000 $ (5)
-Salary Remaining : 677 647 $
John Klingberg 4 250 000 $ (2)
-Salary Remaining : 500 000 $
Tyson Barrie 2 600 000 $ (1)
-Salary Remaining : 305 882 $
Jacob Markstrom 1 550 000 $ (2)
-Salary Remaining : 182 353 $
Max Domi 1 363 333 $ (2)
-Salary Remaining : 160 392 $
Jared McCann 1 106 666 $ (2)
-Salary Remaining : 130 196 $
Roman Polak 1 100 000 $ (5)
-Salary Remaining : 129 412 $
Jaccob Slavin 925 000 $ (2)
-Salary Remaining : 108 824 $
Jean-Gabriel Pageau 900 000 $ (4)
-Salary Remaining : 105 882 $
Shea Theodore 863 333 $ (2)
-Salary Remaining : 101 569 $
Matt Cullen 800 000 $ (1)
-Salary Remaining : 94 118 $
Ondrej Kase 706 667 $ (4)
-Salary Remaining : 83 137 $
Colton Sceviour 650 000 $ (1)
-Salary Remaining : 76 471 $
Nate Prosser 650 000 $ (3)
-Salary Remaining : 76 471 $
Luke Glendening 628 333 $ (4)
-Salary Remaining : 73 922 $
Total Pro Players22
Salary Commitment
Year 39 : 73 516 794 $
Year 40 : 69 466 794 $
Year 41 : 43 870 000 $
Year 42 : 28 470 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 516 794 $
Year 40 : 69 466 794 $
Year 41 : 43 870 000 $
Year 42 : 28 470 000 $

Farm Players Salaries

Josh Gorges 390 000 $ (4)
Salary Remaining : 50 870 $
Thomas Greiss 333 333 $ (3)
Salary Remaining : 43 478 $
Eddie Lack 275 000 $ (3)
Salary Remaining : 35 870 $
Jordan Greenway 122 500 $ (6)
Salary Remaining : 15 978 $
Paul Ladue 92 500 $ (4)
Salary Remaining : 12 065 $
Robbie Russo 92 500 $ (4)
Salary Remaining : 12 065 $
Gustav Olofsson 92 500 $ (2)
Salary Remaining : 12 065 $
Adin Hill 92 500 $ (6)
Salary Remaining : 12 065 $
John Hayden 92 500 $ (4)
Salary Remaining : 12 065 $
Tyler Bertuzzi 91 083 $ (4)
Salary Remaining : 11 880 $
John Quenneville 89 417 $ (4)
Salary Remaining : 11 663 $
Adam Erne 89 417 $ (4)
Salary Remaining : 11 663 $
Paul Postma 88 750 $ (2)
Salary Remaining : 11 576 $
Teemu Pulkkinen 81 250 $ (1)
Salary Remaining : 10 598 $
Joseph Cramarossa 72 450 $ (4)
Salary Remaining : 9 450 $
Peter Holland 67 500 $ (5)
Salary Remaining : 8 804 $
Travis Boyd 65 000 $ (6)
Salary Remaining : 8 478 $
Andrew Crescenzi (Out of Payroll) 65 000 $ (6)
Salary Remaining : 8 478 $
Michal Jordan 62 500 $ (3)
Salary Remaining : 8 152 $
Jean-Sebastien Dea 59 333 $ (4)
Salary Remaining : 7 739 $
Jayson Megna 55 000 $ (2)
Salary Remaining : 7 174 $
Connor Knapp 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players22
Salary Commitment
Year 39 : 2 525 033 $
Year 40 : 2 388 783 $
Year 41 : 2 152 533 $
Year 42 : 1 481 700 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 97 $ - 5 917 - 98,61%
Level 2: 5000 - 61 $ - 4 901 - 98,01%
Level 3: 2000 - 38 $ - 1 934 - 96,68%
Level 4: 4087 - 25 $ - 3 775 - 92,36%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18087

Income

Home Games Left2
Average Attendance - %17 526 - 96,90%
Average Income per Game1 369 222 $
Year to Date Revenue26 015 216 $

Expense

Pro Players Total Salaries63 349 166 $
Farm Players Total Salaries1 570 250 $
Coaches Total Salaries3 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 881 007 $
Farm Year To Date Expenses2 410 822 $
Pro Salary Cap To Date51 410 432 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 738 444 $
Pro Remaining Season Days8
Pro Expenses Per Days972 782 $
Pro Estimated Expenses7 782 256 $
Farm Remaining Season Days9
Farm Expenses Per Days37 250 $
Farm Estimated Expenses335 250 $
Estimated Season Expenses8 117 506 $
Season Salary Cap63 349 166 $
Estimate Under Maximum Salary Cap of 77 000 000 $13 650 834 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 349 166 $
Current Bank Account112 748 308 $
Projected Bank Account107 369 246 $

Pro Players Salaries

Jeff Skinner 5 725 000 $ (1)
-Salary Remaining : 673 529 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 647 059 $
Nick Foligno 5 500 000 $ (6)
-Salary Remaining : 647 059 $
Jonathan Drouin 5 500 000 $ (4)
-Salary Remaining : 647 059 $
Sami Vatanen 4 875 000 $ (6)
-Salary Remaining : 573 529 $
Devan Dubnyk 4 333 333 $ (2)
-Salary Remaining : 509 804 $
Nick Bonino 4 100 000 $ (6)
-Salary Remaining : 482 353 $
Olli Maatta 4 083 333 $ (3)
-Salary Remaining : 480 392 $
Adam Henrique 4 000 000 $ (5)
-Salary Remaining : 470 588 $
Andrew Shaw 3 900 000 $ (3)
-Salary Remaining : 458 824 $
Boone Jenner 2 900 000 $ (4)
-Salary Remaining : 341 176 $
Scott Hartnell 2 500 000 $ (1)
-Salary Remaining : 294 118 $
Charlie McAvoy 1 258 333 $ (6)
-Salary Remaining : 148 039 $
Alex Chiasson 1 200 000 $ (3)
-Salary Remaining : 141 176 $
Anthony Duclair 1 200 000 $ (2)
-Salary Remaining : 141 176 $
Travis Konecny 1 106 667 $ (4)
-Salary Remaining : 130 196 $
Al Montoya 1 100 000 $ (1)
-Salary Remaining : 129 412 $
Pavel Buchnevich 925 000 $ (4)
-Salary Remaining : 108 824 $
Adam Larsson 900 000 $ (1)
-Salary Remaining : 105 882 $
Christian Folin 850 000 $ (4)
-Salary Remaining : 100 000 $
Juuse Saros 692 500 $ (2)
-Salary Remaining : 81 471 $
Joe Finley (Out of Payroll) 600 000 $ (1)
-Salary Remaining : 70 588 $
Mark Fayne 600 000 $ (4)
-Salary Remaining : 70 588 $
Danny Biega 600 000 $ (3)
-Salary Remaining : 70 588 $
Total Pro Players24
Salary Commitment
Year 39 : 63 949 166 $
Year 40 : 47 624 166 $
Year 41 : 41 398 333 $
Year 42 : 31 615 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 63 949 166 $
Year 40 : 47 624 166 $
Year 41 : 41 398 333 $
Year 42 : 31 615 000 $

Farm Players Salaries

Jaromir Jagr 400 000 $ (2)
Salary Remaining : 52 174 $
Kerby Rychel 121 333 $ (1)
Salary Remaining : 15 826 $
Chris Terry 99 000 $ (2)
Salary Remaining : 12 913 $
Sean Malone 92 500 $ (4)
Salary Remaining : 12 065 $
Brandon Halverson 89 417 $ (6)
Salary Remaining : 11 663 $
Markus Hannikainen 71 750 $ (1)
Salary Remaining : 9 359 $
Will O'Neill 61 250 $ (6)
Salary Remaining : 7 989 $
Matt Kassian 60 000 $ (3)
Salary Remaining : 7 826 $
Dustin Penner 60 000 $ (3)
Salary Remaining : 7 826 $
Luke Gazdic 60 000 $ (5)
Salary Remaining : 7 826 $
Christian Hanson 60 000 $ (2)
Salary Remaining : 7 826 $
Tyler Bunz 60 000 $ (2)
Salary Remaining : 7 826 $
Theo Peckham 60 000 $ (2)
Salary Remaining : 7 826 $
Andrew Campbell 60 000 $ (1)
Salary Remaining : 7 826 $
Philip McRae 55 000 $ (1)
Salary Remaining : 7 174 $
Jerry D'Amigo 55 000 $ (2)
Salary Remaining : 7 174 $
Eric O'Dell 55 000 $ (1)
Salary Remaining : 7 174 $
Linus Ullmark 50 000 $ (2)
Salary Remaining : 6 522 $
Total Farm Players18
Salary Commitment
Year 39 : 1 570 250 $
Year 40 : 1 207 167 $
Year 41 : 423 167 $
Year 42 : 303 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 110 $ - 4 675 - 77,92%
Level 2: 5000 - 60 $ - 4 980 - 99,60%
Level 3: 2000 - 40 $ - 1 740 - 87,01%
Level 4: 3113 - 35 $ - 2 840 - 91,22%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17113

Income

Home Games Left2
Average Attendance - %15 235 - 89,03%
Average Income per Game1 289 300 $
Year to Date Revenue24 496 691 $

Expense

Pro Players Total Salaries76 329 167 $
Farm Players Total Salaries2 220 350 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 575 982 $
Farm Year To Date Expenses3 119 619 $
Pro Salary Cap To Date58 811 290 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 578 599 $
Pro Remaining Season Days8
Pro Expenses Per Days1 151 900 $
Pro Estimated Expenses9 215 200 $
Farm Remaining Season Days9
Farm Expenses Per Days43 049 $
Farm Estimated Expenses387 441 $
Estimated Season Expenses9 602 641 $
Season Salary Cap76 329 167 $
Estimate Under Maximum Salary Cap of 77 000 000 $670 833 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 329 167 $
Current Bank Account17 835 255 $
Projected Bank Account10 811 213 $

Pro Players Salaries

Mark Giordano 6 750 000 $ (5)
-Salary Remaining : 794 118 $
Alex Pietrangelo 6 500 000 $ (4)
-Salary Remaining : 764 706 $
Derek Stepan 6 500 000 $ (3)
-Salary Remaining : 764 706 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 720 588 $
Ryan O'Reilly 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Jonathan Quick 5 800 000 $ (6)
-Salary Remaining : 682 353 $
Tyler Myers 5 500 000 $ (4)
-Salary Remaining : 647 059 $
Jaden Schwartz 5 350 000 $ (1)
-Salary Remaining : 629 412 $
Eric Staal 3 500 000 $ (3)
-Salary Remaining : 411 765 $
Jason Demers 3 400 000 $ (1)
-Salary Remaining : 400 000 $
Casey Cizikas 3 350 000 $ (5)
-Salary Remaining : 394 118 $
Blake Comeau 2 400 000 $ (3)
-Salary Remaining : 282 353 $
Darren Archibald 1 875 000 $ (3)
-Salary Remaining : 220 588 $
Matt Hendricks 1 850 000 $ (2)
-Salary Remaining : 217 647 $
Clayton Keller 1 704 167 $ (4)
-Salary Remaining : 200 490 $
Francois Beauchemin 1 700 000 $ (4)
-Salary Remaining : 200 000 $
Mikael Backlund 1 500 000 $ (1)
-Salary Remaining : 176 471 $
Dominic Moore 1 500 000 $ (3)
-Salary Remaining : 176 471 $
Michal Kempny 1 137 500 $ (4)
-Salary Remaining : 133 824 $
Stephen Johns 1 000 000 $ (2)
-Salary Remaining : 117 647 $
Zach Hyman 900 000 $ (2)
-Salary Remaining : 105 882 $
Petr Mrazek 737 500 $ (1)
-Salary Remaining : 86 765 $
Casey DeSmith 675 000 $ (6)
-Salary Remaining : 79 412 $
Austin Watson 575 000 $ (3)
-Salary Remaining : 67 647 $
Total Pro Players24
Salary Commitment
Year 39 : 76 329 167 $
Year 40 : 53 216 667 $
Year 41 : 49 466 667 $
Year 42 : 33 116 667 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 76 329 167 $
Year 40 : 53 216 667 $
Year 41 : 49 466 667 $
Year 42 : 33 116 667 $

Farm Players Salaries

Radim Vrbata 500 000 $ (1)
Salary Remaining : 65 217 $
Johnny Oduya 375 000 $ (2)
Salary Remaining : 48 913 $
Henrik Borgstrom 149 167 $ (6)
Salary Remaining : 19 457 $
Linus Omark 138 500 $ (2)
Salary Remaining : 18 065 $
Mike McKenna 111 100 $ (4)
Salary Remaining : 14 491 $
Louie Belpedio 92 500 $ (6)
Salary Remaining : 12 065 $
Logan Shaw 90 833 $ (2)
Salary Remaining : 11 848 $
Ben Street 86 700 $ (3)
Salary Remaining : 11 309 $
Spencer Abbott 85 300 $ (2)
Salary Remaining : 11 126 $
Carter Rowney 61 250 $ (4)
Salary Remaining : 7 989 $
Carter Ashton 60 000 $ (3)
Salary Remaining : 7 826 $
Matt Taormina 60 000 $ (2)
Salary Remaining : 7 826 $
Adam Almquist 60 000 $ (4)
Salary Remaining : 7 826 $
Brett Bulmer 60 000 $ (1)
Salary Remaining : 7 826 $
Steven Oleksy 60 000 $ (2)
Salary Remaining : 7 826 $
Alexander Salak 60 000 $ (5)
Salary Remaining : 7 826 $
Dylan Olsen 60 000 $ (2)
Salary Remaining : 7 826 $
James Wright 55 000 $ (1)
Salary Remaining : 7 174 $
Ilya Kovalchuk 55 000 $ (3)
Salary Remaining : 7 174 $
Total Farm Players19
Salary Commitment
Year 39 : 2 220 350 $
Year 40 : 1 605 350 $
Year 41 : 735 717 $
Year 42 : 534 017 $
Salary Average Commitment
Year 39 : 60 000 $
Year 40 : 60 000 $
Year 41 : 60 000 $
Year 42 : 60 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 101 $ - 5 085 - 84,75%
Level 2: 5000 - 63 $ - 4 428 - 88,57%
Level 3: 2000 - 39 $ - 1 747 - 87,33%
Level 4: 4200 - 26 $ - 3 839 - 91,40%
Luxury : 1000 - 199 $ - 1 000 - 100,00%
Total Capacity :18200

Income

Home Games Left2
Average Attendance - %16 099 - 88,46%
Average Income per Game1 256 748 $
Year to Date Revenue23 878 206 $

Expense

Pro Players Total Salaries66 703 919 $
Farm Players Total Salaries3 132 084 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 310 848 $
Farm Year To Date Expenses4 133 422 $
Pro Salary Cap To Date59 222 608 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 513 495 $
Pro Remaining Season Days8
Pro Expenses Per Days1 032 411 $
Pro Estimated Expenses8 259 288 $
Farm Remaining Season Days9
Farm Expenses Per Days67 132 $
Farm Estimated Expenses604 188 $
Estimated Season Expenses8 863 476 $
Season Salary Cap66 703 919 $
Estimate Under Maximum Salary Cap of 77 000 000 $10 296 081 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 703 919 $
Current Bank Account(27 225 093 $)
Projected Bank Account(33 575 074 $)

Pro Players Salaries

Kris Letang 7 250 000 $ (2)
-Salary Remaining : 852 941 $
Corey Crawford 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Johnny Boychuk 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Dustin Byfuglien 5 200 000 $ (1)
-Salary Remaining : 611 765 $
Gustav Nyquist 4 750 000 $ (1)
-Salary Remaining : 558 824 $
Max Pacioretty 4 500 000 $ (4)
-Salary Remaining : 529 412 $
Viktor Arvidsson 4 250 000 $ (4)
-Salary Remaining : 500 000 $
Nazem Kadri 4 100 000 $ (3)
-Salary Remaining : 482 353 $
Jake Gardiner 4 050 000 $ (6)
-Salary Remaining : 476 471 $
Jason Pominville 3 658 001 $ (4)
-Salary Remaining : 430 353 $
Brad Richardson 3 458 001 $ (3)
-Salary Remaining : 406 824 $
Tyler Toffoli 3 250 000 $ (2)
-Salary Remaining : 382 353 $
Kris Russell 3 100 000 $ (5)
-Salary Remaining : 364 706 $
Jacob Josefson 1 100 000 $ (3)
-Salary Remaining : 129 412 $
Jake Guentzel 925 000 $ (4)
-Salary Remaining : 108 824 $
Markus Nutivaara 925 000 $ (4)
-Salary Remaining : 108 824 $
Adam Pelech 925 000 $ (2)
-Salary Remaining : 108 824 $
Jamie Oleksiak 918 750 $ (4)
-Salary Remaining : 108 088 $
Tomas Jurco 900 000 $ (4)
-Salary Remaining : 105 882 $
Spencer Martin 894 167 $ (4)
-Salary Remaining : 105 196 $
Alexander Radulov 550 000 $ (3)
-Salary Remaining : 64 706 $
Total Pro Players21
Salary Commitment
Year 39 : 66 703 919 $
Year 40 : 56 753 919 $
Year 41 : 45 328 919 $
Year 42 : 36 120 918 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 66 703 919 $
Year 40 : 56 753 919 $
Year 41 : 45 328 919 $
Year 42 : 36 120 918 $

Farm Players Salaries

Marcus Johansson 458 333 $ (4)
Salary Remaining : 59 783 $
Andrew Hammond 300 000 $ (2)
Salary Remaining : 39 130 $
Nick Schultz 300 000 $ (2)
Salary Remaining : 39 130 $
Sebastien Aho 177 500 $ (4)
Salary Remaining : 23 152 $
Victor Antipin 177 500 $ (6)
Salary Remaining : 23 152 $
Anton Slepyshev 152 500 $ (2)
Salary Remaining : 19 891 $
Filip Chytil 124 417 $ (6)
Salary Remaining : 16 228 $
Calvin Pickard 100 000 $ (2)
Salary Remaining : 13 043 $
Kris Versteeg 95 000 $ (3)
Salary Remaining : 12 391 $
Kevin Roy 92 500 $ (6)
Salary Remaining : 12 065 $
Carl Dahlstrom 92 500 $ (6)
Salary Remaining : 12 065 $
Philip Holm 92 500 $ (6)
Salary Remaining : 12 065 $
Sami Niku 91 667 $ (6)
Salary Remaining : 11 957 $
Josh Jooris (Out of Payroll) 87 500 $ (4)
Salary Remaining : 11 413 $
Nicolas Roy 81 500 $ (6)
Salary Remaining : 10 630 $
Oliver Kylington 76 167 $ (2)
Salary Remaining : 9 935 $
Ty Rattie 65 000 $ (1)
Salary Remaining : 8 478 $
Mario Kempe 65 000 $ (6)
Salary Remaining : 8 478 $
Justin Auger 65 000 $ (6)
Salary Remaining : 8 478 $
Matt Tennyson 62 500 $ (1)
Salary Remaining : 8 152 $
Curtis Valk 60 000 $ (2)
Salary Remaining : 7 826 $
Stanislav Galiev 60 000 $ (2)
Salary Remaining : 7 826 $
David Ullstrom 60 000 $ (5)
Salary Remaining : 7 826 $
Kevin Poulin 60 000 $ (5)
Salary Remaining : 7 826 $
Matt Fraser 57 500 $ (2)
Salary Remaining : 7 500 $
Jamie McBain 55 000 $ (4)
Salary Remaining : 7 174 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 7 174 $
Slava Voynov 55 000 $ (3)
Salary Remaining : 7 174 $
Total Farm Players28
Salary Commitment
Year 39 : 3 219 584 $
Year 40 : 3 037 084 $
Year 41 : 1 930 917 $
Year 42 : 1 780 917 $
Salary Average Commitment
Year 39 : 147 500 $
Year 40 : 147 500 $
Year 41 : 87 500 $
Year 42 : 87 500 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 95 $ - 5 945 - 99,08%
Level 2: 5000 - 60 $ - 4 955 - 99,11%
Level 3: 2000 - 35 $ - 1 993 - 99,64%
Level 4: 5983 - 14 $ - 5 281 - 88,27%
Luxury : 1000 - 210 $ - 915 - 91,55%
Total Capacity :19983

Income

Home Games Left2
Average Attendance - %19 090 - 95,53%
Average Income per Game1 319 034 $
Year to Date Revenue25 061 648 $

Expense

Pro Players Total Salaries68 450 833 $
Farm Players Total Salaries3 326 634 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 514 438 $
Farm Year To Date Expenses3 707 579 $
Pro Salary Cap To Date62 779 135 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 638 068 $
Pro Remaining Season Days8
Pro Expenses Per Days1 102 218 $
Pro Estimated Expenses8 817 744 $
Farm Remaining Season Days9
Farm Expenses Per Days62 705 $
Farm Estimated Expenses564 345 $
Estimated Season Expenses9 382 089 $
Season Salary Cap68 450 833 $
Estimate Under Maximum Salary Cap of 77 000 000 $8 549 167 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 450 833 $
Current Bank Account(21 779 193 $)
Projected Bank Account(28 523 214 $)

Pro Players Salaries

Tuukka Rask 7 000 000 $ (1)
-Salary Remaining : 823 529 $
Travis Zajac 5 750 000 $ (2)
-Salary Remaining : 676 471 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 647 059 $
Dan Girardi 5 500 000 $ (3)
-Salary Remaining : 647 059 $
Kyle Palmieri 4 600 000 $ (5)
-Salary Remaining : 541 176 $
Alex Goligoski 4 600 000 $ (2)
-Salary Remaining : 541 176 $
Niklas Kronwall 4 555 000 $ (4)
-Salary Remaining : 535 882 $
Brandon Sutter 4 375 000 $ (5)
-Salary Remaining : 514 706 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 444 118 $
Mark Stone 3 500 000 $ (3)
-Salary Remaining : 411 765 $
Artemi Panarin 3 387 500 $ (2)
-Salary Remaining : 398 529 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 388 235 $
Ron Hainsey 2 833 333 $ (3)
-Salary Remaining : 333 333 $
Cal Clutterbuck 2 750 000 $ (3)
-Salary Remaining : 323 529 $
Elias Lindholm 2 700 000 $ (2)
-Salary Remaining : 317 647 $
Nikita Zadorov 2 150 000 $ (4)
-Salary Remaining : 252 941 $
Tom Wilson 2 000 000 $ (3)
-Salary Remaining : 235 294 $
Pierre-Edouard Bellemare 1 450 000 $ (5)
-Salary Remaining : 170 588 $
Derek MacKenzie 1 300 000 $ (2)
-Salary Remaining : 152 941 $
David Savard 1 300 000 $ (1)
-Salary Remaining : 152 941 $
Carter Hutton 725 000 $ (3)
-Salary Remaining : 85 294 $
Total Pro Players21
Salary Commitment
Year 39 : 73 050 833 $
Year 40 : 61 450 833 $
Year 41 : 34 438 333 $
Year 42 : 17 130 000 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 73 050 833 $
Year 40 : 61 450 833 $
Year 41 : 34 438 333 $
Year 42 : 17 130 000 $

Farm Players Salaries

Matt Hunwick 500 000 $ (2)
Salary Remaining : 65 217 $
Dakota Mermis 300 000 $ (2)
Salary Remaining : 39 130 $
Chris Kelly 250 000 $ (1)
Salary Remaining : 32 609 $
Sven Baertschi 185 000 $ (6)
Salary Remaining : 24 130 $
Justin Kloos 169 500 $ (4)
Salary Remaining : 22 109 $
Kyle Criscuolo 127 550 $ (5)
Salary Remaining : 16 637 $
Chris Thorburn 120 000 $ (1)
Salary Remaining : 15 652 $
Brendan Gaunce 102 583 $ (2)
Salary Remaining : 13 380 $
Matthew Peca 92 500 $ (4)
Salary Remaining : 12 065 $
Ryan Carpenter 92 500 $ (2)
Salary Remaining : 12 065 $
Jordan Binnington 90 333 $ (2)
Salary Remaining : 11 783 $
Marcus Pettersson 89 417 $ (6)
Salary Remaining : 11 663 $
Rinat Valiev 89 417 $ (2)
Salary Remaining : 11 663 $
Scott Kosmachuk 89 417 $ (2)
Salary Remaining : 11 663 $
William Carrier 85 667 $ (4)
Salary Remaining : 11 174 $
Danick Martel 80 000 $ (6)
Salary Remaining : 10 435 $
Matt Frattin 75 000 $ (1)
Salary Remaining : 9 783 $
Cody Goloubef 75 000 $ (3)
Salary Remaining : 9 783 $
Luke Witkowski 75 000 $ (4)
Salary Remaining : 9 783 $
Chris Driedger 73 500 $ (2)
Salary Remaining : 9 587 $
Ben Thomson 65 000 $ (4)
Salary Remaining : 8 478 $
Maxime Lagace 65 000 $ (6)
Salary Remaining : 8 478 $
Kurtis MacDermid 65 000 $ (6)
Salary Remaining : 8 478 $
Trevor Murphy 64 000 $ (6)
Salary Remaining : 8 348 $
Scott Wilson 62 500 $ (3)
Salary Remaining : 8 152 $
Tyler Wotherspoon 62 500 $ (2)
Salary Remaining : 8 152 $
Johan Motin 61 500 $ (5)
Salary Remaining : 8 022 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 7 826 $
Scott Wedgewood 58 750 $ (2)
Salary Remaining : 7 663 $
Total Farm Players29
Salary Commitment
Year 39 : 3 326 634 $
Year 40 : 2 821 634 $
Year 41 : 1 362 634 $
Year 42 : 1 225 134 $
Salary Average Commitment
Year 39 : 658 550 $
Year 40 : 658 550 $
Year 41 : 358 550 $
Year 42 : 358 550 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - 95 $ - 5 987 - 99,78%
Level 2: 5000 - 65 $ - 4 195 - 83,90%
Level 3: 2000 - 40 $ - 1 766 - 88,29%
Level 4: 4690 - 25 $ - 4 096 - 87,33%
Luxury : 1000 - 195 $ - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left2
Average Attendance - %17 043 - 91,19%
Average Income per Game1 330 385 $
Year to Date Revenue25 277 310 $

Expense

Pro Players Total Salaries59 069 849 $
Farm Players Total Salaries2 687 900 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 026 420 $
Farm Year To Date Expenses3 191 006 $
Pro Salary Cap To Date46 908 780 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 660 769 $
Pro Remaining Season Days8
Pro Expenses Per Days953 968 $
Pro Estimated Expenses7 631 744 $
Farm Remaining Season Days9
Farm Expenses Per Days53 448 $
Farm Estimated Expenses481 032 $
Estimated Season Expenses8 112 776 $
Season Salary Cap59 069 849 $
Estimate Under Maximum Salary Cap of 77 000 000 $17 930 151 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 069 849 $
Current Bank Account7 448 586 $
Projected Bank Account1 996 579 $

Pro Players Salaries

David Desharnais 6 802 000 $ (1)
-Salary Remaining : 800 235 $
Joe Thornton 6 750 000 $ (2)
-Salary Remaining : 794 118 $
Cory Schneider 6 000 000 $ (6)
-Salary Remaining : 705 882 $
Jay Bouwmeester 5 400 000 $ (2)
-Salary Remaining : 635 294 $
Troy Brouwer 4 500 000 $ (1)
-Salary Remaining : 529 412 $
Oscar Klefbom 4 167 000 $ (2)
-Salary Remaining : 490 235 $
Carl Hagelin 4 000 000 $ (6)
-Salary Remaining : 470 588 $
Patrik Berglund 3 700 000 $ (4)
-Salary Remaining : 435 294 $
Ryan Callahan 2 999 999 $ (4)
-Salary Remaining : 352 941 $
Alex Killorn 2 550 000 $ (3)
-Salary Remaining : 300 000 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 258 824 $
Johan Larsson 1 475 000 $ (1)
-Salary Remaining : 173 529 $
Joonas Donskoi 1 137 500 $ (2)
-Salary Remaining : 133 824 $
Scott Laughton 1 075 833 $ (1)
-Salary Remaining : 126 569 $
Kevin Connauton 1 000 000 $ (4)
-Salary Remaining : 117 647 $
Tristan Jarry 905 000 $ (4)
-Salary Remaining : 106 471 $
Adrian Kempe 894 167 $ (4)
-Salary Remaining : 105 196 $
Richard Panik 875 000 $ (5)
-Salary Remaining : 102 941 $
John Moore 850 850 $ (1)
-Salary Remaining : 100 100 $
Chris Wagner 637 500 $ (5)
-Salary Remaining : 75 000 $
Nick Jensen 587 500 $ (4)
-Salary Remaining : 69 118 $
Greg Pateryn 562 500 $ (1)
-Salary Remaining : 66 176 $
Total Pro Players22
Salary Commitment
Year 39 : 59 069 849 $
Year 40 : 43 803 666 $
Year 41 : 24 149 166 $
Year 42 : 21 599 166 $
Salary Average Commitment
Year 39 : 6 802 000 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 59 069 849 $
Year 40 : 43 803 666 $
Year 41 : 24 149 166 $
Year 42 : 21 599 166 $

Farm Players Salaries

Brian Flynn 300 000 $ (2)
Salary Remaining : 39 130 $
Matt Carle 300 000 $ (2)
Salary Remaining : 39 130 $
Garnet Hathaway 287 800 $ (1)
Salary Remaining : 37 539 $
Jordan Nolan 198 800 $ (1)
Salary Remaining : 25 930 $
Brian Gionta 140 000 $ (1)
Salary Remaining : 18 261 $
Joonas Korpisalo 92 500 $ (2)
Salary Remaining : 12 065 $
Christoph Bertschy 92 500 $ (2)
Salary Remaining : 12 065 $
Eric Comrie 90 250 $ (4)
Salary Remaining : 11 772 $
Joseph Labate 80 000 $ (4)
Salary Remaining : 10 435 $
Matt Read 75 200 $ (3)
Salary Remaining : 9 809 $
Alex Biega 75 000 $ (5)
Salary Remaining : 9 783 $
Dylan DeMelo 72 500 $ (2)
Salary Remaining : 9 457 $
Greg McKegg 70 000 $ (4)
Salary Remaining : 9 130 $
Stefan Matteau 65 000 $ (3)
Salary Remaining : 8 478 $
Brian Lashoff 65 000 $ (3)
Salary Remaining : 8 478 $
Brandon Pirri 65 000 $ (3)
Salary Remaining : 8 478 $
Taylor Beck 65 000 $ (3)
Salary Remaining : 8 478 $
Maxwell Reinhart 65 000 $ (4)
Salary Remaining : 8 478 $
Jordan Weal 63 250 $ (2)
Salary Remaining : 8 250 $
Leland Irving 62 600 $ (4)
Salary Remaining : 8 165 $
Kenny Agostino 62 500 $ (1)
Salary Remaining : 8 152 $
David Musil 60 000 $ (2)
Salary Remaining : 7 826 $
Joey Hishon 60 000 $ (2)
Salary Remaining : 7 826 $
Zach Redmond 60 000 $ (2)
Salary Remaining : 7 826 $
Brendan Ranford 60 000 $ (1)
Salary Remaining : 7 826 $
Brody Sutter 60 000 $ (4)
Salary Remaining : 7 826 $
Total Farm Players26
Salary Commitment
Year 39 : 2 687 900 $
Year 40 : 1 938 800 $
Year 41 : 838 050 $
Year 42 : 502 850 $
Salary Average Commitment
Year 39 : 200 200 $
Year 40 : 200 200 $
Year 41 : 140 200 $
Year 42 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 5 978 - 99,64%
Level 2: 5000 - 60 $ - 4 970 - 99,41%
Level 3: 2000 - 40 $ - 1 712 - 85,60%
Level 4: 5153 - 25 $ - 4 111 - 79,78%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153

Income

Home Games Left2
Average Attendance - %17 772 - 92,79%
Average Income per Game1 318 338 $
Year to Date Revenue25 048 417 $

Expense

Pro Players Total Salaries72 439 295 $
Farm Players Total Salaries2 255 673 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 872 174 $
Farm Year To Date Expenses3 091 228 $
Pro Salary Cap To Date63 482 476 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 636 675 $
Pro Remaining Season Days8
Pro Expenses Per Days1 109 401 $
Pro Estimated Expenses8 875 208 $
Farm Remaining Season Days9
Farm Expenses Per Days50 807 $
Farm Estimated Expenses457 263 $
Estimated Season Expenses9 332 471 $
Season Salary Cap72 439 295 $
Estimate Under Maximum Salary Cap of 77 000 000 $4 560 705 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 439 295 $
Current Bank Account36 772 050 $
Projected Bank Account30 076 254 $

Pro Players Salaries

Ryan Getzlaf 8 250 000 $ (2)
-Salary Remaining : 970 588 $
Brent Seabrook 6 875 000 $ (5)
-Salary Remaining : 808 824 $
Anze Kopitar 6 800 000 $ (2)
-Salary Remaining : 800 000 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Duncan Keith 5 538 462 $ (4)
-Salary Remaining : 651 584 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 635 294 $
Brad Marchand 4 500 000 $ (4)
-Salary Remaining : 529 412 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 500 000 $
James van Riemsdyk 4 250 000 $ (6)
-Salary Remaining : 500 000 $
Wayne Simmonds 3 975 000 $ (5)
-Salary Remaining : 467 647 $
Craig Anderson 3 187 500 $ (1)
-Salary Remaining : 375 000 $
Karl Alzner 2 800 000 $ (4)
-Salary Remaining : 329 412 $
Riley Sheahan 2 075 000 $ (3)
-Salary Remaining : 244 118 $
Brian Boyle 2 000 000 $ (2)
-Salary Remaining : 235 294 $
Philipp Grubauer 1 500 000 $ (6)
-Salary Remaining : 176 471 $
Miles Wood 925 000 $ (2)
-Salary Remaining : 108 824 $
Anton Lindholm 925 000 $ (4)
-Salary Remaining : 108 824 $
Artturi Lehkonen 925 000 $ (4)
-Salary Remaining : 108 824 $
Oliver Bjorkstrand 863 333 $ (2)
-Salary Remaining : 101 569 $
Brian Dumoulin 800 000 $ (3)
-Salary Remaining : 94 118 $
Jonathan Marchessault 600 000 $ (3)
-Salary Remaining : 70 588 $
Total Pro Players21
Salary Commitment
Year 39 : 72 439 295 $
Year 40 : 53 601 795 $
Year 41 : 34 763 462 $
Year 42 : 31 288 462 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 72 439 295 $
Year 40 : 53 601 795 $
Year 41 : 34 763 462 $
Year 42 : 31 288 462 $

Farm Players Salaries

Marcus Kruger 220 000 $ (4)
Salary Remaining : 28 696 $
Joel Ward 190 000 $ (3)
Salary Remaining : 24 783 $
Oscar Lindberg 170 000 $ (5)
Salary Remaining : 22 174 $
Joel Hanley 150 000 $ (1)
Salary Remaining : 19 565 $
Nathan Beaulieu 100 000 $ (3)
Salary Remaining : 13 043 $
Anton Lander 98 750 $ (3)
Salary Remaining : 12 880 $
Viktor Loov 92 500 $ (2)
Salary Remaining : 12 065 $
Nick Seeler 92 500 $ (6)
Salary Remaining : 12 065 $
Zane McIntyre 92 500 $ (4)
Salary Remaining : 12 065 $
Michael Amadio 92 500 $ (6)
Salary Remaining : 12 065 $
Max McCormick 85 500 $ (2)
Salary Remaining : 11 152 $
John McFarland 85 085 $ (2)
Salary Remaining : 11 098 $
Taylor Leier 82 505 $ (2)
Salary Remaining : 10 762 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 9 783 $
Landon Ferraro 70 000 $ (4)
Salary Remaining : 9 130 $
Dillon Simpson 67 500 $ (4)
Salary Remaining : 8 804 $
Ben Harpur 65 333 $ (2)
Salary Remaining : 8 522 $
Patrick Brown 65 000 $ (2)
Salary Remaining : 8 478 $
Joe Hicketts 63 500 $ (6)
Salary Remaining : 8 283 $
Ryan Carter 62 500 $ (2)
Salary Remaining : 8 152 $
Drew Miller 60 000 $ (4)
Salary Remaining : 7 826 $
Joni Ortio 60 000 $ (3)
Salary Remaining : 7 826 $
Matt Hackett 60 000 $ (3)
Salary Remaining : 7 826 $
Daniil Tarasov 55 000 $ (1)
Salary Remaining : 7 174 $
Total Farm Players24
Salary Commitment
Year 39 : 2 255 673 $
Year 40 : 2 050 673 $
Year 41 : 1 437 250 $
Year 42 : 928 500 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 92 $ - 5 962 - 99,36%
Level 2: 5000 - 58 $ - 4 957 - 99,14%
Level 3: 2000 - 33 $ - 1 996 - 99,81%
Level 4: 3496 - 28 $ - 3 450 - 98,67%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left2
Average Attendance - %17 364 - 99,25%
Average Income per Game1 307 288 $
Year to Date Revenue24 838 472 $

Expense

Pro Players Total Salaries76 869 167 $
Farm Players Total Salaries3 179 583 $
Coaches Total Salaries9 975 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses71 839 116 $
Farm Year To Date Expenses3 298 254 $
Pro Salary Cap To Date63 897 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 614 576 $
Pro Remaining Season Days8
Pro Expenses Per Days1 262 782 $
Pro Estimated Expenses10 102 256 $
Farm Remaining Season Days9
Farm Expenses Per Days60 211 $
Farm Estimated Expenses541 899 $
Estimated Season Expenses10 644 155 $
Season Salary Cap76 869 167 $
Estimate Under Maximum Salary Cap of 77 000 000 $130 833 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 869 167 $
Current Bank Account93 609 782 $
Projected Bank Account85 580 203 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
-Salary Remaining : 1 235 294 $
Mikko Koivu 6 750 000 $ (5)
-Salary Remaining : 794 118 $
Nicklas Backstrom 6 700 000 $ (3)
-Salary Remaining : 788 235 $
Erik Karlsson 6 500 000 $ (3)
-Salary Remaining : 764 706 $
Mike Green 6 000 000 $ (4)
-Salary Remaining : 705 882 $
Kyle Okposo 6 000 000 $ (5)
-Salary Remaining : 705 882 $
Brandon Dubinsky 5 850 000 $ (2)
-Salary Remaining : 688 235 $
Oliver Ekman-Larsson 5 500 000 $ (6)
-Salary Remaining : 647 059 $
Evgeny Dadonov 4 000 000 $ (6)
-Salary Remaining : 470 588 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 376 471 $
Adam McQuaid 2 750 000 $ (4)
-Salary Remaining : 323 529 $
Jake Allen 2 350 000 $ (3)
-Salary Remaining : 276 471 $
Robin Lehner 2 225 000 $ (4)
-Salary Remaining : 261 765 $
Zack Kassian 1 750 000 $ (1)
-Salary Remaining : 205 882 $
Matthew Benning 1 075 000 $ (4)
-Salary Remaining : 126 471 $
Troy Stecher 925 000 $ (4)
-Salary Remaining : 108 824 $
Esa Lindell 925 000 $ (2)
-Salary Remaining : 108 824 $
Robert Hagg 894 167 $ (4)
-Salary Remaining : 105 196 $
Mattias Janmark 800 000 $ (2)
-Salary Remaining : 94 118 $
Derek Ryan 750 000 $ (1)
-Salary Remaining : 88 235 $
Jacob De La Rose (Out of Payroll) 725 000 $ (5)
-Salary Remaining : 85 294 $
Noel Acciari 725 000 $ (6)
-Salary Remaining : 85 294 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 82 353 $
Total Pro Players23
Salary Commitment
Year 39 : 77 594 167 $
Year 40 : 71 194 167 $
Year 41 : 63 619 167 $
Year 42 : 48 069 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 77 594 167 $
Year 40 : 71 194 167 $
Year 41 : 63 619 167 $
Year 42 : 48 069 167 $

Farm Players Salaries

Paul Martin 485 000 $ (1)
Salary Remaining : 63 261 $
Sergei Plotnikov 377 500 $ (2)
Salary Remaining : 49 239 $
Zbynek Michalek 320 000 $ (1)
Salary Remaining : 41 739 $
Andre Burakovsky 300 000 $ (1)
Salary Remaining : 39 130 $
Joe Colborne 250 000 $ (3)
Salary Remaining : 32 609 $
Patrick Eaves 100 000 $ (4)
Salary Remaining : 13 043 $
Blake Speers 93 583 $ (4)
Salary Remaining : 12 207 $
Jakub Jerabek 92 500 $ (6)
Salary Remaining : 12 065 $
Zach Aston-Reese 92 500 $ (6)
Salary Remaining : 12 065 $
Nicolas Kerdiles 92 500 $ (4)
Salary Remaining : 12 065 $
Conor Sheary 92 500 $ (2)
Salary Remaining : 12 065 $
Victor Ejdsell 92 500 $ (6)
Salary Remaining : 12 065 $
David Kampf 92 500 $ (6)
Salary Remaining : 12 065 $
Simon Despres 90 000 $ (1)
Salary Remaining : 11 739 $
Brett Connolly 85 000 $ (3)
Salary Remaining : 11 087 $
Jesper Bratt 82 500 $ (6)
Salary Remaining : 10 761 $
Tomas Hyka 71 000 $ (6)
Salary Remaining : 9 261 $
Mikhail Grigorenko 67 500 $ (2)
Salary Remaining : 8 804 $
Sam Carrick 65 000 $ (4)
Salary Remaining : 8 478 $
Brendan Shinnimin 60 000 $ (2)
Salary Remaining : 7 826 $
Jiri Sekac 60 000 $ (3)
Salary Remaining : 7 826 $
Kent Simpson 60 000 $ (1)
Salary Remaining : 7 826 $
Dennis Rasmussen 57 500 $ (2)
Salary Remaining : 7 500 $
Total Farm Players23
Salary Commitment
Year 39 : 3 179 583 $
Year 40 : 1 924 583 $
Year 41 : 1 269 583 $
Year 42 : 874 583 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100 $ - 5 110 - 85,16%
Level 2: 5000 - 60 $ - 4 961 - 99,21%
Level 3: 2000 - 35 $ - 1 996 - 99,82%
Level 4: 4532 - 20 $ - 4 532 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18532

Income

Home Games Left2
Average Attendance - %17 599 - 94,96%
Average Income per Game1 286 019 $
Year to Date Revenue24 434 354 $

Expense

Pro Players Total Salaries54 380 834 $
Farm Players Total Salaries189 167 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 164 568 $
Farm Year To Date Expenses1 251 744 $
Pro Salary Cap To Date51 635 158 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 572 037 $
Pro Remaining Season Days8
Pro Expenses Per Days858 542 $
Pro Estimated Expenses6 868 336 $
Farm Remaining Season Days9
Farm Expenses Per Days9 988 $
Farm Estimated Expenses89 892 $
Estimated Season Expenses6 958 228 $
Season Salary Cap54 380 834 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 619 166 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 380 834 $
Current Bank Account12 574 807 $
Projected Bank Account8 188 616 $

Pro Players Salaries

Pavel Datsyuk (Out of Payroll) 8 000 000 $ (4)
-Salary Remaining : 941 176 $
Benn Ferriero 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Mattias Ritola 6 000 000 $ (1)
-Salary Remaining : 705 882 $
Aaron Palushaj 5 550 001 $ (1)
-Salary Remaining : 652 941 $
Wojtek Wolski 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Stephen Weiss 5 000 000 $ (3)
-Salary Remaining : 588 235 $
Scott Gomez (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 588 235 $
Fedor Tyutin 4 500 000 $ (2)
-Salary Remaining : 529 412 $
Ryan White 2 500 000 $ (1)
-Salary Remaining : 294 118 $
Dale Weise 2 350 000 $ (4)
-Salary Remaining : 276 471 $
Patrick Wiercioch 2 000 000 $ (2)
-Salary Remaining : 235 294 $
Alexey Marchenko 1 450 000 $ (1)
-Salary Remaining : 170 588 $
Cody McLeod 1 333 333 $ (4)
-Salary Remaining : 156 863 $
Sebastian Aho 925 000 $ (6)
-Salary Remaining : 108 824 $
Shane Gersich 925 000 $ (6)
-Salary Remaining : 108 824 $
Emile Poirier 863 333 $ (2)
-Salary Remaining : 101 569 $
Dean Kukan 767 500 $ (2)
-Salary Remaining : 90 294 $
Rocco Grimaldi 750 000 $ (3)
-Salary Remaining : 88 235 $
Ross Johnston 666 667 $ (3)
-Salary Remaining : 78 431 $
Brandon Gormley 650 000 $ (1)
-Salary Remaining : 76 471 $
Petteri Lindbohm 650 000 $ (6)
-Salary Remaining : 76 471 $
Miikka Salomaki 612 500 $ (5)
-Salary Remaining : 72 059 $
Matt Climie 600 000 $ (1)
-Salary Remaining : 70 588 $
Paul Thompson 600 000 $ (1)
-Salary Remaining : 70 588 $
Rob Zepp 600 000 $ (1)
-Salary Remaining : 70 588 $
Matthew Konan 600 000 $ (1)
-Salary Remaining : 70 588 $
Ryan Whitney 600 000 $ (1)
-Salary Remaining : 70 588 $
Mike Blunden 600 000 $ (1)
-Salary Remaining : 70 588 $
Ryan Wilson 600 000 $ (1)
-Salary Remaining : 70 588 $
Marek Hrivik 575 000 $ (2)
-Salary Remaining : 67 647 $
Jean-Francois Berube 562 500 $ (2)
-Salary Remaining : 66 176 $
Carl Klingberg 550 000 $ (1)
-Salary Remaining : 64 706 $
Total Pro Players32
Salary Commitment
Year 39 : 67 380 834 $
Year 40 : 35 480 833 $
Year 41 : 21 212 500 $
Year 42 : 14 795 833 $
Salary Average Commitment
Year 39 : 25 900 000 $
Year 40 : 18 000 000 $
Year 41 : 13 000 000 $
Year 42 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 39 : 67 380 834 $
Year 40 : 35 480 833 $
Year 41 : 21 212 500 $
Year 42 : 14 795 833 $

Farm Players Salaries

Dylan Ferguson 71 667 $ (6)
Salary Remaining : 9 348 $
Bobby Farnham 60 000 $ (1)
Salary Remaining : 7 826 $
Tanner Richard 57 500 $ (4)
Salary Remaining : 7 500 $
Total Farm Players3
Salary Commitment
Year 39 : 189 167 $
Year 40 : 129 167 $
Year 41 : 129 167 $
Year 42 : 129 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 97 $ - 5 948 - 99,13%
Level 2: 5000 - 58 $ - 4 935 - 98,71%
Level 3: 2000 - 37 $ - 1 994 - 99,71%
Level 4: 4600 - 22 $ - 4 596 - 99,92%
Luxury : 1000 - 193 $ - 1 000 - 100,00%
Total Capacity :18600

Income

Home Games Left2
Average Attendance - %18 473 - 99,32%
Average Income per Game1 354 195 $
Year to Date Revenue25 729 696 $

Expense

Pro Players Total Salaries54 678 333 $
Farm Players Total Salaries2 801 334 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 718 950 $
Farm Year To Date Expenses2 982 694 $
Pro Salary Cap To Date47 307 169 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 708 389 $
Pro Remaining Season Days8
Pro Expenses Per Days877 623 $
Pro Estimated Expenses7 020 984 $
Farm Remaining Season Days9
Farm Expenses Per Days47 845 $
Farm Estimated Expenses430 605 $
Estimated Season Expenses7 451 589 $
Season Salary Cap54 678 333 $
Estimate Under Maximum Salary Cap of 77 000 000 $22 321 667 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 678 333 $
Current Bank Account135 599 098 $
Projected Bank Account130 855 898 $

Pro Players Salaries

David Rundblad 10 500 000 $ (2)
-Salary Remaining : 1 235 294 $
Nathan MacKinnon 6 300 000 $ (3)
-Salary Remaining : 741 176 $
Kyle Brodziak 5 000 000 $ (1)
-Salary Remaining : 588 235 $
Chris VandeVelde 4 000 000 $ (3)
-Salary Remaining : 470 588 $
Nico Hischier 3 775 000 $ (6)
-Salary Remaining : 444 118 $
David Perron 3 750 000 $ (6)
-Salary Remaining : 441 176 $
Erik Haula 2 750 000 $ (6)
-Salary Remaining : 323 529 $
Kevan Miller 2 500 000 $ (4)
-Salary Remaining : 294 118 $
Zach Werenski 1 775 000 $ (4)
-Salary Remaining : 208 824 $
Pavel Zacha 1 744 166 $ (2)
-Salary Remaining : 205 196 $
Jakob Chychrun 1 350 000 $ (4)
-Salary Remaining : 158 824 $
Thomas Chabot 1 254 167 $ (4)
-Salary Remaining : 147 549 $
William Karlsson 1 000 000 $ (3)
-Salary Remaining : 117 647 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 111 765 $
Jesper Fast 950 000 $ (5)
-Salary Remaining : 111 765 $
Tomas Nosek 925 000 $ (2)
-Salary Remaining : 108 824 $
Connor Hellebuyck 925 000 $ (2)
-Salary Remaining : 108 824 $
Josh Archibald 925 000 $ (2)
-Salary Remaining : 108 824 $
Andreas Athanasiou 902 500 $ (2)
-Salary Remaining : 106 176 $
Trevor van Riemsdyk 825 000 $ (5)
-Salary Remaining : 97 059 $
Anton Forsberg 750 000 $ (2)
-Salary Remaining : 88 235 $
Joakim Ryan 650 000 $ (6)
-Salary Remaining : 76 471 $
Colin Miller 602 500 $ (2)
-Salary Remaining : 70 882 $
Patrick Maroon 575 000 $ (1)
-Salary Remaining : 67 647 $
Total Pro Players24
Salary Commitment
Year 39 : 54 678 333 $
Year 40 : 48 153 333 $
Year 41 : 30 879 167 $
Year 42 : 19 579 167 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $
Salary Cap with 1 Way Contract
Year 39 : 54 678 333 $
Year 40 : 48 153 333 $
Year 41 : 30 879 167 $
Year 42 : 19 579 167 $

Farm Players Salaries

Dwight King 400 000 $ (2)
Salary Remaining : 52 174 $
Ryan Murray 282 500 $ (1)
Salary Remaining : 36 848 $
Logan Brown 160 417 $ (6)
Salary Remaining : 20 924 $
Troy Terry 149 167 $ (6)
Salary Remaining : 19 457 $
Joakim Nordstrom 127 500 $ (2)
Salary Remaining : 16 630 $
J.T. Brown 125 000 $ (4)
Salary Remaining : 16 304 $
Nikolay Goldobin 107 583 $ (2)
Salary Remaining : 14 033 $
Anthony Cirelli 93 583 $ (6)
Salary Remaining : 12 207 $
Dominic Toninato 92 500 $ (6)
Salary Remaining : 12 065 $
Dillon Heatherington 92 500 $ (6)
Salary Remaining : 12 065 $
Nikita Tryamkin 92 500 $ (2)
Salary Remaining : 12 065 $
Jason Kasdorf 92 500 $ (2)
Salary Remaining : 12 065 $
Alex Nedeljkovic 89 417 $ (4)
Salary Remaining : 11 663 $
Filip Chlapik 89 417 $ (6)
Salary Remaining : 11 663 $
Ivan Barbashev 86 333 $ (4)
Salary Remaining : 11 261 $
Nelson Nogier 77 167 $ (4)
Salary Remaining : 10 065 $
Harri Sateri 75 000 $ (6)
Salary Remaining : 9 783 $
Vincent Hinostroza 71 750 $ (2)
Salary Remaining : 9 359 $
Curtis McKenzie 70 000 $ (5)
Salary Remaining : 9 130 $
Seth Helgeson 65 000 $ (4)
Salary Remaining : 8 478 $
Seth Griffith 65 000 $ (3)
Salary Remaining : 8 478 $
Zack Mitchell 61 500 $ (4)
Salary Remaining : 8 022 $
Alexandre Carrier 60 000 $ (2)
Salary Remaining : 7 826 $
Nic Dowd 60 000 $ (2)
Salary Remaining : 7 826 $
Michael Paliotta 60 000 $ (1)
Salary Remaining : 7 826 $
Corban Knight 55 000 $ (4)
Salary Remaining : 7 174 $
Total Farm Players26
Salary Commitment
Year 39 : 2 801 334 $
Year 40 : 2 458 834 $
Year 41 : 1 447 001 $
Year 42 : 1 382 001 $
Salary Average Commitment
Year 39 : 0 $
Year 40 : 0 $
Year 41 : 0 $
Year 42 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 77 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 85 300 263 $ 68 400 000 $ 8 600 000 $ 16 400 000 $ 222648
Black Hawks 21 549 182 $ 55 846 249 $ 21 153 751 $ 3 846 249 $ 222749
Blue Jackets 32 908 254 $ 70 211 974 $ 6 788 026 $ 18 211 974 $ 222749
Blues 52 889 696 $ 70 869 629 $ 6 130 371 $ 18 869 629 $ 212243
Bruins 14 611 727 $ 60 591 667 $ 16 408 333 $ 8 591 667 $ 241236
Canadiens (25 267 782 $) 75 786 059 $ 1 213 941 $ 23 786 059 $ 222042
Canucks 96 820 753 $ 62 904 443 $ 14 095 557 $ 10 904 443 $ 212142
Capitals (23 062 356 $) 65 395 962 $ 11 604 038 $ 13 395 962 $ 222143
Coyotes 66 860 655 $ 54 858 332 $ 22 141 668 $ 2 858 332 $ 301747
Devils 34 521 279 $ 72 916 166 $ 4 083 834 $ 20 916 166 $ 203050
Ducks 9 454 200 $ 59 325 081 $ 17 674 919 $ 7 325 081 $ 221537
Flames (29 819 931 $) 64 785 334 $ 12 214 666 $ 12 785 334 $ 201737
Flyers (42 124 688 $) 75 180 833 $ 1 819 167 $ 23 180 833 $ 203050
Hurricanes 139 212 640 $ 61 855 833 $ 15 144 167 $ 9 855 833 $ 272249
Islanders (33 478 121 $) 67 403 333 $ 9 596 667 $ 15 403 333 $ 211637
Jets (31 410 839 $) 71 381 667 $ 5 618 333 $ 19 381 667 $ 212748
Kings 104 522 794 $ 61 138 334 $ 15 861 666 $ 9 138 334 $ 231639
Lightning 49 166 418 $ 69 567 316 $ 7 432 684 $ 17 567 316 $ 241943
Maple Leafs 24 099 776 $ 72 633 499 $ 4 366 501 $ 20 633 499 $ 221335
Oilers 40 882 023 $ 67 341 429 $ 9 658 571 $ 15 341 429 $ 291847
Panthers 88 217 580 $ 73 516 794 $ 3 483 206 $ 21 516 794 $ 222244
Penguins 112 748 308 $ 63 349 166 $ 13 650 834 $ 11 349 166 $ 241842
Predators 17 835 255 $ 76 329 167 $ 670 833 $ 24 329 167 $ 241943
Rangers (27 225 093 $) 66 703 919 $ 10 296 081 $ 14 703 919 $ 212849
Red Wings (21 779 193 $) 68 450 833 $ 8 549 167 $ 16 450 833 $ 212950
Sabres 7 448 586 $ 59 069 849 $ 17 930 151 $ 7 069 849 $ 222648
Senators 36 772 050 $ 72 439 295 $ 4 560 705 $ 20 439 295 $ 212445
Sharks 93 609 782 $ 76 869 167 $ 130 833 $ 24 869 167 $ 232346
Stars 12 574 807 $ 54 380 834 $ 22 619 166 $ 2 380 834 $ 32335
Wild 135 599 098 $ 54 678 333 $ 22 321 667 $ 2 678 333 $ 242650
© 2019 Association Canadienne de Cyber Hockey