Team FinanceLast Update - December 16, 2017 at 21:58
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $77 - 5,907 - 98.42%
Level 2: 5001 - $51 - 4,948 - 98.95%
Level 3: 2000 - $28 - 1,960 - 97.98%
Level 4: 4001 - $20 - 3,956 - 98.88%
Luxury : 1003 - $175 - 986 - 98.31%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,757 - 98.61%
Average Income per Game$1,224,057
Year to Date Revenue$19,584,917
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,494,860
Farm Players Total Salaries$1,943,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,587,167
Farm Year To Date Expenses$767,011
Pro Salary Cap To Date$28,038,073
Farm Salary Cap To Date$767,011

Estimate

Pro Estimated Season Revenue$30,601,433
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$394,567
Pro Estimated Expenses$44,191,504
Farm Remaining Season Days112
Farm Expenses Per Days$10,507
Farm Estimated Expenses$1,176,784
Estimated Season Expenses$45,368,288
Estimated Season Salary Cap$71,511,097
Estimate Under Maximum Salary Cap of $75,000,000$3,488,903
Estimate Over Minimum Salary Cap of $55,400,000 $16,111,097
Current Bank Account$35,906,595
Projected Bank Account$21,139,740

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (4)
-Salary Remaining : $5,267,027
Nicklas Backstrom (1 Way Contract) $6,700,000 (2)
-Salary Remaining : $4,056,216
Keith Yandle (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,481,081
Marcus Johansson (1 Way Contract) $4,583,333 (2)
-Salary Remaining : $2,774,775
Jack Johnson (1 Way Contract) $4,520,000 (2)
-Salary Remaining : $2,736,432
Robin Lehner (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,724,324
Patric Hornqvist (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,572,973
Radim Vrbata (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $2,542,703
Chris Kunitz (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $2,330,811
Rickard Rakell (1 Way Contract) $3,789,444 (4)
-Salary Remaining : $2,294,150
Jakob Silfverberg (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,270,270
Lars Eller (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,118,919
Brian Elliott (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Jacob Markstrom (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,513,514
Nick Holden $1,650,000 (1)
-Salary Remaining : $998,919
Nathan Beaulieu $1,200,000 (2)
-Salary Remaining : $726,486
Ryan Dzingel $1,100,000 (3)
-Salary Remaining : $665,946
Carter Rowney $1,050,000 (3)
-Salary Remaining : $635,676
Michal Kempny $971,250 (2)
-Salary Remaining : $588,000
Matt Dumba $925,000 (1)
-Salary Remaining : $560,000
Joel Edmundson $925,000 (1)
-Salary Remaining : $560,000
Andre Burakovsky $894,166 (2)
-Salary Remaining : $541,333
Connor Brown (Out of Payroll) $686,667 (2)
-Salary Remaining : $415,712
Total Pro Players23
Salary Commitment
Year 2017 : $72,494,860
Year 2018 : $48,444,860
Year 2019 : $25,389,444
Year 2020 : $16,989,444
Salary Average Commitment
Year 2017 : $72,494,860
Year 2018 : $48,444,860
Year 2019 : $25,389,444
Year 2020 : $16,989,444
Salary Cap with 1 Way Contract
Year 2017 : $72,494,860
Year 2018 : $48,444,860
Year 2019 : $25,389,444
Year 2020 : $16,989,444

Farm Players Salaries

Travis Boyd $97,125 (2)
Salary Remaining : $97,125
Garnet Hathaway $97,125 (1)
Salary Remaining : $97,125
Jason Kasdorf $97,125 (1)
Salary Remaining : $97,125
Tyler Wotherspoon $97,125 (1)
Salary Remaining : $97,125
Anton Lindholm $92,500 (1)
Salary Remaining : $92,500
Michael Carcone $92,500 (2)
Salary Remaining : $92,500
Ross Johnston $92,500 (1)
Salary Remaining : $92,500
Dakota Mermis $92,500 (1)
Salary Remaining : $92,500
Devante Stephens $92,500 (3)
Salary Remaining : $92,500
Collin Delia $92,500 (2)
Salary Remaining : $92,500
Matej Machovsky $92,500 (2)
Salary Remaining : $92,500
Neal Pionk $92,500 (3)
Salary Remaining : $92,500
Doyle Somerby $92,500 (2)
Salary Remaining : $92,500
Tyler Kelleher $92,500 (2)
Salary Remaining : $92,500
Kristofers Bindulis $92,500 (3)
Salary Remaining : $92,500
Carl Neill $90,000 (2)
Salary Remaining : $90,000
Darnell Nurse $86,333 (2)
Salary Remaining : $86,333
Artturi Lehkonen $83,917 (3)
Salary Remaining : $83,917
Yohann Auvitu $80,000 (4)
Salary Remaining : $80,000
Linus Ullmark $77,583 (1)
Salary Remaining : $77,583
Zach Trotman $65,000 (4)
Salary Remaining : $65,000
Max McCormick $55,000 (4)
Salary Remaining : $55,000
Total Farm Players22
Salary Commitment
Year 2017 : $1,943,833
Year 2018 : $1,297,375
Year 2019 : $561,417
Year 2020 : $200,000
Salary Average Commitment
Year 2017 : $1,943,833
Year 2018 : $1,297,375
Year 2019 : $561,417
Year 2020 : $200,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $80 - 5,999 - 87.79%
Level 2: 5693 - $50 - 4,979 - 87.45%
Level 3: 2277 - $30 - 2,005 - 88.04%
Level 4: 4555 - $15 - 4,125 - 90.56%
Luxury : 1142 - $180 - 994 - 87.06%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,101 - 88.30%
Average Income per Game$1,256,361
Year to Date Revenue$20,101,783
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,250,085
Farm Players Total Salaries$428,683
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,224,746
Farm Year To Date Expenses$136,756
Pro Salary Cap To Date$28,884,751
Farm Salary Cap To Date$136,756

Estimate

Pro Estimated Season Revenue$31,409,036
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$409,460
Pro Estimated Expenses$45,859,520
Farm Remaining Season Days112
Farm Expenses Per Days$2,317
Farm Estimated Expenses$259,504
Estimated Season Expenses$46,119,024
Estimated Season Salary Cap$73,836,175
Estimate Under Maximum Salary Cap of $75,000,000$1,163,825
Estimate Over Minimum Salary Cap of $55,400,000 $18,436,175
Current Bank Account$40,666,260
Projected Bank Account$25,956,272

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,843,243
Ryan Johansen (1 Way Contract) $6,850,000 (1)
-Salary Remaining : $4,147,027
Duncan Keith (1 Way Contract) $6,411,585 (1)
-Salary Remaining : $3,881,608
Joe Pavelski (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Brandon Saad (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,632,432
Troy Brouwer (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $3,087,568
Tomas Tatar (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Braydon Coburn (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Marco Scandella (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Matt Niskanen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Cody Eakin (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $2,330,811
Kris Russell (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,300,541
Charlie Coyle (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,937,297
Matt Calvert (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,331,892
Antti Raanta $1,826,000 (1)
-Salary Remaining : $1,105,470
Brian Gibbons $1,250,000 (1)
-Salary Remaining : $756,757
Oscar Lindberg (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $605,405
Brandon Manning $975,000 (1)
-Salary Remaining : $590,270
Julian Melchiori $660,000 (1)
-Salary Remaining : $399,568
Ryan Reaves $577,500 (1)
-Salary Remaining : $349,622
Tom Kostopoulos $550,000 (1)
-Salary Remaining : $332,973
Total Pro Players21
Salary Commitment
Year 2017 : $75,250,085
Year 2018 : $21,850,000
Year 2019 : $13,050,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $70,875,085
Year 2018 : $21,850,000
Year 2019 : $13,050,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $75,250,085
Year 2018 : $21,850,000
Year 2019 : $13,050,000
Year 2020 : $0

Farm Players Salaries

Kevin Fiala $86,333 (3)
Salary Remaining : $86,333
Connor Jones $75,000 (2)
Salary Remaining : $75,000
Kevin Czuczman $75,000 (2)
Salary Remaining : $75,000
Philip Samuelsson $72,600 (1)
Salary Remaining : $72,600
Paul Thompson $63,250 (1)
Salary Remaining : $63,250
Ryan Faragher $56,500 (2)
Salary Remaining : $56,500
Total Farm Players6
Salary Commitment
Year 2017 : $428,683
Year 2018 : $292,833
Year 2019 : $86,333
Year 2020 : $0
Salary Average Commitment
Year 2017 : $428,683
Year 2018 : $292,833
Year 2019 : $86,333
Year 2020 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $80 - 5,819 - 96.21%
Level 2: 5040 - $50 - 4,862 - 96.46%
Level 3: 2016 - $25 - 1,990 - 98.72%
Level 4: 4032 - $20 - 3,822 - 94.78%
Luxury : 1008 - $175 - 982 - 97.44%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,475 - 96.31%
Average Income per Game$1,228,141
Year to Date Revenue$22,106,535
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,511,856
Farm Players Total Salaries$1,604,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,841,238
Farm Year To Date Expenses$597,157
Pro Salary Cap To Date$24,643,919
Farm Salary Cap To Date$597,157

Estimate

Pro Estimated Season Revenue$28,247,239
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$346,010
Pro Estimated Expenses$38,753,120
Farm Remaining Season Days112
Farm Expenses Per Days$8,672
Farm Estimated Expenses$971,264
Estimated Season Expenses$39,724,384
Estimated Season Salary Cap$63,094,303
Estimate Under Maximum Salary Cap of $75,000,000$11,905,697
Estimate Over Minimum Salary Cap of $55,400,000 $7,694,303
Current Bank Account$15,220,363
Projected Bank Account$3,743,218

Pro Players Salaries

Bobby Ryan (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $4,389,189
David Backes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $3,753,514
Brandon Dubinsky (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $3,541,622
Zach Bogosian (1 Way Contract) $5,142,857 (4)
-Salary Remaining : $3,113,513
Torey Krug (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Ryan Miller (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $2,572,973
Carl Hagelin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Sam Gagner (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Matt Read (1 Way Contract) $3,625,000 (1)
-Salary Remaining : $2,194,595
Dmitry Orlov (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,967,568
Blake Comeau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,816,216
PA Parenteau (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $1,785,946
Tomas Fleischmann $1,999,999 (3)
-Salary Remaining : $1,210,810
Eric Gelinas $1,500,000 (1)
-Salary Remaining : $908,108
Martin Marincin $1,250,000 (1)
-Salary Remaining : $756,757
Mark Borowiecki $1,100,000 (1)
-Salary Remaining : $665,946
Charlie Lindgren $925,000 (1)
-Salary Remaining : $560,000
Anthony Beauvillier $925,000 (3)
-Salary Remaining : $560,000
Michael Chaput $900,000 (2)
-Salary Remaining : $544,865
Chris Tierney $894,000 (1)
-Salary Remaining : $541,232
Total Pro Players20
Salary Commitment
Year 2017 : $63,511,856
Year 2018 : $45,717,856
Year 2019 : $21,467,856
Year 2020 : $5,142,857
Salary Average Commitment
Year 2017 : $63,511,856
Year 2018 : $45,717,856
Year 2019 : $21,467,856
Year 2020 : $5,142,857
Salary Cap with 1 Way Contract
Year 2017 : $63,511,856
Year 2018 : $45,717,856
Year 2019 : $21,467,856
Year 2020 : $5,142,857

Farm Players Salaries

Andrej Nestrasil $106,000 (1)
Salary Remaining : $106,000
Conor Allen $99,000 (2)
Salary Remaining : $99,000
Miles Koules $92,500 (1)
Salary Remaining : $92,500
Cole Martin $92,500 (1)
Salary Remaining : $92,500
Brandon Robinson $92,500 (1)
Salary Remaining : $92,500
Tyler Hore $92,500 (1)
Salary Remaining : $92,500
Max Iafrate $92,500 (1)
Salary Remaining : $92,500
Evan Wardley $92,500 (1)
Salary Remaining : $92,500
Libor Sulak $92,500 (2)
Salary Remaining : $92,500
Parker Gahagen $92,500 (1)
Salary Remaining : $92,500
Taran Kozun $92,500 (1)
Salary Remaining : $92,500
Griffin Reinhart $92,500 (1)
Salary Remaining : $92,500
Sawyer Lange $92,500 (1)
Salary Remaining : $92,500
Justin Hamonic $92,500 (1)
Salary Remaining : $92,500
Nikita Jevpalovs $92,500 (1)
Salary Remaining : $92,500
Josh Leivo $79,250 (1)
Salary Remaining : $79,250
Kyle Schempp $62,500 (1)
Salary Remaining : $62,500
Dan Kelly $55,000 (3)
Salary Remaining : $55,000
Total Farm Players18
Salary Commitment
Year 2017 : $1,604,250
Year 2018 : $246,500
Year 2019 : $55,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,604,250
Year 2018 : $246,500
Year 2019 : $55,000
Year 2020 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $55 - 6,268 - 97.69%
Level 2: 5347 - $47 - 5,107 - 95.52%
Level 3: 2138 - $31 - 2,011 - 94.04%
Level 4: 4277 - $16 - 4,114 - 96.19%
Luxury : 1072 - $156 - 1,038 - 96.79%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,538 - 96.30%
Average Income per Game$1,064,904
Year to Date Revenue$20,233,170
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,703,833
Farm Players Total Salaries$689,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,466,233
Farm Year To Date Expenses$384,780
Pro Salary Cap To Date$27,060,814
Farm Salary Cap To Date$384,780

Estimate

Pro Estimated Season Revenue$23,427,881
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$363,264
Pro Estimated Expenses$40,685,568
Farm Remaining Season Days112
Farm Expenses Per Days$3,727
Farm Estimated Expenses$417,424
Estimated Season Expenses$41,102,992
Estimated Season Salary Cap$64,235,070
Estimate Under Maximum Salary Cap of $75,000,000$10,764,930
Estimate Over Minimum Salary Cap of $55,400,000 $8,835,070
Current Bank Account$63,557,918
Projected Bank Account$45,882,807

Pro Players Salaries

Dustin Byfuglien (1 Way Contract) $7,600,000 (3)
-Salary Remaining : $4,601,081
Joe Thornton (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Zdeno Chara (1 Way Contract) $6,917,000 (1)
-Salary Remaining : $4,187,589
Kyle Turris (Out of Payroll) $6,400,000 (4)
-Salary Remaining : $3,874,595
Logan Couture (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Nikita Zaitsev (Out of Payroll) $4,500,000 (4)
-Salary Remaining : $2,724,324
Craig Anderson (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,572,973
Roman Josi (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Wayne Simmonds (1 Way Contract) $3,975,000 (2)
-Salary Remaining : $2,406,486
Mark Stone (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,118,919
Patrick Maroon (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,967,568
Elias Lindholm (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,634,595
Jean-Gabriel Pageau (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,362,162
Anton Stralman (1 Way Contract) $2,220,000 (1)
-Salary Remaining : $1,344,000
Mike Ribeiro $1,500,000 (3)
-Salary Remaining : $908,108
Miles Wood $925,000 (3)
-Salary Remaining : $560,000
Johan Larsson $880,000 (1)
-Salary Remaining : $532,757
Adam Pelech $854,333 (2)
-Salary Remaining : $517,218
Tom Pyatt (Out of Payroll) $800,000 (1)
-Salary Remaining : $484,324
Reto Berra $750,000 (3)
-Salary Remaining : $454,054
Nick Schultz $750,000 (2)
-Salary Remaining : $454,054
Chris Summers $750,000 (1)
-Salary Remaining : $454,054
Shane Prince $700,000 (1)
-Salary Remaining : $423,784
Yanni Gourde $632,500 (1)
-Salary Remaining : $382,919
Total Pro Players24
Salary Commitment
Year 2017 : $73,103,833
Year 2018 : $43,004,333
Year 2019 : $21,675,000
Year 2020 : $10,900,000
Salary Average Commitment
Year 2017 : $73,103,833
Year 2018 : $43,004,333
Year 2019 : $21,675,000
Year 2020 : $10,900,000
Salary Cap with 1 Way Contract
Year 2017 : $73,103,833
Year 2018 : $43,004,333
Year 2019 : $21,675,000
Year 2020 : $10,900,000

Farm Players Salaries

Mitch Hults $92,500 (2)
Salary Remaining : $92,500
Darren Raddysh $92,500 (3)
Salary Remaining : $92,500
Sam Vigneault $92,500 (2)
Salary Remaining : $92,500
Matt Puempel $90,000 (1)
Salary Remaining : $90,000
Liam O'Brien $77,000 (1)
Salary Remaining : $77,000
Mike McKenna $70,000 (1)
Salary Remaining : $70,000
Jeremy Smith $65,000 (3)
Salary Remaining : $65,000
Victor Bartley $55,000 (2)
Salary Remaining : $55,000
Matt Taormina $55,000 (3)
Salary Remaining : $55,000
Total Farm Players9
Salary Commitment
Year 2017 : $689,500
Year 2018 : $452,500
Year 2019 : $212,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $689,500
Year 2018 : $452,500
Year 2019 : $212,500
Year 2020 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5855 - $80 - 5,229 - 89.31%
Level 2: 4879 - $50 - 4,199 - 86.06%
Level 3: 1951 - $30 - 1,810 - 92.78%
Level 4: 3903 - $25 - 2,627 - 67.30%
Luxury : 977 - $180 - 823 - 84.27%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %14,688 - 83.62%
Average Income per Game$1,177,404
Year to Date Revenue$20,015,869
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,201,615
Farm Players Total Salaries$75,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,088,994
Farm Year To Date Expenses$29,930
Pro Salary Cap To Date$25,891,746
Farm Salary Cap To Date$29,930

Estimate

Pro Estimated Season Revenue$28,257,697
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$360,549
Pro Estimated Expenses$40,381,488
Farm Remaining Season Days112
Farm Expenses Per Days$410
Farm Estimated Expenses$45,920
Estimated Season Expenses$40,427,408
Estimated Season Salary Cap$65,970,610
Estimate Under Maximum Salary Cap of $75,000,000$9,029,390
Estimate Over Minimum Salary Cap of $55,400,000 $10,570,610
Current Bank Account$14,924,025
Projected Bank Account$2,754,314

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $6,356,757
Kevin Shattenkirk (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $4,237,838
Travis Zajac (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $3,238,919
Niklas Kronwall (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,875,676
Michael Frolik (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $2,815,135
Kevin Bieksa (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Kris Versteeg (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Tyler Myers (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,058,378
Josh Bailey (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,997,838
Michal Neuvirth (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
John Gibson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,392,432
Pierre-Edouard Bellemare (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,362,162
Peter Holland (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Devante Smith-Pelly $1,877,615 (3)
-Salary Remaining : $1,136,718
Nathan Gerbe $1,800,000 (1)
-Salary Remaining : $1,089,730
Jonathan Drouin $925,000 (2)
-Salary Remaining : $560,000
Noah Hanifin $925,000 (2)
-Salary Remaining : $560,000
Marko Dano $925,000 (2)
-Salary Remaining : $560,000
Brett Pesce $925,000 (2)
-Salary Remaining : $560,000
Mark Barberio $874,000 (1)
-Salary Remaining : $529,124
Eric Tangradi $650,000 (1)
-Salary Remaining : $393,514
Cal Heeter $650,000 (1)
-Salary Remaining : $393,514
Derek Grant $650,000 (1)
-Salary Remaining : $393,514
Total Pro Players23
Salary Commitment
Year 2017 : $66,201,615
Year 2018 : $47,277,615
Year 2019 : $24,027,615
Year 2020 : $7,000,000
Salary Average Commitment
Year 2017 : $65,371,615
Year 2018 : $47,277,615
Year 2019 : $24,027,615
Year 2020 : $7,000,000
Salary Cap with 1 Way Contract
Year 2017 : $66,201,615
Year 2018 : $47,277,615
Year 2019 : $24,027,615
Year 2020 : $7,000,000

Farm Players Salaries

Nic Petan $75,833 (2)
Salary Remaining : $75,833
Total Farm Players1
Salary Commitment
Year 2017 : $75,833
Year 2018 : $75,833
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $75,833
Year 2018 : $75,833
Year 2019 : $0
Year 2020 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $75 - 6,121 - 86.32%
Level 2: 5909 - $45 - 5,327 - 90.15%
Level 3: 2363 - $30 - 2,068 - 87.53%
Level 4: 4727 - $20 - 3,976 - 84.11%
Luxury : 1183 - $180 - 1,037 - 87.66%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,530 - 87.10%
Average Income per Game$1,252,996
Year to Date Revenue$23,806,921
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,497,997
Farm Players Total Salaries$1,489,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,490,530
Farm Year To Date Expenses$622,300
Pro Salary Cap To Date$26,293,247
Farm Salary Cap To Date$622,300

Estimate

Pro Estimated Season Revenue$27,565,909
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$362,151
Pro Estimated Expenses$40,560,912
Farm Remaining Season Days112
Farm Expenses Per Days$8,050
Farm Estimated Expenses$901,600
Estimated Season Expenses$41,462,512
Estimated Season Salary Cap$66,551,535
Estimate Under Maximum Salary Cap of $75,000,000$8,448,465
Estimate Over Minimum Salary Cap of $55,400,000 $11,151,535
Current Bank Account$45,203,036
Projected Bank Account$31,306,433

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,145,946
Pekka Rinne (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Patrice Bergeron (1 Way Contract) $6,875,000 (2)
-Salary Remaining : $4,162,162
Ryan Kesler (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $4,162,162
Erik Karlsson (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,935,135
Hampus Lindholm (1 Way Contract) $5,205,556 (4)
-Salary Remaining : $3,151,472
Derek Stepan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,027,027
James van Riemsdyk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Ron Hainsey (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
Trevor Lewis $1,999,999 (3)
-Salary Remaining : $1,210,810
Zach Redmond $1,400,000 (2)
-Salary Remaining : $847,568
Louis Domingue $1,050,000 (1)
-Salary Remaining : $635,676
Jaycob Megna $1,017,500 (1)
-Salary Remaining : $616,000
Brandon Tanev $1,017,500 (1)
-Salary Remaining : $616,000
Josh Manson $971,250 (1)
-Salary Remaining : $588,000
Sebastian Aho $925,000 (3)
-Salary Remaining : $560,000
Michael Ferland $907,500 (1)
-Salary Remaining : $549,405
Christian Dvorak $839,167 (3)
-Salary Remaining : $508,036
Nick Jensen $812,500 (1)
-Salary Remaining : $491,892
Xavier Ouellet $750,750 (2)
-Salary Remaining : $454,508
Andy Andreoff $698,775 (1)
-Salary Remaining : $423,042
Bryan Rust $652,500 (1)
-Salary Remaining : $395,027
Total Pro Players22
Salary Commitment
Year 2017 : $66,497,997
Year 2018 : $44,870,472
Year 2019 : $24,344,722
Year 2020 : $5,205,556
Salary Average Commitment
Year 2017 : $66,272,247
Year 2018 : $44,644,722
Year 2019 : $24,344,722
Year 2020 : $5,205,556
Salary Cap with 1 Way Contract
Year 2017 : $66,497,997
Year 2018 : $44,870,472
Year 2019 : $24,344,722
Year 2020 : $5,205,556

Farm Players Salaries

Zack Mitchell $101,750 (1)
Salary Remaining : $101,750
Jack Skille $100,000 (3)
Salary Remaining : $100,000
Sam Ruopp $92,500 (2)
Salary Remaining : $92,500
Jon Martin $92,500 (2)
Salary Remaining : $92,500
Rodrigo Abols $92,500 (2)
Salary Remaining : $92,500
Manuel Wiederer $92,500 (2)
Salary Remaining : $92,500
Giovanni Fiore $92,500 (3)
Salary Remaining : $92,500
Matt Schmalz $92,500 (2)
Salary Remaining : $92,500
Mantas Armalis $92,500 (1)
Salary Remaining : $92,500
Alex Lyon $92,500 (1)
Salary Remaining : $92,500
Hunter Miska $92,500 (2)
Salary Remaining : $92,500
Matiss Kivlenieks $92,500 (3)
Salary Remaining : $92,500
Tim McGauley $92,500 (2)
Salary Remaining : $92,500
Tyler Moy $92,500 (3)
Salary Remaining : $92,500
Sergei Boikov $92,500 (2)
Salary Remaining : $92,500
Justin Peters $85,000 (1)
Salary Remaining : $85,000
Total Farm Players16
Salary Commitment
Year 2017 : $1,489,250
Year 2018 : $1,117,500
Year 2019 : $377,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,489,250
Year 2018 : $1,117,500
Year 2019 : $377,500
Year 2020 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $80 - 4,860 - 77.52%
Level 2: 5225 - $50 - 4,107 - 78.60%
Level 3: 2090 - $26 - 2,022 - 96.77%
Level 4: 4180 - $18 - 4,080 - 97.62%
Luxury : 1045 - $187 - 832 - 79.65%
Total Capacity :18810
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,902 - 84.54%
Average Income per Game$1,188,149
Year to Date Revenue$19,010,385
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,712,999
Farm Players Total Salaries$1,570,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,488,655
Farm Year To Date Expenses$602,120
Pro Salary Cap To Date$28,681,624
Farm Salary Cap To Date$602,120

Estimate

Pro Estimated Season Revenue$29,703,727
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$406,557
Pro Estimated Expenses$45,534,384
Farm Remaining Season Days112
Farm Expenses Per Days$8,486
Farm Estimated Expenses$950,432
Estimated Season Expenses$46,484,816
Estimated Season Salary Cap$73,913,272
Estimate Under Maximum Salary Cap of $75,000,000$1,086,728
Estimate Over Minimum Salary Cap of $55,400,000 $18,513,272
Current Bank Account$56,282,287
Projected Bank Account$39,501,198

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,843,243
Kris Letang (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $4,389,189
David Krejci (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $4,389,189
Carey Price (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,935,135
Dougie Hamilton (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $3,481,081
Jeff Petry (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,329,730
Justin Faulk (1 Way Contract) $4,833,000 (2)
-Salary Remaining : $2,925,924
Bryan Little (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $2,845,405
Mike Hoffman (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $2,784,865
Kyle Palmieri (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $2,784,865
Nick Bonino (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
J.T. Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,664,865
Derek Ryan $1,999,999 (2)
-Salary Remaining : $1,210,810
Benoit Pouliot $1,500,000 (4)
-Salary Remaining : $908,108
Joakim Nordstrom $1,275,000 (1)
-Salary Remaining : $771,892
Jesper Fast $1,250,000 (1)
-Salary Remaining : $756,757
Michael Matheson $925,000 (2)
-Salary Remaining : $560,000
Jake McCabe $925,000 (1)
-Salary Remaining : $560,000
Tristan Jarry $905,000 (2)
-Salary Remaining : $547,892
Chris Mueller $650,000 (1)
-Salary Remaining : $393,514
Taylor Chorney $550,000 (2)
-Salary Remaining : $332,973
Total Pro Players21
Salary Commitment
Year 2017 : $74,712,999
Year 2018 : $45,662,999
Year 2019 : $14,500,000
Year 2020 : $7,250,000
Salary Average Commitment
Year 2017 : $74,462,999
Year 2018 : $45,662,999
Year 2019 : $14,500,000
Year 2020 : $7,250,000
Salary Cap with 1 Way Contract
Year 2017 : $74,712,999
Year 2018 : $45,662,999
Year 2019 : $14,500,000
Year 2020 : $7,250,000

Farm Players Salaries

Jeff Zatkoff $200,000 (1)
Salary Remaining : $200,000
Paul Postma $120,000 (1)
Salary Remaining : $120,000
Matt Nieto $100,000 (1)
Salary Remaining : $100,000
Marek Langhamer $100,000 (1)
Salary Remaining : $100,000
Kalle Kossila $92,500 (1)
Salary Remaining : $92,500
Nikita Soshnikov $92,500 (1)
Salary Remaining : $92,500
Jeff Taylor $92,500 (2)
Salary Remaining : $92,500
Linus Hultstrom $92,500 (1)
Salary Remaining : $92,500
Joseph Gambardella $92,500 (2)
Salary Remaining : $92,500
Kasimir Kaskisuo $92,500 (1)
Salary Remaining : $92,500
Vince Pedrie $92,500 (2)
Salary Remaining : $92,500
Zack MacEwen $92,500 (3)
Salary Remaining : $92,500
Anton Slepyshev $92,500 (2)
Salary Remaining : $92,500
Chris DiDomenico $90,000 (4)
Salary Remaining : $90,000
Justin Falk $65,000 (1)
Salary Remaining : $65,000
Tyler Graovac $62,500 (1)
Salary Remaining : $62,500
Total Farm Players16
Salary Commitment
Year 2017 : $1,570,000
Year 2018 : $552,500
Year 2019 : $182,500
Year 2020 : $90,000
Salary Average Commitment
Year 2017 : $1,570,000
Year 2018 : $552,500
Year 2019 : $182,500
Year 2020 : $90,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $85 - 4,681 - 76.84%
Level 2: 5076 - $50 - 4,864 - 95.81%
Level 3: 2030 - $25 - 1,979 - 97.51%
Level 4: 4061 - $20 - 3,949 - 97.24%
Luxury : 1018 - $185 - 886 - 87.04%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16,359 - 89.50%
Average Income per Game$1,138,791
Year to Date Revenue$21,637,038
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,040,516
Farm Players Total Salaries$790,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,302,184
Farm Year To Date Expenses$285,684
Pro Salary Cap To Date$22,645,401
Farm Salary Cap To Date$285,684

Estimate

Pro Estimated Season Revenue$25,053,412
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$338,057
Pro Estimated Expenses$37,862,384
Farm Remaining Season Days112
Farm Expenses Per Days$4,270
Farm Estimated Expenses$478,240
Estimated Season Expenses$38,340,624
Estimated Season Salary Cap$57,208,265
Estimate Under Maximum Salary Cap of $75,000,000$17,791,735
Estimate Over Minimum Salary Cap of $55,400,000 $1,808,265
Current Bank Account$56,163,555
Projected Bank Account$42,876,343

Pro Players Salaries

Nino Niederreiter (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,208,649
Kari Lehtonen (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,027,027
Vadim Shipachyov (1 Way Contract) $5,000,000 (4)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $3,027,027
Evgenii Dadonov (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $2,875,676
Jamie McGinn (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $2,542,703
Alexei Emelin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,482,162
Justin Schultz (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
John-Michael Liles (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Colin Wilson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
Richard Panik (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,695,135
Marcus Foligno (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Jimmy Hayes (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,392,432
Jeff Schultz $1,500,000 (1)
-Salary Remaining : $908,108
Brad Hunt $1,355,000 (1)
-Salary Remaining : $820,324
Christian Folin $1,300,000 (1)
-Salary Remaining : $787,027
Kevin Connauton $1,239,266 (1)
-Salary Remaining : $750,258
Cole Schneider $1,100,000 (1)
-Salary Remaining : $665,946
Jonathan Marchessault $1,100,000 (1)
-Salary Remaining : $665,946
Brandon Pirri $1,100,000 (1)
-Salary Remaining : $665,946
Casey DeSmith $971,250 (1)
-Salary Remaining : $588,000
Sam Reinhart $925,000 (2)
-Salary Remaining : $560,000
Jack Eichel $925,000 (2)
-Salary Remaining : $560,000
Matthew Tkachuk $925,000 (3)
-Salary Remaining : $560,000
Connor Hellebuyck $925,000 (1)
-Salary Remaining : $560,000
Frank Vatrano $925,000 (2)
-Salary Remaining : $560,000
Michael Sgarbossa $800,000 (1)
-Salary Remaining : $484,324
Total Pro Players26
Salary Commitment
Year 2017 : $62,040,516
Year 2018 : $34,750,000
Year 2019 : $25,175,000
Year 2020 : $15,050,000
Salary Average Commitment
Year 2017 : $57,815,516
Year 2018 : $30,525,000
Year 2019 : $20,950,000
Year 2020 : $10,825,000
Salary Cap with 1 Way Contract
Year 2017 : $57,090,516
Year 2018 : $29,800,000
Year 2019 : $20,225,000
Year 2020 : $10,100,000

Farm Players Salaries

Ryan Murphy $95,000 (1)
Salary Remaining : $95,000
Gerald Mayhew $92,500 (1)
Salary Remaining : $92,500
Danick Martel $92,500 (1)
Salary Remaining : $92,500
Jan Rutta $92,500 (1)
Salary Remaining : $92,500
Alex Iafallo $92,500 (2)
Salary Remaining : $92,500
Henrik Haapala $92,500 (2)
Salary Remaining : $92,500
Radim Simek $92,500 (1)
Salary Remaining : $92,500
Scott Eansor $75,000 (3)
Salary Remaining : $75,000
Nicola Riopel $65,000 (1)
Salary Remaining : $65,000
Total Farm Players9
Salary Commitment
Year 2017 : $790,000
Year 2018 : $260,000
Year 2019 : $75,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $790,000
Year 2018 : $260,000
Year 2019 : $75,000
Year 2020 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 5933 - $70 - 5,834 - 98.34%
Level 2: 4944 - $45 - 4,860 - 98.30%
Level 3: 1977 - $26 - 1,952 - 98.73%
Level 4: 3955 - $19 - 3,903 - 98.68%
Luxury : 990 - $190 - 840 - 84.82%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,389 - 97.69%
Average Income per Game$1,112,092
Year to Date Revenue$15,569,293
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,394,575
Farm Players Total Salaries$684,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,738,245
Farm Year To Date Expenses$269,881
Pro Salary Cap To Date$24,540,999
Farm Salary Cap To Date$269,881

Estimate

Pro Estimated Season Revenue$30,026,494
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$334,565
Pro Estimated Expenses$37,471,280
Farm Remaining Season Days112
Farm Expenses Per Days$3,697
Farm Estimated Expenses$414,064
Estimated Season Expenses$37,885,344
Estimated Season Salary Cap$61,709,655
Estimate Under Maximum Salary Cap of $75,000,000$13,290,345
Estimate Over Minimum Salary Cap of $55,400,000 $6,309,655
Current Bank Account$15,468,788
Projected Bank Account$7,609,938

Pro Players Salaries

Corey Perry (1 Way Contract) $8,625,000 (4)
-Salary Remaining : $5,221,622
Phil Kessel (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,843,243
Marc Staal (1 Way Contract) $5,450,000 (2)
-Salary Remaining : $3,299,459
Cam Ward (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,572,973
Justin Abdelkader (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,572,973
Steve Mason (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,482,162
Mika Zibanejad (1 Way Contract) $3,925,975 (2)
-Salary Remaining : $2,376,806
Kyle Quincey (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,967,568
Matt Martin (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,513,514
Luke Schenn (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $1,452,973
Darcy Kuemper (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Chad Ruhwedel $1,800,000 (4)
-Salary Remaining : $1,089,730
Scottie Upshall $1,250,000 (1)
-Salary Remaining : $756,757
Matthew O'Connor $1,017,500 (1)
-Salary Remaining : $616,000
Colin Greening $1,000,000 (2)
-Salary Remaining : $605,405
Pavel Zacha $925,000 (3)
-Salary Remaining : $560,000
Jakob Chychrun $925,000 (3)
-Salary Remaining : $560,000
Zemgus Girgensons $925,000 (1)
-Salary Remaining : $560,000
Oscar Klefbom $925,000 (1)
-Salary Remaining : $560,000
Nikita Zadorov (Out of Payroll) $925,000 (2)
-Salary Remaining : $560,000
Luke Witkowski $900,000 (2)
-Salary Remaining : $544,865
Brett Ritchie $875,000 (2)
-Salary Remaining : $529,730
Rene Bourque $750,000 (2)
-Salary Remaining : $454,054
Marek Mazanec $738,100 (1)
-Salary Remaining : $446,850
Alan Quine $613,000 (1)
-Salary Remaining : $371,114
Total Pro Players25
Salary Commitment
Year 2017 : $62,319,575
Year 2018 : $39,500,975
Year 2019 : $21,425,000
Year 2020 : $17,075,000
Salary Average Commitment
Year 2017 : $62,319,575
Year 2018 : $39,500,975
Year 2019 : $21,425,000
Year 2020 : $17,075,000
Salary Cap with 1 Way Contract
Year 2017 : $62,319,575
Year 2018 : $39,500,975
Year 2019 : $21,425,000
Year 2020 : $17,075,000

Farm Players Salaries

Jordin Tootoo $100,000 (1)
Salary Remaining : $100,000
Tyler Ganly $92,500 (1)
Salary Remaining : $92,500
Phil Di Giuseppe $92,500 (2)
Salary Remaining : $92,500
Dan Renouf $92,500 (1)
Salary Remaining : $92,500
Andrew Poturalski $92,500 (1)
Salary Remaining : $92,500
Nick Cousins $84,000 (2)
Salary Remaining : $84,000
Mike Brown $75,000 (1)
Salary Remaining : $75,000
Brandon Mashinter $55,000 (1)
Salary Remaining : $55,000
Total Farm Players8
Salary Commitment
Year 2017 : $684,000
Year 2018 : $176,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $684,000
Year 2018 : $176,500
Year 2019 : $0
Year 2020 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $100 - 4,199 - 71.48%
Level 2: 4895 - $70 - 3,178 - 64.91%
Level 3: 1958 - $40 - 1,362 - 69.54%
Level 4: 3916 - $20 - 3,890 - 99.34%
Luxury : 981 - $200 - 799 - 81.47%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,428 - 76.19%
Average Income per Game$1,140,052
Year to Date Revenue$17,100,777
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,623,125
Farm Players Total Salaries$467,125
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,655,638
Farm Year To Date Expenses$169,325
Pro Salary Cap To Date$27,328,591
Farm Salary Cap To Date$169,325

Estimate

Pro Estimated Season Revenue$29,641,347
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$346,611
Pro Estimated Expenses$38,820,432
Farm Remaining Season Days112
Farm Expenses Per Days$2,525
Farm Estimated Expenses$282,800
Estimated Season Expenses$39,103,232
Estimated Season Salary Cap$65,846,399
Estimate Under Maximum Salary Cap of $75,000,000$9,153,601
Estimate Over Minimum Salary Cap of $55,400,000 $10,446,399
Current Bank Account$3,137,329
Projected Bank Account-$6,324,556

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $4,540,541
P.K. Subban (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Tuukka Rask (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Blake Wheeler (1 Way Contract) $5,600,000 (2)
-Salary Remaining : $3,390,270
Jaden Schwartz (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Marc-Edouard Vlasic (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $2,497,297
Jussi Jokinen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Danny DeKeyser (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,270,270
Joel Ward (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,270,270
Travis Hamonic (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $2,118,919
Radko Gudas (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,028,108
Brock Nelson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Michael Hutchinson $1,150,000 (1)
-Salary Remaining : $696,216
Lukas Sedlak $1,068,375 (1)
-Salary Remaining : $646,800
Mark Fayne $1,000,000 (4)
-Salary Remaining : $605,405
Casey Bailey $971,250 (1)
-Salary Remaining : $588,000
Pavel Buchnevich $925,000 (2)
-Salary Remaining : $560,000
Teuvo Teravainen $925,000 (2)
-Salary Remaining : $560,000
Travis Konecny $925,000 (3)
-Salary Remaining : $560,000
Jakub Jerabek $925,000 (1)
-Salary Remaining : $560,000
Teemu Pulkkinen $808,500 (1)
-Salary Remaining : $489,470
Tanner Glass $750,000 (2)
-Salary Remaining : $454,054
Chris Bourque $550,000 (2)
-Salary Remaining : $332,973
Ryan Wilson $550,000 (2)
-Salary Remaining : $332,973
Total Pro Players24
Salary Commitment
Year 2017 : $67,123,125
Year 2018 : $25,825,000
Year 2019 : $9,425,000
Year 2020 : $1,000,000
Salary Average Commitment
Year 2017 : $59,323,125
Year 2018 : $25,825,000
Year 2019 : $9,425,000
Year 2020 : $1,000,000
Salary Cap with 1 Way Contract
Year 2017 : $67,123,125
Year 2018 : $25,825,000
Year 2019 : $9,425,000
Year 2020 : $1,000,000

Farm Players Salaries

Nathan Walker $97,125 (1)
Salary Remaining : $97,125
Sam Bennett $92,500 (2)
Salary Remaining : $92,500
Sam Anas $92,500 (1)
Salary Remaining : $92,500
Jack Walker $92,500 (2)
Salary Remaining : $92,500
Alex Dostie $92,500 (3)
Salary Remaining : $92,500
Total Farm Players5
Salary Commitment
Year 2017 : $467,125
Year 2018 : $277,500
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $467,125
Year 2018 : $277,500
Year 2019 : $92,500
Year 2020 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $80 - 5,703 - 99.64%
Level 2: 4770 - $49 - 4,751 - 99.61%
Level 3: 1908 - $30 - 1,902 - 99.68%
Level 4: 3816 - $19 - 3,792 - 99.37%
Luxury : 956 - $180 - 952 - 99.56%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,100 - 99.57%
Average Income per Game$1,213,554
Year to Date Revenue$21,843,967
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,327,101
Farm Players Total Salaries$735,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,245,917
Farm Year To Date Expenses$268,874
Pro Salary Cap To Date$27,048,604
Farm Salary Cap To Date$268,874

Estimate

Pro Estimated Season Revenue$27,911,736
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$334,201
Pro Estimated Expenses$37,430,512
Farm Remaining Season Days112
Farm Expenses Per Days$3,973
Farm Estimated Expenses$444,976
Estimated Season Expenses$37,875,488
Estimated Season Salary Cap$64,176,380
Estimate Under Maximum Salary Cap of $75,000,000$10,823,620
Estimate Over Minimum Salary Cap of $55,400,000 $8,776,380
Current Bank Account$29,094,564
Projected Bank Account$19,130,812

Pro Players Salaries

Milan Lucic (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $3,935,135
Jonathan Quick (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $3,511,351
Andy Greene (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,329,730
Ales Hemsky (1 Way Contract) $5,150,000 (2)
-Salary Remaining : $3,117,838
Toby Enstrom (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $2,845,405
Andrew Shaw (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,361,081
Justin Braun (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,300,541
Erik Gudbranson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,118,919
Ryan Strome (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,695,135
Jarome Iginla (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
Daniel Winnik (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
David Schlemko (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $1,271,351
Zack Kassian $1,900,000 (1)
-Salary Remaining : $1,150,270
Mark Letestu $1,800,000 (1)
-Salary Remaining : $1,089,730
Torrey Mitchell $1,350,000 (3)
-Salary Remaining : $817,297
Lance Bouma $1,300,000 (1)
-Salary Remaining : $787,027
Keith Kinkaid $1,251,000 (1)
-Salary Remaining : $757,362
Jared Cowen $1,101,101 (4)
-Salary Remaining : $666,612
Jordan Oesterle $1,100,000 (1)
-Salary Remaining : $665,946
Andrew Desjardins $950,000 (1)
-Salary Remaining : $575,135
Drake Caggiula $925,000 (1)
-Salary Remaining : $560,000
Adam Payerl $900,000 (1)
-Salary Remaining : $544,865
Total Pro Players22
Salary Commitment
Year 2017 : $61,327,101
Year 2018 : $47,701,101
Year 2019 : $26,251,101
Year 2020 : $10,801,101
Salary Average Commitment
Year 2017 : $61,327,101
Year 2018 : $47,701,101
Year 2019 : $26,251,101
Year 2020 : $10,801,101
Salary Cap with 1 Way Contract
Year 2017 : $61,327,101
Year 2018 : $47,701,101
Year 2019 : $26,251,101
Year 2020 : $10,801,101

Farm Players Salaries

Ryan Haggerty $100,000 (2)
Salary Remaining : $100,000
Matt Benning $92,500 (1)
Salary Remaining : $92,500
Curtis Lazar $92,500 (2)
Salary Remaining : $92,500
Ashton Sautner $92,500 (1)
Salary Remaining : $92,500
Spencer Foo $92,500 (2)
Salary Remaining : $92,500
Nick Ellis $92,500 (1)
Salary Remaining : $92,500
John Gilmour $92,500 (1)
Salary Remaining : $92,500
Luke Gazdic $80,000 (2)
Salary Remaining : $80,000
Total Farm Players8
Salary Commitment
Year 2017 : $735,000
Year 2018 : $365,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $735,000
Year 2018 : $365,000
Year 2019 : $0
Year 2020 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6429 - $59 - 6,302 - 98.02%
Level 2: 5358 - $49 - 4,918 - 91.79%
Level 3: 2143 - $29 - 1,918 - 89.50%
Level 4: 4286 - $14 - 4,057 - 94.65%
Luxury : 1073 - $149 - 1,030 - 95.95%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,224 - 94.48%
Average Income per Game$1,102,891
Year to Date Revenue$19,852,036
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,859,260
Farm Players Total Salaries$649,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,088,772
Farm Year To Date Expenses$278,671
Pro Salary Cap To Date$26,891,461
Farm Salary Cap To Date$278,671

Estimate

Pro Estimated Season Revenue$25,366,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$369,510
Pro Estimated Expenses$41,385,120
Farm Remaining Season Days112
Farm Expenses Per Days$3,509
Farm Estimated Expenses$393,008
Estimated Season Expenses$41,778,128
Estimated Season Salary Cap$67,973,845
Estimate Under Maximum Salary Cap of $75,000,000$7,026,155
Estimate Over Minimum Salary Cap of $55,400,000 $12,573,845
Current Bank Account$35,486,327
Projected Bank Account$19,074,689

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,022,593 (2)
-Salary Remaining : $4,856,921
Alexander Steen (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Ben Bishop (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,632,432
Jeff Skinner (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $3,465,946
Andrej Sekera (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Artem Anisimov (1 Way Contract) $4,550,000 (4)
-Salary Remaining : $2,754,595
John Klingberg (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,572,973
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,270,270
Anders Lee (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,270,270
Mikael Backlund (1 Way Contract) $3,575,000 (1)
-Salary Remaining : $2,164,324
James Reimer (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $2,058,378
Alex Killorn (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,967,568
David Savard (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,664,865
Calvin de Haan $1,966,667 (1)
-Salary Remaining : $1,190,631
Eric Gryba $1,500,000 (1)
-Salary Remaining : $908,108
Nic Dowd $1,017,500 (1)
-Salary Remaining : $616,000
Jimmy Vesey $925,000 (1)
-Salary Remaining : $560,000
Dylan Larkin $925,000 (2)
-Salary Remaining : $560,000
Radek Faksa $925,000 (1)
-Salary Remaining : $560,000
Austin Watson $577,500 (1)
-Salary Remaining : $349,622
Total Pro Players20
Salary Commitment
Year 2017 : $67,859,260
Year 2018 : $43,397,593
Year 2019 : $21,950,000
Year 2020 : $18,200,000
Salary Average Commitment
Year 2017 : $60,234,260
Year 2018 : $43,397,593
Year 2019 : $21,950,000
Year 2020 : $18,200,000
Salary Cap with 1 Way Contract
Year 2017 : $67,859,260
Year 2018 : $43,397,593
Year 2019 : $21,950,000
Year 2020 : $18,200,000

Farm Players Salaries

Ryan Lomberg $92,500 (1)
Salary Remaining : $92,500
Nick Lappin $92,500 (1)
Salary Remaining : $92,500
Clifford Watson $92,500 (2)
Salary Remaining : $92,500
James De Haas $92,500 (2)
Salary Remaining : $92,500
Adam Vay $92,500 (1)
Salary Remaining : $92,500
Markus Nutivaara $81,750 (2)
Salary Remaining : $81,750
Tim Clifton $52,500 (1)
Salary Remaining : $52,500
Mark McNeill $52,500 (1)
Salary Remaining : $52,500
Total Farm Players8
Salary Commitment
Year 2017 : $649,250
Year 2018 : $266,750
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $649,250
Year 2018 : $266,750
Year 2019 : $0
Year 2020 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $75 - 5,935 - 91.23%
Level 2: 5421 - $45 - 5,060 - 93.33%
Level 3: 2168 - $30 - 2,036 - 93.91%
Level 4: 4337 - $20 - 3,914 - 90.25%
Luxury : 1087 - $180 - 1,012 - 93.07%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,956 - 91.99%
Average Income per Game$1,213,018
Year to Date Revenue$20,621,299
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,405,947
Farm Players Total Salaries$686,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,218,274
Farm Year To Date Expenses$266,010
Pro Salary Cap To Date$22,807,838
Farm Salary Cap To Date$266,010

Estimate

Pro Estimated Season Revenue$29,112,422
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$329,221
Pro Estimated Expenses$36,872,752
Farm Remaining Season Days112
Farm Expenses Per Days$3,709
Farm Estimated Expenses$415,408
Estimated Season Expenses$37,288,160
Estimated Season Salary Cap$58,241,166
Estimate Under Maximum Salary Cap of $75,000,000$16,758,834
Estimate Over Minimum Salary Cap of $55,400,000 $2,841,166
Current Bank Account$79,581,007
Projected Bank Account$71,405,269

Pro Players Salaries

Loui Eriksson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,632,432
Jordan Eberle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Tyler Ennis (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $2,784,865
Jonathan Ericsson (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $2,572,973
Petr Mrazek (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Tanner Pearson (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $2,270,270
Patrick Wiercioch (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $1,331,892
Jordan Weal (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $1,331,892
Anders Nilsson (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $1,271,351
Clayton Stoner (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Magnus Paajarvi $1,999,999 (2)
-Salary Remaining : $1,210,810
Emerson Etem (Out of Payroll) $1,877,615 (3)
-Salary Remaining : $1,136,718
Anton Khudobin $1,650,000 (3)
-Salary Remaining : $998,919
Brooks Laich $1,500,000 (2)
-Salary Remaining : $908,108
Adam Clendening $1,400,000 (2)
-Salary Remaining : $847,568
Viktor Svedberg $1,100,000 (3)
-Salary Remaining : $665,946
Shea Theodore $925,000 (3)
-Salary Remaining : $560,000
Mike Reilly $925,000 (2)
-Salary Remaining : $560,000
Esa Lindell $925,000 (2)
-Salary Remaining : $560,000
Nick Shore $925,000 (1)
-Salary Remaining : $560,000
Leon Draisaitl $925,000 (2)
-Salary Remaining : $560,000
Mikko Rantanen $925,000 (3)
-Salary Remaining : $560,000
Corban Knight $900,000 (1)
-Salary Remaining : $544,865
Brayden Point $700,000 (3)
-Salary Remaining : $423,784
Andreas Athanasiou $628,333 (2)
-Salary Remaining : $380,396
Total Pro Players26
Salary Commitment
Year 2017 : $60,405,947
Year 2018 : $42,580,947
Year 2019 : $27,677,615
Year 2020 : $10,250,000
Salary Average Commitment
Year 2017 : $55,305,947
Year 2018 : $42,580,947
Year 2019 : $27,677,615
Year 2020 : $10,250,000
Salary Cap with 1 Way Contract
Year 2017 : $60,405,947
Year 2018 : $42,580,947
Year 2019 : $27,677,615
Year 2020 : $10,250,000

Farm Players Salaries

Jared McCann $92,500 (2)
Salary Remaining : $92,500
Patrick McCarron $92,500 (2)
Salary Remaining : $92,500
Scott Savage $92,500 (2)
Salary Remaining : $92,500
Austin Ortega $92,500 (2)
Salary Remaining : $92,500
Josh Ho-Sang $92,500 (3)
Salary Remaining : $92,500
Nick Schilkey $92,500 (2)
Salary Remaining : $92,500
Zac Dalpe $70,000 (2)
Salary Remaining : $70,000
Thomas McCollum $61,250 (1)
Salary Remaining : $61,250
Total Farm Players8
Salary Commitment
Year 2017 : $686,250
Year 2018 : $625,000
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $686,250
Year 2018 : $625,000
Year 2019 : $92,500
Year 2020 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $80 - 5,254 - 95.53%
Level 2: 4750 - $52 - 4,479 - 94.30%
Level 3: 2000 - $30 - 1,930 - 96.50%
Level 4: 3750 - $20 - 3,726 - 99.36%
Luxury : 1500 - $159 - 1,024 - 68.29%
Total Capacity :17500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,414 - 93.79%
Average Income per Game$1,163,901
Year to Date Revenue$17,458,518
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,961,665
Farm Players Total Salaries$1,583,607
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,281,001
Farm Year To Date Expenses$654,880
Pro Salary Cap To Date$25,800,772
Farm Salary Cap To Date$654,880

Estimate

Pro Estimated Season Revenue$30,261,431
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$359,252
Pro Estimated Expenses$40,236,224
Farm Remaining Season Days112
Farm Expenses Per Days$8,560
Farm Estimated Expenses$958,720
Estimated Season Expenses$41,194,944
Estimated Season Salary Cap$65,295,444
Estimate Under Maximum Salary Cap of $75,000,000$9,704,556
Estimate Over Minimum Salary Cap of $55,400,000 $9,895,444
Current Bank Account$12,372,637
Projected Bank Account$1,439,124

Pro Players Salaries

Rick Nash (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,843,243
Henrik Sedin (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $4,691,892
Daniel Sedin (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Mike Smith (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,481,081
Paul Martin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,329,730
Matt Moulson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,329,730
Luca Sbisa (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $2,300,541
Mike Condon (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
Dwight King (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Jon Merrill (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,210,811
Melker Karlsson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,210,811
Chris Stewart $1,999,999 (1)
-Salary Remaining : $1,210,810
Brayden McNabb $1,700,000 (1)
-Salary Remaining : $1,029,189
Jared Coreau $1,200,000 (3)
-Salary Remaining : $726,486
Matt Lorito $1,100,000 (3)
-Salary Remaining : $665,946
Ryan White $1,100,000 (2)
-Salary Remaining : $665,946
Chris Wideman $1,090,000 (1)
-Salary Remaining : $659,892
Dylan DeMelo $925,000 (1)
-Salary Remaining : $560,000
Phillip Danault $863,333 (1)
-Salary Remaining : $522,666
Connor Carrick $750,000 (1)
-Salary Remaining : $454,054
Chris Neil $750,000 (1)
-Salary Remaining : $454,054
Tyler Pitlick (Out of Payroll) $725,000 (1)
-Salary Remaining : $438,919
Ryan Carpenter $700,000 (2)
-Salary Remaining : $423,784
Cedric Paquette $633,333 (1)
-Salary Remaining : $383,423
Scott Wilson $625,000 (1)
-Salary Remaining : $378,378
Total Pro Players25
Salary Commitment
Year 2017 : $65,961,665
Year 2018 : $20,150,000
Year 2019 : $10,100,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $63,461,665
Year 2018 : $20,150,000
Year 2019 : $10,100,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $65,961,665
Year 2018 : $20,150,000
Year 2019 : $10,100,000
Year 2020 : $0

Farm Players Salaries

Brandon Gormley $129,557 (1)
Salary Remaining : $129,557
Nicolas Deslauriers $100,000 (1)
Salary Remaining : $100,000
Brock McGinn $92,500 (2)
Salary Remaining : $92,500
Miikka Salomaki $92,500 (1)
Salary Remaining : $92,500
Dawson Leedahl $92,500 (3)
Salary Remaining : $92,500
Mirco Mueller $92,500 (2)
Salary Remaining : $92,500
Jake Bischoff $92,500 (2)
Salary Remaining : $92,500
Nick Desimone $92,500 (2)
Salary Remaining : $92,500
Rudolfs Balcers $92,500 (3)
Salary Remaining : $92,500
Malcolm Subban $92,500 (1)
Salary Remaining : $92,500
Dan O'Regan $92,500 (2)
Salary Remaining : $92,500
Scott Laughton $83,300 (1)
Salary Remaining : $83,300
T.J. Tynan $80,000 (1)
Salary Remaining : $80,000
Dylan Olsen $80,000 (1)
Salary Remaining : $80,000
Kurtis Gabriel $75,000 (1)
Salary Remaining : $75,000
Tyler Wong $70,000 (3)
Salary Remaining : $70,000
Bokondji Imama $70,000 (3)
Salary Remaining : $70,000
Justin Auger $63,250 (1)
Salary Remaining : $63,250
Total Farm Players18
Salary Commitment
Year 2017 : $1,583,607
Year 2018 : $787,500
Year 2019 : $325,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,583,607
Year 2018 : $787,500
Year 2019 : $325,000
Year 2020 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $80 - 5,864 - 94.19%
Level 2: 5188 - $50 - 4,934 - 95.10%
Level 3: 2075 - $30 - 1,954 - 94.18%
Level 4: 4151 - $20 - 4,018 - 96.78%
Luxury : 1040 - $180 - 1,018 - 97.84%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,787 - 95.22%
Average Income per Game$1,266,294
Year to Date Revenue$17,728,112
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,088,194
Farm Players Total Salaries$245,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,556,499
Farm Year To Date Expenses$80,409
Pro Salary Cap To Date$27,356,382
Farm Salary Cap To Date$80,409

Estimate

Pro Estimated Season Revenue$34,189,930
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$392,369
Pro Estimated Expenses$43,945,328
Farm Remaining Season Days112
Farm Expenses Per Days$1,327
Farm Estimated Expenses$148,624
Estimated Season Expenses$44,093,952
Estimated Season Salary Cap$68,378,174
Estimate Under Maximum Salary Cap of $75,000,000$6,621,826
Estimate Over Minimum Salary Cap of $55,400,000 $12,978,174
Current Bank Account$49,721,084
Projected Bank Account$39,817,062

Pro Players Salaries

Drew Doughty (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $4,237,838
Roberto Luongo (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Aleksander Barkov (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $3,571,892
Alex Goligoski (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $3,269,189
Jared Spurgeon (1 Way Contract) $5,187,500 (3)
-Salary Remaining : $3,140,541
Brayden Schenn (1 Way Contract) $5,125,000 (3)
-Salary Remaining : $3,102,703
Jaromir Jagr (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,027,027
Mikkel Boedker (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,421,622
Alec Martinez (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,421,622
Mikhail Grabovski (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,634,595
Jason Demers (Out of Payroll) $2,250,000 (1)
-Salary Remaining : $1,362,162
Ondrej Pavelec (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $21,000
-Salary Remaining : $1,271,351
Brad Boyes (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Korbinian Holzer (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Mathieu Perreault $1,682,194 (1)
-Salary Remaining : $1,018,409
Anders Lindback $1,501,000 (1)
-Salary Remaining : $908,714
Boyd Gordon $1,500,000 (2)
-Salary Remaining : $908,108
Michal Rozsival $1,050,000 (1)
-Salary Remaining : $635,676
Pheonix Copley $1,017,500 (2)
-Salary Remaining : $616,000
Antoine Roussel $1,000,000 (1)
-Salary Remaining : $605,405
Freddie Hamilton $925,000 (1)
-Salary Remaining : $560,000
Drew Miller $900,000 (2)
-Salary Remaining : $544,865
Connor Brickley $825,000 (1)
-Salary Remaining : $499,459
Chris Thorburn $775,000 (1)
-Salary Remaining : $469,189
Kevin Porter $650,000 (1)
-Salary Remaining : $393,514
Andrew Campbell $600,000 (1)
-Salary Remaining : $363,243
Total Pro Players26
Salary Commitment
Year 2017 : $72,088,194
Year 2018 : $49,830,000
Year 2019 : $26,312,500
Year 2020 : $5,900,000
Salary Average Commitment
Year 2017 : $72,088,194
Year 2018 : $49,830,000
Year 2019 : $26,312,500
Year 2020 : $5,900,000
Salary Cap with 1 Way Contract
Year 2017 : $70,009,194
Year 2018 : $47,751,000
Year 2019 : $24,233,500
Year 2020 : $5,900,000

Farm Players Salaries

Colton Sissons $92,500 (2)
Salary Remaining : $92,500
Jean Dupuy $92,500 (1)
Salary Remaining : $92,500
Andrew MacWilliam $60,500 (1)
Salary Remaining : $60,500
Total Farm Players3
Salary Commitment
Year 2017 : $245,500
Year 2018 : $92,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $245,500
Year 2018 : $92,500
Year 2019 : $0
Year 2020 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5265 - $82 - 4,857 - 92.25%
Level 2: 4387 - $52 - 4,089 - 93.21%
Level 3: 1754 - $32 - 1,582 - 90.21%
Level 4: 3509 - $21 - 3,155 - 89.91%
Luxury : 880 - $182 - 866 - 98.41%
Total Capacity :15795
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14,550 - 92.12%
Average Income per Game$1,112,979
Year to Date Revenue$15,581,704
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,735,500
Farm Players Total Salaries$553,550
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,358,513
Farm Year To Date Expenses$156,750
Pro Salary Cap To Date$28,719,107
Farm Salary Cap To Date$156,750

Estimate

Pro Estimated Season Revenue$30,050,429
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$390,462
Pro Estimated Expenses$43,731,744
Farm Remaining Season Days112
Farm Expenses Per Days$2,992
Farm Estimated Expenses$335,104
Estimated Season Expenses$44,066,848
Estimated Season Salary Cap$72,148,115
Estimate Under Maximum Salary Cap of $75,000,000$2,851,885
Estimate Over Minimum Salary Cap of $55,400,000 $16,748,115
Current Bank Account$31,726,124
Projected Bank Account$17,709,705

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,000 (4)
-Salary Remaining : $5,774,357
Evgeny Kuznetsov (1 Way Contract) $6,429,000 (1)
-Salary Remaining : $3,892,151
Sean Monahan (1 Way Contract) $6,375,000 (4)
-Salary Remaining : $3,859,459
Johnny Boychuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Kyle Okposo (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,632,432
Jay Bouwmeester (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $3,269,189
Evander Kane (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,178,378
Frederik Andersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Francois Beauchemin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,421,622
Cal Clutterbuck (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,118,919
Cody Ceci (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $1,695,135
Curtis McElhinney (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $1,392,432
Tobias Rieder (1 Way Contract) $2,225,000 (1)
-Salary Remaining : $1,347,027
Marcus Kruger (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,210,811
Klas Dahlbeck $1,017,500 (1)
-Salary Remaining : $616,000
Aaron Ekblad $925,000 (1)
-Salary Remaining : $560,000
Calle Rosen $925,000 (2)
-Salary Remaining : $560,000
Alexander Radulov $850,000 (1)
-Salary Remaining : $514,595
Derek MacKenzie $800,000 (1)
-Salary Remaining : $484,324
Adam Cracknell $751,000 (1)
-Salary Remaining : $454,659
Jordan Caron $650,000 (1)
-Salary Remaining : $393,514
Total Pro Players21
Salary Commitment
Year 2017 : $71,735,500
Year 2018 : $50,038,000
Year 2019 : $33,713,000
Year 2020 : $29,413,000
Salary Average Commitment
Year 2017 : $71,735,500
Year 2018 : $50,038,000
Year 2019 : $33,713,000
Year 2020 : $29,413,000
Salary Cap with 1 Way Contract
Year 2017 : $71,735,500
Year 2018 : $50,038,000
Year 2019 : $33,713,000
Year 2020 : $29,413,000

Farm Players Salaries

Erik Condra $140,000 (1)
Salary Remaining : $140,000
Devin Shore $92,500 (2)
Salary Remaining : $92,500
Matt Gaudreau $92,500 (2)
Salary Remaining : $92,500
Liam Herbst $80,000 (3)
Salary Remaining : $80,000
Joseph Cramarossa $75,250 (1)
Salary Remaining : $75,250
Dante Salituro $73,300 (3)
Salary Remaining : $73,300
Total Farm Players6
Salary Commitment
Year 2017 : $553,550
Year 2018 : $338,300
Year 2019 : $153,300
Year 2020 : $0
Salary Average Commitment
Year 2017 : $553,550
Year 2018 : $338,300
Year 2019 : $153,300
Year 2020 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $90 - 4,651 - 93.03%
Level 2: 4156 - $60 - 3,753 - 90.30%
Level 3: 1689 - $35 - 1,535 - 90.89%
Level 4: 3334 - $25 - 2,829 - 84.86%
Luxury : 825 - $195 - 812 - 98.46%
Total Capacity :15004
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,581 - 90.51%
Average Income per Game$1,130,507
Year to Date Revenue$16,957,603
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,123,462
Farm Players Total Salaries$1,673,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,015,468
Farm Year To Date Expenses$633,685
Pro Salary Cap To Date$28,818,169
Farm Salary Cap To Date$633,685

Estimate

Pro Estimated Season Revenue$29,393,179
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$387,154
Pro Estimated Expenses$43,361,248
Farm Remaining Season Days112
Farm Expenses Per Days$9,046
Farm Estimated Expenses$1,013,152
Estimated Season Expenses$44,374,400
Estimated Season Salary Cap$71,876,681
Estimate Under Maximum Salary Cap of $75,000,000$3,123,319
Estimate Over Minimum Salary Cap of $55,400,000 $16,476,681
Current Bank Account$13,277,409
Projected Bank Account-$1,703,812

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,462 (4)
-Salary Remaining : $4,563,826
Sergei Bobrovsky (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $4,495,135
Marian Hossa (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $4,480,000
Dion Phaneuf (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,237,838
Tomas Plekanec (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Alex Galchenyuk (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,329,730
David Perron (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $3,269,189
Jason Zucker (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,361,081
Ryan Ellis (1 Way Contract) $3,650,000 (2)
-Salary Remaining : $2,209,730
Ben Lovejoy (1 Way Contract) $3,650,000 (2)
-Salary Remaining : $2,209,730
Matt Cullen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,513,514
Matt Hendricks $1,850,000 (1)
-Salary Remaining : $1,120,000
Josh Archibald $1,017,500 (1)
-Salary Remaining : $616,000
Derek Forbort $1,017,500 (1)
-Salary Remaining : $616,000
Chris Higgins $1,000,000 (2)
-Salary Remaining : $605,405
Calvin Pickard $1,000,000 (1)
-Salary Remaining : $605,405
Sven Andrighetto $925,000 (1)
-Salary Remaining : $560,000
Connor McDavid $925,000 (3)
-Salary Remaining : $560,000
Nikolaj Ehlers $925,000 (2)
-Salary Remaining : $560,000
Morgan Rielly $925,000 (1)
-Salary Remaining : $560,000
Bo Horvat $925,000 (2)
-Salary Remaining : $560,000
Aaron Ness $650,000 (1)
-Salary Remaining : $393,514
Total Pro Players22
Salary Commitment
Year 2017 : $71,123,462
Year 2018 : $30,413,462
Year 2019 : $20,263,462
Year 2020 : $13,938,462
Salary Average Commitment
Year 2017 : $70,623,462
Year 2018 : $30,413,462
Year 2019 : $20,263,462
Year 2020 : $13,938,462
Salary Cap with 1 Way Contract
Year 2017 : $71,123,462
Year 2018 : $30,413,462
Year 2019 : $20,263,462
Year 2020 : $13,938,462

Farm Players Salaries

Matt Bartkowski $200,000 (2)
Salary Remaining : $200,000
Mike Weber $200,000 (2)
Salary Remaining : $200,000
Mario Kempe $200,000 (4)
Salary Remaining : $200,000
Jarred Tinordi $101,750 (1)
Salary Remaining : $101,750
Borna Rendulic $101,750 (1)
Salary Remaining : $101,750
Jake Kulevich $92,500 (1)
Salary Remaining : $92,500
Vinni Lettieri $92,500 (2)
Salary Remaining : $92,500
Jacob De La Rose $92,500 (2)
Salary Remaining : $92,500
Seth Griffith $92,500 (1)
Salary Remaining : $92,500
Josh Healey $92,500 (2)
Salary Remaining : $92,500
Brady Skjei $92,500 (2)
Salary Remaining : $92,500
Ethan Prow $92,500 (1)
Salary Remaining : $92,500
Lukas Bengtsson $92,500 (1)
Salary Remaining : $92,500
Joe Cannata $65,000 (1)
Salary Remaining : $65,000
Kevin Poulin $65,000 (1)
Salary Remaining : $65,000
Total Farm Players15
Salary Commitment
Year 2017 : $1,673,500
Year 2018 : $970,000
Year 2019 : $200,000
Year 2020 : $200,000
Salary Average Commitment
Year 2017 : $1,673,500
Year 2018 : $970,000
Year 2019 : $200,000
Year 2020 : $200,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $80 - 4,611 - 76.35%
Level 2: 5032 - $51 - 3,777 - 75.06%
Level 3: 2013 - $34 - 1,282 - 63.69%
Level 4: 4026 - $18 - 2,807 - 69.73%
Luxury : 1008 - $187 - 785 - 77.92%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %13,262 - 73.20%
Average Income per Game$1,159,425
Year to Date Revenue$19,710,229
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,846,665
Farm Players Total Salaries$795,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,370,850
Farm Year To Date Expenses$298,485
Pro Salary Cap To Date$28,758,727
Farm Salary Cap To Date$298,485

Estimate

Pro Estimated Season Revenue$27,826,206
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$418,090
Pro Estimated Expenses$46,826,080
Farm Remaining Season Days112
Farm Expenses Per Days$4,299
Farm Estimated Expenses$481,488
Estimated Season Expenses$47,307,568
Estimated Season Salary Cap$73,633,879
Estimate Under Maximum Salary Cap of $75,000,000$1,366,121
Estimate Over Minimum Salary Cap of $55,400,000 $18,233,879
Current Bank Account$45,042,530
Projected Bank Account$25,561,168

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $6,356,757
Jamie Benn (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $5,751,351
Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,935,135
Brad Marchand (1 Way Contract) $6,125,000 (4)
-Salary Remaining : $3,708,108
Mark Scheifele (1 Way Contract) $6,125,000 (4)
-Salary Remaining : $3,708,108
Braden Holtby (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $3,692,973
Max Pacioretty (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,724,324
Sean Couturier (1 Way Contract) $4,333,333 (3)
-Salary Remaining : $2,623,423
Niklas Hjalmarsson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $2,482,162
TJ Brodie (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,118,919
Joe Colborne (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $27,500
-Salary Remaining : $1,664,865
Mark Stuart (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $1,589,189
Chris Butler $1,999,999 (2)
-Salary Remaining : $1,210,810
Chris VandeVelde $1,100,000 (2)
-Salary Remaining : $665,946
Colton Parayko $925,000 (1)
-Salary Remaining : $560,000
Andrew Copp $925,000 (2)
-Salary Remaining : $560,000
Ken Appleby $925,000 (1)
-Salary Remaining : $560,000
Jaccob Slavin $925,000 (1)
-Salary Remaining : $560,000
Joseph Blandisi $925,000 (1)
-Salary Remaining : $560,000
Ryan Hartman $863,333 (2)
-Salary Remaining : $522,666
Iiro Pakarinen $800,000 (2)
-Salary Remaining : $484,324
Mattias Janmark $800,000 (1)
-Salary Remaining : $484,324
Total Pro Players22
Salary Commitment
Year 2017 : $76,846,665
Year 2018 : $56,971,665
Year 2019 : $42,683,333
Year 2020 : $21,750,000
Salary Average Commitment
Year 2017 : $76,846,665
Year 2018 : $56,971,665
Year 2019 : $42,683,333
Year 2020 : $21,750,000
Salary Cap with 1 Way Contract
Year 2017 : $74,124,165
Year 2018 : $56,971,665
Year 2019 : $42,683,333
Year 2020 : $21,750,000

Farm Players Salaries

Marcus Sorensen $101,750 (1)
Salary Remaining : $101,750
Jonny Brodzinski $101,750 (1)
Salary Remaining : $101,750
Tim Heed $101,750 (1)
Salary Remaining : $101,750
Kurtis MacDermid $92,500 (1)
Salary Remaining : $92,500
Brenden Miller $92,500 (1)
Salary Remaining : $92,500
Michael Kapla $92,500 (2)
Salary Remaining : $92,500
Nikolas Brouillard $92,500 (1)
Salary Remaining : $92,500
Ivan Kulbakov $65,000 (3)
Salary Remaining : $65,000
Noel Acciari $55,000 (1)
Salary Remaining : $55,000
Total Farm Players9
Salary Commitment
Year 2017 : $795,250
Year 2018 : $157,500
Year 2019 : $65,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $795,250
Year 2018 : $157,500
Year 2019 : $65,000
Year 2020 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $81 - 5,594 - 86.07%
Level 2: 5416 - $50 - 5,035 - 92.96%
Level 3: 2166 - $29 - 2,032 - 93.83%
Level 4: 4333 - $19 - 3,908 - 90.20%
Luxury : 1085 - $185 - 945 - 87.12%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,515 - 89.82%
Average Income per Game$1,235,798
Year to Date Revenue$19,772,770
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,824,080
Farm Players Total Salaries$852,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,934,372
Farm Year To Date Expenses$342,862
Pro Salary Cap To Date$23,691,615
Farm Salary Cap To Date$342,862

Estimate

Pro Estimated Season Revenue$30,894,953
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$385,536
Pro Estimated Expenses$43,180,032
Farm Remaining Season Days112
Farm Expenses Per Days$4,608
Farm Estimated Expenses$516,096
Estimated Season Expenses$43,696,128
Estimated Season Salary Cap$62,585,295
Estimate Under Maximum Salary Cap of $75,000,000$12,414,705
Estimate Over Minimum Salary Cap of $55,400,000 $7,185,295
Current Bank Account$66,589,678
Projected Bank Account$53,788,503

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) $9,000,100 (1)
-Salary Remaining : $5,448,709
Jakub Voracek (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $4,994,595
Dan Hamhuis (1 Way Contract) $5,155,000 (1)
-Salary Remaining : $3,120,865
Tyler Toffoli (Out of Payroll) $4,600,000 (3)
-Salary Remaining : $2,784,865
Adam Larsson (1 Way Contract) $4,166,667 (4)
-Salary Remaining : $2,522,523
Jake Gardiner (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $2,451,892
Jonathan Bernier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Matt Beleskey (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $2,300,541
Brendan Gallagher (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,270,270
Mark Pysyk (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $1,755,676
Kevin Hayes (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,574,054
Jonathan Huberdeau (1 Way Contract) $2,427,213 (1)
-Salary Remaining : $1,469,448
Steve Bernier (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,210,811
Kyle Brodziak (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Calle Jarnkrok (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,210,811
Matt Stajan $1,800,000 (1)
-Salary Remaining : $1,089,730
Luke Glendening $950,000 (1)
-Salary Remaining : $575,135
Ivan Provorov $925,000 (3)
-Salary Remaining : $560,000
Auston Matthews $925,000 (3)
-Salary Remaining : $560,000
Andrei Vasilevskiy $925,000 (2)
-Salary Remaining : $560,000
Patrik Laine $925,000 (3)
-Salary Remaining : $560,000
Markus Granlund $925,000 (1)
-Salary Remaining : $560,000
Seth Jones $925,000 (1)
-Salary Remaining : $560,000
Victor Rask $925,000 (1)
-Salary Remaining : $560,000
Greg Pateryn $900,100 (3)
-Salary Remaining : $544,925
Total Pro Players25
Salary Commitment
Year 2017 : $70,824,080
Year 2018 : $44,116,767
Year 2019 : $33,141,767
Year 2020 : $17,316,667
Salary Average Commitment
Year 2017 : $68,774,080
Year 2018 : $42,066,767
Year 2019 : $33,141,767
Year 2020 : $17,316,667
Salary Cap with 1 Way Contract
Year 2017 : $68,844,080
Year 2018 : $44,116,767
Year 2019 : $33,141,767
Year 2020 : $17,316,667

Farm Players Salaries

Kyle Baun $101,750 (1)
Salary Remaining : $101,750
C.J. Motte $101,750 (1)
Salary Remaining : $101,750
Tomas Jurco $99,000 (2)
Salary Remaining : $99,000
Jordan Maletta $92,500 (2)
Salary Remaining : $92,500
Carson Soucy $92,500 (2)
Salary Remaining : $92,500
Shane Starrett $92,500 (2)
Salary Remaining : $92,500
Philip Holm $92,500 (1)
Salary Remaining : $92,500
Jayson Megna $70,000 (2)
Salary Remaining : $70,000
Jackson Houck $55,000 (2)
Salary Remaining : $55,000
Michael Garteig $55,000 (1)
Salary Remaining : $55,000
Total Farm Players10
Salary Commitment
Year 2017 : $852,500
Year 2018 : $501,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $852,500
Year 2018 : $501,500
Year 2019 : $0
Year 2020 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $78 - 6,087 - 97.14%
Level 2: 5222 - $50 - 4,996 - 95.68%
Level 3: 2088 - $28 - 2,012 - 96.37%
Level 4: 4177 - $19 - 4,013 - 96.07%
Luxury : 1047 - $175 - 1,009 - 96.33%
Total Capacity :18800
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,117 - 96.37%
Average Income per Game$1,261,114
Year to Date Revenue$18,916,704
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,878,060
Farm Players Total Salaries$974,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,777,290
Farm Year To Date Expenses$379,590
Pro Salary Cap To Date$29,452,947
Farm Salary Cap To Date$379,590

Estimate

Pro Estimated Season Revenue$32,788,954
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$407,449
Pro Estimated Expenses$45,634,288
Farm Remaining Season Days112
Farm Expenses Per Days$5,265
Farm Estimated Expenses$589,680
Estimated Season Expenses$46,223,968
Estimated Season Salary Cap$74,784,499
Estimate Under Maximum Salary Cap of $75,000,000$215,501
Estimate Over Minimum Salary Cap of $55,400,000 $19,384,499
Current Bank Account$48,088,496
Projected Bank Account$34,653,482

Pro Players Salaries

Artemi Panarin (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Corey Crawford (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,329,730
Jeff Carter (1 Way Contract) $5,272,727 (2)
-Salary Remaining : $3,192,137
Derick Brassard (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,027,027
Michael Cammalleri (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Scott Hartnell (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $2,875,676
Ryan McDonagh (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $2,845,405
Nazem Kadri (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,724,324
Jordan Staal (1 Way Contract) $4,350,000 (1)
-Salary Remaining : $2,633,514
Tyler Bozak (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $2,542,703
John Carlson (1 Way Contract) $3,967,000 (1)
-Salary Remaining : $2,401,643
Brooks Orpik (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,664,865
Nail Yakupov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Jyrki Jokipakka $1,100,000 (1)
-Salary Remaining : $665,946
Kevin Gravel $925,000 (1)
-Salary Remaining : $560,000
Joshua Morrissey $863,333 (2)
-Salary Remaining : $522,666
Michael Leighton $750,000 (1)
-Salary Remaining : $454,054
Phil Varone $750,000 (2)
-Salary Remaining : $454,054
Total Pro Players20
Salary Commitment
Year 2017 : $74,878,060
Year 2018 : $33,886,060
Year 2019 : $4,500,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $74,653,060
Year 2018 : $33,886,060
Year 2019 : $4,500,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $74,878,060
Year 2018 : $33,886,060
Year 2019 : $4,500,000
Year 2020 : $0

Farm Players Salaries

Andrew Hammond $150,000 (1)
Salary Remaining : $150,000
Vojtech Mozik $105,000 (1)
Salary Remaining : $105,000
Patrick Brown $100,000 (1)
Salary Remaining : $100,000
Evan Rodrigues $99,000 (1)
Salary Remaining : $99,000
Dominik Shine $92,500 (1)
Salary Remaining : $92,500
Viktor Antipin $92,500 (1)
Salary Remaining : $92,500
John Stevens $92,500 (2)
Salary Remaining : $92,500
Sheldon Dries $92,500 (2)
Salary Remaining : $92,500
Patrick Dwyer $85,000 (2)
Salary Remaining : $85,000
Bobby Farnham $65,000 (1)
Salary Remaining : $65,000
Total Farm Players10
Salary Commitment
Year 2017 : $974,000
Year 2018 : $270,000
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $974,000
Year 2018 : $270,000
Year 2019 : $0
Year 2020 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $88 - 4,711 - 78.32%
Level 2: 5177 - $60 - 3,517 - 67.94%
Level 3: 2271 - $30 - 1,997 - 87.92%
Level 4: 4142 - $20 - 3,939 - 95.09%
Luxury : 1036 - $200 - 767 - 74.07%
Total Capacity :18641
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14,930 - 80.09%
Average Income per Game$1,137,786
Year to Date Revenue$17,066,783
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,154,999
Farm Players Total Salaries$850,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,018,327
Farm Year To Date Expenses$363,918
Pro Salary Cap To Date$23,764,101
Farm Salary Cap To Date$363,918

Estimate

Pro Estimated Season Revenue$29,582,424
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$338,676
Pro Estimated Expenses$37,931,712
Farm Remaining Season Days112
Farm Expenses Per Days$4,595
Farm Estimated Expenses$514,640
Estimated Season Expenses$38,446,352
Estimated Season Salary Cap$59,351,317
Estimate Under Maximum Salary Cap of $75,000,000$15,648,683
Estimate Over Minimum Salary Cap of $55,400,000 $3,951,317
Current Bank Account$6,065,125
Projected Bank Account-$2,798,803

Pro Players Salaries

Paul Stastny (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $3,995,676
Patrick Sharp (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $3,178,378
James Neal (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Dennis Seidenberg (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Tyler Johnson (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $2,016,000
Trevor Daley (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,997,838
Andrew Cogliano (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,816,216
Dale Weise (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $27,500
-Salary Remaining : $1,664,865
Antoine Vermette (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,664,865
Dennis Wideman (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Beau Bennett (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,513,514
Jordie Benn (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $1,452,973
Chad Johnson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,392,432
Lee Stempniak (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Andrej Sustr $1,999,999 (1)
-Salary Remaining : $1,210,810
Brett Connolly $1,900,000 (2)
-Salary Remaining : $1,150,270
Lauri Korpikoski $1,900,000 (2)
-Salary Remaining : $1,150,270
Nate Prosser $1,500,000 (1)
-Salary Remaining : $908,108
J.T. Brown $1,500,000 (1)
-Salary Remaining : $908,108
Troy Grosenick $1,400,000 (2)
-Salary Remaining : $847,568
Robert Bortuzzo $1,150,000 (2)
-Salary Remaining : $696,216
Greg McKegg $925,000 (1)
-Salary Remaining : $560,000
Taylor Fedun $900,000 (1)
-Salary Remaining : $544,865
Zbynek Michalek (Out of Payroll) $650,000 (1)
-Salary Remaining : $393,514
Wade Megan $650,000 (1)
-Salary Remaining : $393,514
Total Pro Players25
Salary Commitment
Year 2017 : $62,154,999
Year 2018 : $26,900,000
Year 2019 : $7,750,000
Year 2020 : $2,500,000
Salary Average Commitment
Year 2017 : $60,698,749
Year 2018 : $26,900,000
Year 2019 : $7,750,000
Year 2020 : $2,500,000
Salary Cap with 1 Way Contract
Year 2017 : $59,432,499
Year 2018 : $24,177,500
Year 2019 : $7,750,000
Year 2020 : $2,500,000

Farm Players Salaries

Steven Lorentz $92,500 (3)
Salary Remaining : $92,500
Matt Roy $92,500 (2)
Salary Remaining : $92,500
Gabriel Fontaine $92,500 (3)
Salary Remaining : $92,500
Yaroslav Dyblenko $92,500 (2)
Salary Remaining : $92,500
Stepan Falkovsky $92,500 (3)
Salary Remaining : $92,500
Joonas Korpisalo $92,500 (1)
Salary Remaining : $92,500
C.J. Smith $92,500 (2)
Salary Remaining : $92,500
Dustin Tokarski $80,000 (1)
Salary Remaining : $80,000
Noah Carroll $67,500 (3)
Salary Remaining : $67,500
Tanner Fritz $55,000 (1)
Salary Remaining : $55,000
Total Farm Players10
Salary Commitment
Year 2017 : $850,000
Year 2018 : $622,500
Year 2019 : $345,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $850,000
Year 2018 : $622,500
Year 2019 : $345,000
Year 2020 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $80 - 5,658 - 88.19%
Level 2: 5347 - $50 - 4,319 - 80.77%
Level 3: 2138 - $33 - 1,497 - 70.00%
Level 4: 4277 - $20 - 3,086 - 72.15%
Luxury : 1072 - $190 - 824 - 76.88%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %15,384 - 79.91%
Average Income per Game$1,207,828
Year to Date Revenue$18,117,427
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,270,796
Farm Players Total Salaries$1,083,375
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,087,495
Farm Year To Date Expenses$436,576
Pro Salary Cap To Date$25,544,252
Farm Salary Cap To Date$436,576

Estimate

Pro Estimated Season Revenue$31,403,540
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$382,545
Pro Estimated Expenses$42,845,040
Farm Remaining Season Days112
Farm Expenses Per Days$5,856
Farm Estimated Expenses$655,872
Estimated Season Expenses$43,500,912
Estimated Season Salary Cap$65,665,004
Estimate Under Maximum Salary Cap of $75,000,000$9,334,996
Estimate Over Minimum Salary Cap of $55,400,000 $10,265,004
Current Bank Account$49,174,521
Projected Bank Account$37,077,149

Pro Players Salaries

Eric Staal (1 Way Contract) $8,375,000 (1)
-Salary Remaining : $5,070,270
Zach Parise (1 Way Contract) $7,538,462 (2)
-Salary Remaining : $4,563,826
Jori Lehtera (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $3,178,378
Frans Nielsen (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $3,087,568
Mark Streit (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Nikita Kucherov (1 Way Contract) $4,766,667 (2)
-Salary Remaining : $2,885,766
Cam Fowler (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Brian Gionta (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $2,421,622
Josh Gorges (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,361,081
Michael Stone (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,270,270
Jason Chimera (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,118,919
Brad Richardson (1 Way Contract) $2,083,000 (1)
-Salary Remaining : $1,261,059
Matt Hunwick (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Dominic Moore $1,960,000 (1)
-Salary Remaining : $1,186,595
Alex Stalock $1,800,000 (3)
-Salary Remaining : $1,089,730
Casey Cizikas $1,717,250 (1)
-Salary Remaining : $1,039,632
Colin Miller $1,250,000 (1)
-Salary Remaining : $756,757
Barclay Goodrow $971,250 (1)
-Salary Remaining : $588,000
Troy Stecher $925,000 (1)
-Salary Remaining : $560,000
Robby Fabbri $900,000 (2)
-Salary Remaining : $544,865
Matt Murray $750,000 (1)
-Salary Remaining : $454,054
Jake Guentzel $734,167 (2)
-Salary Remaining : $444,469
Total Pro Players22
Salary Commitment
Year 2017 : $70,270,796
Year 2018 : $24,739,296
Year 2019 : $1,800,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $67,170,796
Year 2018 : $24,739,296
Year 2019 : $1,800,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $70,270,796
Year 2018 : $24,739,296
Year 2019 : $1,800,000
Year 2020 : $0

Farm Players Salaries

Matthew Peca $97,125 (1)
Salary Remaining : $97,125
Alexandre Fortin $92,500 (3)
Salary Remaining : $92,500
Oscar Fantenberg $92,500 (1)
Salary Remaining : $92,500
Paul LaDue $92,500 (1)
Salary Remaining : $92,500
Harri Sateri $92,500 (1)
Salary Remaining : $92,500
Jamie Phillips $92,500 (1)
Salary Remaining : $92,500
Michael McCarron $87,500 (2)
Salary Remaining : $87,500
Vincent Hinostroza $71,750 (2)
Salary Remaining : $71,750
Nick Paul $67,000 (2)
Salary Remaining : $67,000
Maxime Lagace $65,000 (1)
Salary Remaining : $65,000
Trevor Murphy $60,000 (1)
Salary Remaining : $60,000
Colby Williams $60,000 (1)
Salary Remaining : $60,000
Ryan Kujawinski $57,500 (2)
Salary Remaining : $57,500
Brandon Crawley $55,000 (3)
Salary Remaining : $55,000
Total Farm Players14
Salary Commitment
Year 2017 : $1,083,375
Year 2018 : $431,250
Year 2019 : $147,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,083,375
Year 2018 : $431,250
Year 2019 : $147,500
Year 2020 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $82 - 4,988 - 88.34%
Level 2: 4705 - $52 - 4,245 - 90.22%
Level 3: 1882 - $33 - 1,567 - 83.24%
Level 4: 3764 - $25 - 2,664 - 70.78%
Luxury : 943 - $188 - 859 - 91.13%
Total Capacity :16940
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %14,323 - 84.55%
Average Income per Game$1,121,316
Year to Date Revenue$17,941,063
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,993,894
Farm Players Total Salaries$811,400
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,190,291
Farm Year To Date Expenses$297,188
Pro Salary Cap To Date$27,752,972
Farm Salary Cap To Date$297,188

Estimate

Pro Estimated Season Revenue$28,032,911
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$354,021
Pro Estimated Expenses$39,650,352
Farm Remaining Season Days112
Farm Expenses Per Days$4,386
Farm Estimated Expenses$491,232
Estimated Season Expenses$40,141,584
Estimated Season Salary Cap$67,100,588
Estimate Under Maximum Salary Cap of $75,000,000$7,899,412
Estimate Over Minimum Salary Cap of $55,400,000 $11,700,588
Current Bank Account$76,917,192
Projected Bank Account$64,808,519

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $4,540,541
Brent Burns (1 Way Contract) $6,446,429 (2)
-Salary Remaining : $3,902,703
Nathan MacKinnon (Out of Payroll) $6,300,000 (4)
-Salary Remaining : $3,814,054
Cory Schneider (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,632,432
Chris Kreider (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $2,784,865
Justin Williams (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Nick Bjugstad (1 Way Contract) $3,925,975 (2)
-Salary Remaining : $2,376,806
Tyson Barrie (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,058,378
Christopher Tanev (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,028,108
Boone Jenner (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,755,676
Ryan Murray (1 Way Contract) $2,825,000 (1)
-Salary Remaining : $1,710,270
Jannik Hansen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Al Montoya (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Jay McClement (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Alex Petrovic $1,962,968 (1)
-Salary Remaining : $1,188,391
Joonas Donskoi $1,900,000 (2)
-Salary Remaining : $1,150,270
Sven Baertschi $1,850,000 (1)
-Salary Remaining : $1,120,000
Kyle Clifford $1,402,689 (1)
-Salary Remaining : $849,196
Landon Ferraro $1,350,000 (4)
-Salary Remaining : $817,297
Brendan Perlini $925,000 (3)
-Salary Remaining : $560,000
Ben Hutton $925,000 (1)
-Salary Remaining : $560,000
Max Domi $925,000 (2)
-Salary Remaining : $560,000
William Karlsson $830,833 (1)
-Salary Remaining : $502,991
Jordan Schroeder $825,000 (2)
-Salary Remaining : $499,459
Fredrik Claesson $650,000 (1)
-Salary Remaining : $393,514
Total Pro Players25
Salary Commitment
Year 2017 : $71,293,894
Year 2018 : $48,047,404
Year 2019 : $20,675,000
Year 2020 : $15,150,000
Salary Average Commitment
Year 2017 : $71,293,894
Year 2018 : $48,047,404
Year 2019 : $20,675,000
Year 2020 : $15,150,000
Salary Cap with 1 Way Contract
Year 2017 : $71,293,894
Year 2018 : $48,047,404
Year 2019 : $20,675,000
Year 2020 : $15,150,000

Farm Players Salaries

Alexandre Grenier $108,900 (1)
Salary Remaining : $108,900
Jalen Chatfield $92,500 (3)
Salary Remaining : $92,500
Dmitry Zhukenov $92,500 (3)
Salary Remaining : $92,500
Jake Virtanen $92,500 (2)
Salary Remaining : $92,500
Yan-Pavel Laplante $92,500 (2)
Salary Remaining : $92,500
Brendan Gaunce $92,500 (2)
Salary Remaining : $92,500
Griffen Molino $92,500 (2)
Salary Remaining : $92,500
Adam Carlson $92,500 (1)
Salary Remaining : $92,500
Mackenze Stewart $55,000 (1)
Salary Remaining : $55,000
Total Farm Players9
Salary Commitment
Year 2017 : $811,400
Year 2018 : $555,000
Year 2019 : $185,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $811,400
Year 2018 : $555,000
Year 2019 : $185,000
Year 2020 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $80 - 5,557 - 97.42%
Level 2: 4753 - $50 - 4,656 - 97.96%
Level 3: 1901 - $32 - 1,682 - 88.48%
Level 4: 3802 - $22 - 3,118 - 82.02%
Luxury : 953 - $185 - 871 - 91.37%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %15,884 - 92.82%
Average Income per Game$1,183,073
Year to Date Revenue$17,746,088
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,815,000
Farm Players Total Salaries$904,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,802,447
Farm Year To Date Expenses$377,428
Pro Salary Cap To Date$28,107,843
Farm Salary Cap To Date$377,428

Estimate

Pro Estimated Season Revenue$30,759,886
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$396,297
Pro Estimated Expenses$44,385,264
Farm Remaining Season Days112
Farm Expenses Per Days$4,888
Farm Estimated Expenses$547,456
Estimated Season Expenses$44,932,720
Estimated Season Salary Cap$70,979,651
Estimate Under Maximum Salary Cap of $75,000,000$4,020,349
Estimate Over Minimum Salary Cap of $55,400,000 $15,579,651
Current Bank Account$55,520,987
Projected Bank Account$41,348,153

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $4,767,568
Johnny Gaudreau (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $4,086,486
Mikko Koivu (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $4,086,486
Nick Foligno (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,329,730
Dan Girardi (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,329,730
Devan Dubnyk (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $3,148,108
Karl Alzner (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,027,027
Valtteri Filppula (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Alexander Edler (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,027,027
Sami Vatanen (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $2,603,243
Leo Komarov (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $1,785,946
Kevan Miller (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $1,210,811
Conor Sheary $1,800,000 (3)
-Salary Remaining : $1,089,730
Jay Beagle $1,750,000 (1)
-Salary Remaining : $1,059,459
Aaron Dell $1,600,000 (1)
-Salary Remaining : $968,649
Dennis Rasmussen $1,300,000 (2)
-Salary Remaining : $787,027
Jordan Martinook $925,000 (1)
-Salary Remaining : $560,000
Alexander Wennberg $925,000 (2)
-Salary Remaining : $560,000
Slater Koekkoek $800,000 (2)
-Salary Remaining : $484,324
Tom Kuhnhackl $687,500 (1)
-Salary Remaining : $416,216
Scott Mayfield $625,000 (1)
-Salary Remaining : $378,378
Frederick Gaudreau $577,500 (1)
-Salary Remaining : $349,622
Total Pro Players22
Salary Commitment
Year 2017 : $72,815,000
Year 2018 : $36,250,000
Year 2019 : $31,225,000
Year 2020 : $19,625,000
Salary Average Commitment
Year 2017 : $71,065,000
Year 2018 : $36,250,000
Year 2019 : $31,225,000
Year 2020 : $19,625,000
Salary Cap with 1 Way Contract
Year 2017 : $72,815,000
Year 2018 : $36,250,000
Year 2019 : $31,225,000
Year 2020 : $19,625,000

Farm Players Salaries

Cole Bardreau $101,750 (1)
Salary Remaining : $101,750
Trevor Moore $92,500 (2)
Salary Remaining : $92,500
Alexander Kerfoot $92,500 (2)
Salary Remaining : $92,500
Jalen Smereck $92,500 (3)
Salary Remaining : $92,500
Miro Aaltonen $92,500 (1)
Salary Remaining : $92,500
Angus Redmond $92,500 (3)
Salary Remaining : $92,500
Tyrell Goulbourne $92,500 (1)
Salary Remaining : $92,500
Ben Betker $92,500 (1)
Salary Remaining : $92,500
Daniel Muzito Bagenda $90,000 (2)
Salary Remaining : $90,000
Braden Christoffer $65,000 (1)
Salary Remaining : $65,000
Total Farm Players10
Salary Commitment
Year 2017 : $904,250
Year 2018 : $460,000
Year 2019 : $185,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $904,250
Year 2018 : $460,000
Year 2019 : $185,000
Year 2020 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $77 - 5,972 - 98.45%
Level 2: 5055 - $40 - 4,995 - 98.82%
Level 3: 2022 - $29 - 1,980 - 97.94%
Level 4: 4044 - $18 - 3,864 - 95.55%
Luxury : 1013 - $185 - 939 - 92.65%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17,750 - 97.53%
Average Income per Game$1,168,309
Year to Date Revenue$24,534,489
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,631,249
Farm Players Total Salaries$987,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,382,807
Farm Year To Date Expenses$386,453
Pro Salary Cap To Date$22,366,750
Farm Salary Cap To Date$386,453

Estimate

Pro Estimated Season Revenue$23,366,180
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$325,034
Pro Estimated Expenses$36,403,808
Farm Remaining Season Days112
Farm Expenses Per Days$5,335
Farm Estimated Expenses$597,520
Estimated Season Expenses$37,001,328
Estimated Season Salary Cap$55,770,750
Estimate Under Maximum Salary Cap of $75,000,000$19,229,250
Estimate Over Minimum Salary Cap of $55,400,000 $370,750
Current Bank Account$49,208,376
Projected Bank Account$35,573,228

Pro Players Salaries

Antti Niemi (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $4,237,838
Thomas Vanek (1 Way Contract) $6,850,000 (1)
-Salary Remaining : $4,147,027
Cody Franson (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $2,996,757
Patrik Berglund (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $2,996,757
Teddy Purcell (1 Way Contract) $4,500,000 (2)
-1 Way Contract Salary Cap : $45,000
-Salary Remaining : $2,724,324
Jake Allen (1 Way Contract) $4,350,000 (4)
-Salary Remaining : $2,633,514
Jiri Hudler (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,603,243
Michael Del Zotto (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,421,622
Johnny Oduya (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $1,664,865
Shawn Matthias (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,513,514
Ian Cole (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,271,351
David Desharnais $1,999,999 (4)
-Salary Remaining : $1,210,810
Trevor van Riemsdyk $1,400,000 (3)
-Salary Remaining : $847,568
Tanner Kero $1,017,500 (1)
-Salary Remaining : $616,000
Alex Biega $1,000,000 (3)
-Salary Remaining : $605,405
Riley Nash $1,000,000 (1)
-Salary Remaining : $605,405
Zach Werenski $925,000 (3)
-Salary Remaining : $560,000
Filip Forsberg $925,000 (1)
-Salary Remaining : $560,000
Nick Schmaltz $925,000 (3)
-Salary Remaining : $560,000
Chris Kelly $800,000 (1)
-Salary Remaining : $484,324
Curtis McKenzie $742,500 (1)
-Salary Remaining : $449,514
Seth Helgeson $646,250 (1)
-Salary Remaining : $391,243
Total Pro Players22
Salary Commitment
Year 2017 : $59,631,249
Year 2018 : $41,249,999
Year 2019 : $24,799,999
Year 2020 : $11,299,999
Salary Average Commitment
Year 2017 : $59,181,249
Year 2018 : $41,249,999
Year 2019 : $24,799,999
Year 2020 : $11,299,999
Salary Cap with 1 Way Contract
Year 2017 : $55,176,249
Year 2018 : $36,794,999
Year 2019 : $24,799,999
Year 2020 : $11,299,999

Farm Players Salaries

Dmitri Jaskin $110,000 (1)
Salary Remaining : $110,000
Justin Selman $92,500 (1)
Salary Remaining : $92,500
Shane Conacher $92,500 (1)
Salary Remaining : $92,500
Mason Mitchell $92,500 (2)
Salary Remaining : $92,500
Chris Nell $92,500 (2)
Salary Remaining : $92,500
Hampus Gustafsson $92,500 (3)
Salary Remaining : $92,500
Luke Johnson $92,500 (1)
Salary Remaining : $92,500
Richard Bachman $80,000 (1)
Salary Remaining : $80,000
Michael Latta $63,250 (1)
Salary Remaining : $63,250
Stefan Matteau $61,250 (1)
Salary Remaining : $61,250
Milos Bubela $60,000 (1)
Salary Remaining : $60,000
Curtis Valk $57,500 (1)
Salary Remaining : $57,500
Total Farm Players12
Salary Commitment
Year 2017 : $987,000
Year 2018 : $277,500
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $987,000
Year 2018 : $277,500
Year 2019 : $92,500
Year 2020 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $90 - 4,660 - 69.68%
Level 2: 5573 - $60 - 3,612 - 64.81%
Level 3: 2229 - $35 - 1,530 - 68.62%
Level 4: 4459 - $20 - 4,005 - 89.83%
Luxury : 1117 - $195 - 822 - 73.59%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14,629 - 72.90%
Average Income per Game$1,134,683
Year to Date Revenue$20,424,289
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,093,500
Farm Players Total Salaries$302,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,897,799
Farm Year To Date Expenses$252,525
Pro Salary Cap To Date$23,682,535
Farm Salary Cap To Date$252,525

Estimate

Pro Estimated Season Revenue$26,097,703
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$338,343
Pro Estimated Expenses$37,894,416
Farm Remaining Season Days112
Farm Expenses Per Days$1,635
Farm Estimated Expenses$183,120
Estimated Season Expenses$38,077,536
Estimated Season Salary Cap$58,549,927
Estimate Under Maximum Salary Cap of $75,000,000$16,450,073
Estimate Over Minimum Salary Cap of $55,400,000 $3,149,927
Current Bank Account$11,160,971
Projected Bank Account-$818,862

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $5,571,000 (2)
-Salary Remaining : $3,372,714
Nick Leddy (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,329,730
Gustav Nyquist (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,875,676
Dmitry Kulikov (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $2,724,324
Martin Hanzal (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $2,572,973
Ryan Spooner (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,421,622
Thomas Hickey (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $1,997,838
Adam McQuaid (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,664,865
Joe Morrow (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
Alexander Burmistrov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Brian Boyle (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $1,483,243
Cam Talbot (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,392,432
Philip Grubauer (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Jamie McBain (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,210,811
Tom Wilson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Michael Bournival $1,500,000 (1)
-Salary Remaining : $908,108
Brandon Davidson $1,450,000 (1)
-Salary Remaining : $877,838
Ben Smith $1,250,000 (2)
-Salary Remaining : $756,757
Reid Boucher $1,250,000 (2)
-Salary Remaining : $756,757
Paul Byron $1,200,000 (1)
-Salary Remaining : $726,486
Matt Tennyson $1,200,000 (1)
-Salary Remaining : $726,486
Markus Hannikainen $1,200,000 (2)
-Salary Remaining : $726,486
Chris Terry $1,000,000 (2)
-Salary Remaining : $605,405
Austin Czarnik $900,000 (1)
-Salary Remaining : $544,865
Anthony Duclair $772,500 (1)
-Salary Remaining : $467,676
Total Pro Players25
Salary Commitment
Year 2017 : $62,093,500
Year 2018 : $45,821,000
Year 2019 : $21,550,000
Year 2020 : $5,500,000
Salary Average Commitment
Year 2017 : $62,093,500
Year 2018 : $45,821,000
Year 2019 : $21,550,000
Year 2020 : $5,500,000
Salary Cap with 1 Way Contract
Year 2017 : $62,093,500
Year 2018 : $45,821,000
Year 2019 : $21,550,000
Year 2020 : $5,500,000

Farm Players Salaries

Anthony Bitetto $150,000 (2)
Salary Remaining : $150,000
Jon Gillies $92,500 (2)
Salary Remaining : $92,500
Justin Scott $60,000 (2)
Salary Remaining : $60,000
Total Farm Players3
Salary Commitment
Year 2017 : $302,500
Year 2018 : $302,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $302,500
Year 2018 : $302,500
Year 2019 : $0
Year 2020 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $81 - 5,567 - 89.37%
Level 2: 5191 - $49 - 4,939 - 95.15%
Level 3: 2076 - $29 - 1,994 - 96.07%
Level 4: 4153 - $16 - 4,042 - 97.33%
Luxury : 1040 - $184 - 995 - 95.70%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,538 - 93.84%
Average Income per Game$1,219,189
Year to Date Revenue$18,287,837
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,868,000
Farm Players Total Salaries$288,875
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,381,168
Farm Year To Date Expenses$115,953
Pro Salary Cap To Date$29,183,873
Farm Salary Cap To Date$115,953

Estimate

Pro Estimated Season Revenue$31,698,917
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$407,395
Pro Estimated Expenses$45,628,240
Farm Remaining Season Days112
Farm Expenses Per Days$1,561
Farm Estimated Expenses$174,832
Estimated Season Expenses$45,803,072
Estimated Season Salary Cap$74,509,377
Estimate Under Maximum Salary Cap of $75,000,000$490,623
Estimate Over Minimum Salary Cap of $55,400,000 $19,109,377
Current Bank Account$25,970,242
Projected Bank Account$11,866,087

Pro Players Salaries

Mark Giordano (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $4,964,324
Jason Spezza (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $4,540,541
Patrick Marleau (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $4,177,297
T.J. Oshie (1 Way Contract) $6,150,000 (4)
-Salary Remaining : $3,723,243
Semyon Varlamov (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $3,571,892
Marc Methot (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,724,324
Thomas Greiss (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,572,973
Nikolai Kulemin (1 Way Contract) $4,188,000 (1)
-Salary Remaining : $2,535,438
Ondrej Palat (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,421,622
Brian Dumoulin (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $2,330,811
Connor Murphy (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $2,330,811
Mats Zuccarello (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
Brendan Smith (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Eric Fehr (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
Alex Chiasson $1,500,000 (1)
-Salary Remaining : $908,108
Ben Chiarot $1,400,000 (2)
-Salary Remaining : $847,568
Colton Sceviour $950,000 (1)
-Salary Remaining : $575,135
Derrick Pouliot $925,000 (1)
-Salary Remaining : $560,000
Joel Armia $925,000 (1)
-Salary Remaining : $560,000
Nick Ritchie $900,000 (3)
-Salary Remaining : $544,865
Brandon Carlo $800,000 (3)
-Salary Remaining : $484,324
Josh Anderson $680,000 (2)
-Salary Remaining : $411,676
Total Pro Players22
Salary Commitment
Year 2017 : $74,868,000
Year 2018 : $42,080,000
Year 2019 : $19,800,000
Year 2020 : $18,100,000
Salary Average Commitment
Year 2017 : $68,968,000
Year 2018 : $42,080,000
Year 2019 : $19,800,000
Year 2020 : $18,100,000
Salary Cap with 1 Way Contract
Year 2017 : $74,868,000
Year 2018 : $42,080,000
Year 2019 : $19,800,000
Year 2020 : $18,100,000

Farm Players Salaries

Adam Wilcox $101,750 (1)
Salary Remaining : $101,750
Andreas Martinsen $97,125 (1)
Salary Remaining : $97,125
Lawson Crouse $90,000 (3)
Salary Remaining : $90,000
Total Farm Players3
Salary Commitment
Year 2017 : $288,875
Year 2018 : $90,000
Year 2019 : $90,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $288,875
Year 2018 : $90,000
Year 2019 : $90,000
Year 2020 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 5,144 - 80.58%
Level 2: 5320 - $55 - 4,064 - 76.39%
Level 3: 2128 - $32 - 1,805 - 84.82%
Level 4: 4256 - $20 - 3,990 - 93.76%
Luxury : 1065 - $192 - 846 - 79.44%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,850 - 82.75%
Average Income per Game$1,165,865
Year to Date Revenue$18,653,842
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,278,599
Farm Players Total Salaries$960,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,323,416
Farm Year To Date Expenses$375,917
Pro Salary Cap To Date$28,126,170
Farm Salary Cap To Date$375,917

Estimate

Pro Estimated Season Revenue$29,146,628
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$387,992
Pro Estimated Expenses$43,455,104
Farm Remaining Season Days112
Farm Expenses Per Days$5,189
Farm Estimated Expenses$581,168
Estimated Season Expenses$44,036,272
Estimated Season Salary Cap$71,278,650
Estimate Under Maximum Salary Cap of $75,000,000$3,721,350
Estimate Over Minimum Salary Cap of $55,400,000 $15,878,650
Current Bank Account$36,866,098
Projected Bank Account$21,976,454

Pro Players Salaries

Mike Green (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $3,874,595
Andrew Ladd (1 Way Contract) $6,050,000 (3)
-Salary Remaining : $3,662,703
Erik Johnson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,632,432
Marc-Andre Fleury (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,481,081
Tyler Seguin (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,481,081
John Tavares (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,329,730
Roman Polak (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $2,209,730
Andrew MacDonald (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,118,919
Cam Atkinson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,118,919
Adam Henrique (1 Way Contract) $3,364,391 (1)
-Salary Remaining : $2,036,820
Darren Helm (1 Way Contract) $3,333,333 (3)
-Salary Remaining : $2,018,018
Brenden Dillon (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $1,876,757
Jacob Trouba (1 Way Contract) $2,812,500 (1)
-Salary Remaining : $1,702,703
Peter Budaj (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,513,514
Jacob Josefson $1,200,000 (2)
-Salary Remaining : $726,486
Matt Irwin $1,200,000 (1)
-Salary Remaining : $726,486
Adam Lowry $1,125,000 (1)
-Salary Remaining : $681,081
Byron Froese $1,068,375 (1)
-Salary Remaining : $646,800
Clarke MacArthur $1,000,000 (2)
-Salary Remaining : $605,405
William Nylander $925,000 (3)
-Salary Remaining : $560,000
Mitchell Marner $925,000 (3)
-Salary Remaining : $560,000
Jean-Francois Berube $725,000 (2)
-Salary Remaining : $438,919
Dylan McIlrath $660,000 (1)
-Salary Remaining : $399,568
Chris Wagner $640,000 (1)
-Salary Remaining : $387,459
Tim Schaller $600,000 (1)
-Salary Remaining : $363,243
Total Pro Players25
Salary Commitment
Year 2017 : $71,278,599
Year 2018 : $41,308,333
Year 2019 : $24,383,333
Year 2020 : $3,500,000
Salary Average Commitment
Year 2017 : $71,278,599
Year 2018 : $41,308,333
Year 2019 : $24,383,333
Year 2020 : $3,500,000
Salary Cap with 1 Way Contract
Year 2017 : $71,278,599
Year 2018 : $41,308,333
Year 2019 : $24,383,333
Year 2020 : $3,500,000

Farm Players Salaries

Cody McLeod $133,300 (1)
Salary Remaining : $133,300
Lucas Peressini $92,500 (1)
Salary Remaining : $92,500
Jack Rodewald $92,500 (1)
Salary Remaining : $92,500
Justin Hickman $92,500 (1)
Salary Remaining : $92,500
Josh Brown $92,500 (1)
Salary Remaining : $92,500
Brandon McMillan $85,000 (2)
Salary Remaining : $85,000
Brennan Menell $71,700 (3)
Salary Remaining : $71,700
Ondrej Kase $70,000 (2)
Salary Remaining : $70,000
Anton Blidh $60,000 (2)
Salary Remaining : $60,000
Cody Donaghey $60,000 (2)
Salary Remaining : $60,000
Ryan Pilon $55,000 (2)
Salary Remaining : $55,000
Jacob Middleton $55,000 (2)
Salary Remaining : $55,000
Total Farm Players12
Salary Commitment
Year 2017 : $960,000
Year 2018 : $456,700
Year 2019 : $71,700
Year 2020 : $0
Salary Average Commitment
Year 2017 : $960,000
Year 2018 : $456,700
Year 2019 : $71,700
Year 2020 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $75 - 5,757 - 98.35%
Level 2: 4878 - $45 - 4,860 - 99.64%
Level 3: 1951 - $30 - 1,943 - 99.61%
Level 4: 3902 - $20 - 3,856 - 98.83%
Luxury : 977 - $185 - 933 - 95.51%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,350 - 98.79%
Average Income per Game$1,169,435
Year to Date Revenue$19,880,399
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,107,125
Farm Players Total Salaries$439,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,539,676
Farm Year To Date Expenses$45,854
Pro Salary Cap To Date$27,342,409
Farm Salary Cap To Date$45,854

Estimate

Pro Estimated Season Revenue$28,066,446
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$381,660
Pro Estimated Expenses$42,745,920
Farm Remaining Season Days112
Farm Expenses Per Days$2,374
Farm Estimated Expenses$265,888
Estimated Season Expenses$43,011,808
Estimated Season Salary Cap$69,785,593
Estimate Under Maximum Salary Cap of $75,000,000$5,214,407
Estimate Over Minimum Salary Cap of $55,400,000 $14,385,593
Current Bank Account$8,380,827
Projected Bank Account-$6,564,535

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,843,243
Shea Weber (1 Way Contract) $7,857,000 (2)
-Salary Remaining : $4,756,670
Brent Seabrook (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $4,162,162
Matt Duchene (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,632,432
Jimmy Howard (1 Way Contract) $5,292,000 (1)
-Salary Remaining : $3,203,805
Drew Stafford (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $3,087,568
Alexandre Burrows (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,118,919
Zack Smith (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,967,568
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
Patrick Eaves (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,816,216
Erik Haula (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $1,664,865
Olli Maatta (1 Way Contract) $2,527,292 (1)
-Salary Remaining : $1,530,036
Deryk Engelland (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,513,514
Michael Raffl (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $1,422,703
Riley Sheahan (1 Way Contract) $2,075,000 (1)
-Salary Remaining : $1,256,216
Daniel Carr $1,017,500 (1)
-Salary Remaining : $616,000
Vincent Trocheck $925,000 (1)
-Salary Remaining : $560,000
David Pastrnak $925,000 (1)
-Salary Remaining : $560,000
Rasmus Ristolainen $925,000 (1)
-Salary Remaining : $560,000
Anthony Mantha $863,333 (2)
-Salary Remaining : $522,666
Stephen Johns $725,000 (1)
-Salary Remaining : $438,919
Rob Scuderi $650,000 (2)
-Salary Remaining : $393,514
Total Pro Players22
Salary Commitment
Year 2017 : $70,107,125
Year 2018 : $25,745,333
Year 2019 : $12,875,000
Year 2020 : $3,250,000
Salary Average Commitment
Year 2017 : $62,557,125
Year 2018 : $25,745,333
Year 2019 : $12,875,000
Year 2020 : $3,250,000
Salary Cap with 1 Way Contract
Year 2017 : $70,107,125
Year 2018 : $25,745,333
Year 2019 : $12,875,000
Year 2020 : $3,250,000

Farm Players Salaries

Zach Aston-Reese $92,500 (2)
Salary Remaining : $92,500
Mike Vecchione $92,500 (1)
Salary Remaining : $92,500
Roland McKeown $92,500 (3)
Salary Remaining : $92,500
David Rittich $92,500 (1)
Salary Remaining : $92,500
Jusse Saros $69,250 (2)
Salary Remaining : $69,250
Total Farm Players5
Salary Commitment
Year 2017 : $439,250
Year 2018 : $254,250
Year 2019 : $92,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $439,250
Year 2018 : $254,250
Year 2019 : $92,500
Year 2020 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $110 - 3,869 - 62.63%
Level 2: 5147 - $60 - 3,929 - 76.34%
Level 3: 2059 - $50 - 1,122 - 54.48%
Level 4: 4118 - $30 - 2,325 - 56.46%
Luxury : 1031 - $250 - 734 - 71.14%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %11,978 - 64.63%
Average Income per Game$1,101,239
Year to Date Revenue$15,417,340
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,947,578
Farm Players Total Salaries$456,875
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,551,032
Farm Year To Date Expenses$137,377
Pro Salary Cap To Date$25,116,821
Farm Salary Cap To Date$137,377

Estimate

Pro Estimated Season Revenue$29,733,441
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$348,365
Pro Estimated Expenses$39,016,880
Farm Remaining Season Days112
Farm Expenses Per Days$2,470
Farm Estimated Expenses$276,640
Estimated Season Expenses$39,293,520
Estimated Season Salary Cap$63,831,077
Estimate Under Maximum Salary Cap of $75,000,000$11,168,923
Estimate Over Minimum Salary Cap of $55,400,000 $8,431,077
Current Bank Account$27,984,808
Projected Bank Account$18,424,729

Pro Players Salaries

Marian Gaborik (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $3,723,243
Ryan Callahan (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,511,351
Jason Pominville (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,511,351
Jason Garrison (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,329,730
Reilly Smith (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,027,027
Fedor Tyutin (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Eddie Lack (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Derek Dorsett (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,118,919
Carl Gunnarsson (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,755,676
Michael Grabner (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $1,695,135
Brian Flynn (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,392,432
Nate Thompson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,392,432
Yannick Weber (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
John Mitchell (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,210,811
John Moore $1,826,328 (1)
-Salary Remaining : $1,105,669
Parker Milner $1,100,000 (2)
-Salary Remaining : $665,946
Zach Hyman $971,250 (1)
-Salary Remaining : $588,000
Jordan Nolan $950,000 (1)
-Salary Remaining : $575,135
Tomas Hertl $925,000 (1)
-Salary Remaining : $560,000
Damon Severson $925,000 (2)
-Salary Remaining : $560,000
Logan Shaw $925,000 (1)
-Salary Remaining : $560,000
Carter Hutton $900,000 (1)
-Salary Remaining : $544,865
Marek Hrivik $875,000 (1)
-Salary Remaining : $529,730
Total Pro Players23
Salary Commitment
Year 2017 : $63,947,578
Year 2018 : $42,375,000
Year 2019 : $5,000,000
Year 2020 : $5,000,000
Salary Average Commitment
Year 2017 : $63,647,578
Year 2018 : $42,375,000
Year 2019 : $5,000,000
Year 2020 : $5,000,000
Salary Cap with 1 Way Contract
Year 2017 : $63,947,578
Year 2018 : $42,375,000
Year 2019 : $5,000,000
Year 2020 : $5,000,000

Farm Players Salaries

Brett Lernout $92,500 (3)
Salary Remaining : $92,500
Jordan Subban $92,500 (2)
Salary Remaining : $92,500
Thatcher Demko $92,500 (3)
Salary Remaining : $92,500
Petteri Lindbohm $91,875 (1)
Salary Remaining : $91,875
Brent Regner $87,500 (1)
Salary Remaining : $87,500
Total Farm Players5
Salary Commitment
Year 2017 : $456,875
Year 2018 : $277,500
Year 2019 : $185,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $456,875
Year 2018 : $277,500
Year 2019 : $185,000
Year 2020 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $79 - 5,779 - 95.97%
Level 2: 5017 - $47 - 4,852 - 96.70%
Level 3: 2007 - $33 - 1,743 - 86.87%
Level 4: 4014 - $23 - 3,323 - 82.79%
Luxury : 1005 - $172 - 969 - 96.42%
Total Capacity :18064
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,666 - 92.26%
Average Income per Game$1,187,278
Year to Date Revenue$18,996,446
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,576,057
Farm Players Total Salaries$1,562,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,275,416
Farm Year To Date Expenses$677,779
Pro Salary Cap To Date$24,078,097
Farm Salary Cap To Date$677,779

Estimate

Pro Estimated Season Revenue$29,681,947
Farm Estimated Season Revenue$0
Pro Remaining Season Days112
Pro Expenses Per Days$340,952
Pro Estimated Expenses$38,186,624
Farm Remaining Season Days112
Farm Expenses Per Days$8,443
Farm Estimated Expenses$945,616
Estimated Season Expenses$39,132,240
Estimated Season Salary Cap$61,961,985
Estimate Under Maximum Salary Cap of $75,000,000$13,038,015
Estimate Over Minimum Salary Cap of $55,400,000 $6,561,985
Current Bank Account$26,343,601
Projected Bank Account$16,893,308

Pro Players Salaries

Anze Kopitar (1 Way Contract) $7,700,000 (1)
-Salary Remaining : $4,661,622
Viktor Arvidsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,027,027
Dustin Brown (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,027,027
Shayne Gostisbehere (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,724,324
Jaroslav Halak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,724,324
Jonas Brodin (1 Way Contract) $4,166,666 (3)
-Salary Remaining : $2,522,522
Jake Muzzin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,421,622
Craig Smith (1 Way Contract) $3,364,391 (1)
-Salary Remaining : $2,036,820
Mikael Granlund (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $1,937,297
Carl Soderberg (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,816,216
Tommy Wingels (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,755,676
Brandon Sutter (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $1,695,135
Dalton Prout $1,575,000 (1)
-Salary Remaining : $953,514
Nate Schmidt $1,300,000 (2)
-Salary Remaining : $787,027
Josh Jooris $1,200,000 (3)
-Salary Remaining : $726,486
Cody Goloubef $1,200,000 (2)
-Salary Remaining : $726,486
Kevin Labanc $925,000 (3)
-Salary Remaining : $560,000
Eamon McAdam $925,000 (2)
-Salary Remaining : $560,000
Vladislav Namestnikov $925,000 (1)
-Salary Remaining : $560,000
Jamie Oleksiak $925,000 (1)
-Salary Remaining : $560,000
Scott Darling $920,000 (1)
-Salary Remaining : $556,973
Tomas Nosek $900,000 (1)
-Salary Remaining : $544,865
Jakub Kindl $850,000 (2)
-Salary Remaining : $514,595
Stephen Gionta $800,000 (2)
-Salary Remaining : $484,324
Joel Hanley $0 (0)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2017 : $62,576,057
Year 2018 : $32,866,666
Year 2019 : $18,791,666
Year 2020 : $4,500,000
Salary Average Commitment
Year 2017 : $62,576,057
Year 2018 : $32,866,666
Year 2019 : $18,791,666
Year 2020 : $4,500,000
Salary Cap with 1 Way Contract
Year 2017 : $62,576,057
Year 2018 : $32,866,666
Year 2019 : $18,791,666
Year 2020 : $4,500,000

Farm Players Salaries

Casey Nelson $110,000 (2)
Salary Remaining : $110,000
Kyle Platzer $92,500 (2)
Salary Remaining : $92,500
Dmitri Sergeev $92,500 (2)
Salary Remaining : $92,500
Cavan Fitzgerald $92,500 (2)
Salary Remaining : $92,500
Chris Carlisle $92,500 (1)
Salary Remaining : $92,500
Bryan Moore $92,500 (1)
Salary Remaining : $92,500
Sonny Milano $92,500 (2)
Salary Remaining : $92,500
Jake DeBrusk $92,500 (3)
Salary Remaining : $92,500
Landon Bow $92,500 (2)
Salary Remaining : $92,500
Joe Hicketts $92,500 (3)
Salary Remaining : $92,500
Devon Toews $92,500 (2)
Salary Remaining : $92,500
Mike Downing $85,000 (2)
Salary Remaining : $85,000
Justin Dowling $77,000 (2)
Salary Remaining : $77,000
Adam Gilmour $75,000 (2)
Salary Remaining : $75,000
Joakim Ryan $75,000 (1)
Salary Remaining : $75,000
Malte Stromwall $75,000 (2)
Salary Remaining : $75,000
Frank Corrado $70,000 (1)
Salary Remaining : $70,000
Dysin Mayo $70,000 (3)
Salary Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2017 : $1,562,000
Year 2018 : $1,232,000
Year 2019 : $255,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,562,000
Year 2018 : $1,232,000
Year 2019 : $255,000
Year 2020 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
$75,000,000

Over Minimum of
$55,400,000

Pro Players

Farm Players

Total Players

Avalanche $35,906,595 $71,511,097 $3,488,903 $16,111,097 232245
Blackhawks $40,666,260 $73,836,175 $1,163,825 $18,436,175 21627
Blue Jackets $15,220,363 $63,094,303 $11,905,697 $7,694,303 201838
Blues $63,557,918 $64,235,070 $10,764,930 $8,835,070 24933
Bruins $14,924,025 $65,970,610 $9,029,390 $10,570,610 23124
Canadiens $45,203,036 $66,551,535 $8,448,465 $11,151,535 221638
Canucks $56,282,287 $73,913,272 $1,086,728 $18,513,272 211637
Capitals $56,163,555 $57,208,265 $17,791,735 $1,808,265 26935
Coyotes $15,468,788 $61,709,655 $13,290,345 $6,309,655 25833
Devils $3,137,329 $65,846,399 $9,153,601 $10,446,399 24529
Ducks $29,094,564 $64,176,380 $10,823,620 $8,776,380 22830
Flames $35,486,327 $67,973,845 $7,026,155 $12,573,845 20828
Flyers $79,581,007 $58,241,166 $16,758,834 $2,841,166 26834
Golden Knights $12,372,637 $65,295,444 $9,704,556 $9,895,444 251843
Hurricanes $49,721,084 $68,378,174 $6,621,826 $12,978,174 26329
Islanders $31,726,124 $72,148,115 $2,851,885 $16,748,115 21627
Jets $13,277,409 $71,876,681 $3,123,319 $16,476,681 221537
Kings $45,042,530 $73,633,879 $1,366,121 $18,233,879 22931
Lightning $66,589,678 $62,585,295 $12,414,705 $7,185,295 251035
Maple Leafs $48,088,496 $74,784,499 $215,501 $19,384,499 201030
Oilers $6,065,125 $59,351,317 $15,648,683 $3,951,317 251035
Panthers $49,174,521 $65,665,004 $9,334,996 $10,265,004 221436
Penguins $76,917,192 $67,100,588 $7,899,412 $11,700,588 25934
Predators $55,520,987 $70,979,651 $4,020,349 $15,579,651 221032
Rangers $49,208,376 $55,770,750 $19,229,250 $370,750 221234
Red Wings $11,160,971 $58,549,927 $16,450,073 $3,149,927 25328
Sabres $25,970,242 $74,509,377 $490,623 $19,109,377 22325
Senators $36,866,098 $71,278,650 $3,721,350 $15,878,650 251237
Sharks $8,380,827 $69,785,593 $5,214,407 $14,385,593 22527
Stars $27,984,808 $63,831,077 $11,168,923 $8,431,077 23528
Wild $26,343,601 $61,961,985 $13,038,015 $6,561,985 251843