Team FinanceLast Update - Monday, December 9, 2019 at 19:17
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5565 - $140 - 5,349 - 96.12%
Level 2: 5000 - $80 - 4,135 - 82.70%
Level 3: 2000 - $50 - 1,641 - 82.03%
Level 4: 4000 - $35 - 3,194 - 79.86%
Luxury : 1000 - $250 - 803 - 80.28%
Total Capacity :17565
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,488 - 74.42%
Farm Level 2: 1000 - $20 - 743 - 74.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,122 - 86.09%
Average Income per Game$1,621,603
Year to Date Revenue$29,188,847
Farm
Home Games Left26
Average Attendance - %2,232 - 74.40%
Average Income per Game$81,846
Year to Date Revenue$1,227,688

Expense

Pro Players Total Salaries$82,538,332
Pro Players Total Average Salaries$81,678,332
Farm Players Total Salaries$2,445,751
Farm Players Total Average Salaries$2,445,751
Coaches Total Salaries$1,815,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,967,574
Farm Year To Date Expenses$1,114,125
Pro Salary Cap Per Days$453,769
Pro Salary Cap To Date$30,156,137
Farm Salary Cap Per Days$13,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,296,860
Farm Estimated Season Revenue$2,127,993
Pro Remaining Season Days113
Pro Expenses Per Days$465,880
Pro Estimated Expenses$52,644,440
Farm Remaining Season Days113
Farm Expenses Per Days$16,338
Farm Estimated Expenses$1,846,194
Estimated Season Expenses$54,490,634
Estimated Season Salary Cap$81,432,034
Estimate Under Maximum Salary Cap of $83,500,000$2,067,966
Estimate Over Minimum Salary Cap of $62,200,000 $19,232,034
Current Bank Account$86,228,259
Projected Bank Account$71,162,478

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $6,700,000 (1)
-Salary Average Remaining : $4,206,111
Brad Marchand (1 Way Contract) $6,100,000 (3)
-Salary Average Remaining : $3,892,222
Jay Bouwmeester (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
Filip Forsberg (1 Way Contract) $6,000,000 (5)
-Salary Average Remaining : $3,766,667
Marc-Andre Fleury (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $3,766,667
Josh Bailey (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Torey Krug (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $3,201,667
Vincent Trocheck (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,264,444
Tanner Pearson (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $2,272,556
Brandon Sutter (1 Way Contract) $4,375,000 (3)
-Salary Average Remaining : $2,759,083
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,636,667
Jacob Markstrom (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,260,000
Elias Lindholm (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,883,333
Miro Heiskanen $3,394,166 (3)
-Salary Average Remaining : $2,130,782
Brayden McNabb (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $1,569,444
Paul Byron (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,192,778
Micheal Ferland (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,255,556
Brad Richardson (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $1,130,000
Dalton Prout (1 Way Contract) $1,575,000 (1)
-Salary Average Remaining : $988,750
Dan Hamhuis (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Alex DeBrincat $894,166 (2)
-Salary Average Remaining : $561,338
Kevin Porter $850,000 (1)
-Salary Average Remaining : $533,611
Total Pro Players22
Salary Commitment
Year 7 : $82,538,332
Year 8 : $53,013,332
Year 9 : $32,869,166
Year 10 : $6,000,000
Salary Average Commitment
Year 7 : $81,678,332
Year 8 : $53,183,332
Year 9 : $33,189,166
Year 10 : $6,000,000
Salary Cap with 1 Way Contract
Year 7 : $81,678,332
Year 8 : $53,183,332
Year 9 : $33,189,166
Year 10 : $6,000,000

Farm Players Salaries

Martin Kaut $131,917 (3)
Salary Average Remaining : $82,814
Kiefer Sherwood $100,000 (2)
Salary Average Remaining : $62,778
Gabriel Bourque $100,000 (2)
Salary Average Remaining : $62,778
Andreas Martinsen $100,000 (2)
Salary Average Remaining : $62,778
Ethan Prow $100,000 (2)
Salary Average Remaining : $62,778
Kevin Lankinen $100,000 (2)
Salary Average Remaining : $62,778
Ryan Fitzgerald $92,500 (1)
Salary Average Remaining : $58,069
Jake Walman $92,500 (2)
Salary Average Remaining : $58,069
Nathan Noel $92,500 (2)
Salary Average Remaining : $58,069
Luc Snuggerud $92,500 (1)
Salary Average Remaining : $58,069
Wiley Sherman $92,500 (2)
Salary Average Remaining : $58,069
Ryan Collins $92,500 (1)
Salary Average Remaining : $58,069
Anthony Angello $92,500 (2)
Salary Average Remaining : $58,069
Tony Calderone $90,000 (2)
Salary Average Remaining : $56,500
Andrew Agozzino $90,000 (2)
Salary Average Remaining : $56,500
Alex Breton $90,000 (2)
Salary Average Remaining : $56,500
Joe Cannata $85,000 (1)
Salary Average Remaining : $53,361
Shane Gersich $85,000 (3)
Salary Average Remaining : $53,361
Conor Garland $82,167 (1)
Salary Average Remaining : $51,582
Justin Kloos $80,000 (1)
Salary Average Remaining : $50,222
Samuel Laberge $80,000 (1)
Salary Average Remaining : $50,222
Chase De Leo $75,000 (1)
Salary Average Remaining : $47,083
Calvin Thurkauf $71,500 (2)
Salary Average Remaining : $44,886
Seth Griffith $70,000 (1)
Salary Average Remaining : $43,944
Alexandre Carrier $69,167 (1)
Salary Average Remaining : $43,421
Joe Hicketts $63,500 (1)
Salary Average Remaining : $39,864
Emil Larmi $45,000 (1)
Salary Average Remaining : $28,250
Greger Hanson $45,000 (1)
Salary Average Remaining : $28,250
Eero Kilpelainen $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players29
Salary Commitment
Year 7 : $2,445,751
Year 8 : $1,428,417
Year 9 : $216,917
Year 10 : $0
Salary Average Commitment
Year 7 : $2,445,751
Year 8 : $1,428,417
Year 9 : $216,917
Year 10 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8273 - $140 - 5,352 - 64.70%
Level 2: 6000 - $80 - 3,973 - 66.22%
Level 3: 2000 - $50 - 1,578 - 78.89%
Level 4: 4000 - $35 - 3,100 - 77.50%
Luxury : 1000 - $250 - 791 - 79.09%
Total Capacity :21273
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,511 - 75.53%
Farm Level 2: 1000 - $20 - 746 - 74.55%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,795 - 69.55%
Average Income per Game$1,597,568
Year to Date Revenue$27,158,649
Farm
Home Games Left28
Average Attendance - %2,256 - 75.20%
Average Income per Game$82,866
Year to Date Revenue$1,077,252

Expense

Pro Players Total Salaries$76,119,167
Pro Players Total Average Salaries$77,156,667
Farm Players Total Salaries$2,504,667
Farm Players Total Average Salaries$2,504,667
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,595,638
Farm Year To Date Expenses$1,205,903
Pro Salary Cap Per Days$414,065
Pro Salary Cap To Date$29,224,207
Farm Salary Cap Per Days$13,915
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,341,622
Farm Estimated Season Revenue$2,320,235
Pro Remaining Season Days113
Pro Expenses Per Days$432,606
Pro Estimated Expenses$48,884,478
Farm Remaining Season Days113
Farm Expenses Per Days$19,470
Farm Estimated Expenses$2,200,110
Estimated Season Expenses$51,084,588
Estimated Season Salary Cap$76,013,552
Estimate Under Maximum Salary Cap of $83,500,000$7,486,448
Estimate Over Minimum Salary Cap of $62,200,000 $13,813,552
Current Bank Account$59,570,306
Projected Bank Account$49,147,575

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (3)
-Salary Average Remaining : $5,650,000
Sergei Bobrovsky (1 Way Contract) $7,500,000 (3)
-Salary Average Remaining : $4,708,333
Johnny Gaudreau (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $4,394,444
Mikko Koivu (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $4,394,444
Alex Goligoski (1 Way Contract) $5,475,000 (2)
-Salary Average Remaining : $3,452,778
Michael Matheson (1 Way Contract) $4,875,000 (6)
-Salary Average Remaining : $3,060,417
Jake Muzzin (1 Way Contract) $4,250,000 (3)
-Salary Average Remaining : $2,668,056
Marco Scandella (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,518,958
Elias Pettersson $3,775,000 (3)
-Salary Average Remaining : $2,369,861
Cody Eakin (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $2,212,917
Andrej Sekera (Out of Payroll) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,625,000
-Salary Average Remaining : $1,647,917
Frank Vatrano (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,632,222
Matt Read (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $1,569,444
Connor Brown (1 Way Contract) $2,100,000 (1)
-Salary Average Remaining : $1,318,333
Mike Reilly (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Cam Talbot (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Jared McCann (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Alexander Kerfoot $1,137,500 (1)
-Salary Average Remaining : $714,097
Anthony Beauvillier $1,106,667 (1)
-Salary Average Remaining : $694,741
Andrew Copp (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Slater Koekkoek (1 Way Contract) $925,000 (1)
-Salary Average Remaining : $580,694
Artturi Lehkonen $925,000 (1)
-Salary Average Remaining : $580,694
Charles Hudon (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $502,222
Dominik Simon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Total Pro Players24
Salary Commitment
Year 7 : $76,119,167
Year 8 : $51,375,000
Year 9 : $38,900,000
Year 10 : $11,875,000
Salary Average Commitment
Year 7 : $77,156,667
Year 8 : $51,050,000
Year 9 : $39,025,000
Year 10 : $11,875,000
Salary Cap with 1 Way Contract
Year 7 : $77,156,667
Year 8 : $51,050,000
Year 9 : $39,025,000
Year 10 : $11,875,000

Farm Players Salaries

Jack Roslovic $110,667 (1)
Salary Average Remaining : $69,474
Noah Juulsen $106,333 (2)
Salary Average Remaining : $66,754
Lane Pederson $95,000 (1)
Salary Average Remaining : $59,639
Roope Hintz $92,500 (2)
Salary Average Remaining : $58,069
Linus Olund $92,500 (3)
Salary Average Remaining : $58,069
Cameron Hughes $92,500 (2)
Salary Average Remaining : $58,069
Jeremy Bracco $92,500 (2)
Salary Average Remaining : $58,069
Sami Niku $91,667 (2)
Salary Average Remaining : $57,546
Vitaly Abramov $88,000 (3)
Salary Average Remaining : $55,244
Victor Mete $87,000 (2)
Salary Average Remaining : $54,617
Gustav Bouramman $80,667 (3)
Salary Average Remaining : $50,641
Andrew Mangiapane $80,000 (1)
Salary Average Remaining : $50,222
Paul Postma $75,000 (1)
Salary Average Remaining : $47,083
Tyler Sikura $75,000 (2)
Salary Average Remaining : $47,083
Vaclav Karabacek $75,000 (2)
Salary Average Remaining : $47,083
Lukas Bengtsson $75,000 (2)
Salary Average Remaining : $47,083
Jake Lucchini $75,000 (2)
Salary Average Remaining : $47,083
Colton Saucerman $75,000 (1)
Salary Average Remaining : $47,083
Chad Johnson $75,000 (1)
Salary Average Remaining : $47,083
Kyle Cumiskey $75,000 (1)
Salary Average Remaining : $47,083
Matiss Kivlenieks $75,000 (1)
Salary Average Remaining : $47,083
Phelix Martineau $75,000 (1)
Salary Average Remaining : $47,083
Matthew Phillips $75,000 (3)
Salary Average Remaining : $47,083
Will ONeill $75,000 (1)
Salary Average Remaining : $47,083
Petteri Lindbohm $75,000 (1)
Salary Average Remaining : $47,083
Michael McNiven $70,333 (2)
Salary Average Remaining : $44,154
Jarred Tinordi $70,000 (2)
Salary Average Remaining : $43,944
Tyler Graovac $70,000 (1)
Salary Average Remaining : $43,944
Alex Belzile $70,000 (1)
Salary Average Remaining : $43,944
Cole Bardreau $70,000 (2)
Salary Average Remaining : $43,944
Andrew Poturalski $70,000 (1)
Salary Average Remaining : $43,944
Total Farm Players31
Salary Commitment
Year 7 : $2,504,667
Year 8 : $1,409,000
Year 9 : $336,167
Year 10 : $0
Salary Average Commitment
Year 7 : $2,504,667
Year 8 : $1,409,000
Year 9 : $336,167
Year 10 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7758 - $140 - 5,419 - 69.86%
Level 2: 5000 - $80 - 4,227 - 84.55%
Level 3: 2000 - $50 - 1,675 - 83.73%
Level 4: 4000 - $35 - 3,273 - 81.83%
Luxury : 1000 - $250 - 846 - 84.56%
Total Capacity :19758
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,472 - 73.59%
Farm Level 2: 1000 - $20 - 750 - 74.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %15,440 - 78.15%
Average Income per Game$1,657,264
Year to Date Revenue$21,544,431
Farm
Home Games Left28
Average Attendance - %2,221 - 74.05%
Average Income per Game$81,251
Year to Date Revenue$1,056,264

Expense

Pro Players Total Salaries$80,989,643
Pro Players Total Average Salaries$82,289,643
Farm Players Total Salaries$2,733,583
Farm Players Total Average Salaries$2,733,583
Coaches Total Salaries$1,880,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,740,929
Farm Year To Date Expenses$1,178,779
Pro Salary Cap Per Days$457,165
Pro Salary Cap To Date$30,692,555
Farm Salary Cap Per Days$15,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,403,390
Farm Estimated Season Revenue$2,275,030
Pro Remaining Season Days113
Pro Expenses Per Days$457,887
Pro Estimated Expenses$51,741,231
Farm Remaining Season Days113
Farm Expenses Per Days$17,687
Farm Estimated Expenses$1,998,631
Estimated Season Expenses$53,739,862
Estimated Season Salary Cap$82,352,200
Estimate Under Maximum Salary Cap of $83,500,000$1,147,800
Estimate Over Minimum Salary Cap of $62,200,000 $20,152,200
Current Bank Account$143,353,606
Projected Bank Account$138,292,164

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (6)
-Salary Average Remaining : $5,650,000
Steven Stamkos (1 Way Contract) $8,250,000 (3)
-Salary Average Remaining : $5,179,167
Victor Hedman (1 Way Contract) $7,700,000 (4)
-Salary Average Remaining : $4,959,444
Ryan McDonagh (1 Way Contract) $6,750,000 (6)
-Salary Average Remaining : $4,237,500
Andrei Vasilevskiy (1 Way Contract) $6,300,000 (5)
-Salary Average Remaining : $4,080,556
Nikita Kucherov (1 Way Contract) $4,900,000 (3)
-Salary Average Remaining : $3,138,889
Jeff Petry (1 Way Contract) $4,875,000 (2)
-Salary Average Remaining : $3,060,417
Tyler Johnson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,668,056
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,668,056
Alex Killorn (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $2,354,167
J.T. Miller (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,040,278
Ron Hainsey (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Colton Sissons (1 Way Contract) $2,857,143 (6)
-Salary Average Remaining : $1,793,651
Trevor van Riemsdyk (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $1,569,444
Louis Domingue (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $1,130,000
Cedric Paquette (1 Way Contract) $1,650,000 (2)
-Salary Average Remaining : $1,035,833
Alex Tuch $1,350,000 (1)
-Salary Average Remaining : $847,500
Matthew Peca (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $816,111
Travis Sanheim $1,263,333 (1)
-Salary Average Remaining : $793,092
Yanni Gourde (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $690,556
Brayden Point $919,167 (1)
-Salary Average Remaining : $577,033
Tucker Poolman (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $486,528
Total Pro Players22
Salary Commitment
Year 7 : $80,989,643
Year 8 : $72,607,143
Year 9 : $57,707,143
Year 10 : $32,607,143
Salary Average Commitment
Year 7 : $82,289,643
Year 8 : $73,357,143
Year 9 : $58,507,143
Year 10 : $33,007,143
Salary Cap with 1 Way Contract
Year 7 : $82,289,643
Year 8 : $73,357,143
Year 9 : $58,507,143
Year 10 : $33,007,143

Farm Players Salaries

Tom Kuhnhackl $100,000 (2)
Salary Average Remaining : $62,778
Tanner Fritz $100,000 (2)
Salary Average Remaining : $62,778
Luke Witkowski $100,000 (2)
Salary Average Remaining : $62,778
Zach Redmond $100,000 (2)
Salary Average Remaining : $62,778
Greg McKegg $100,000 (2)
Salary Average Remaining : $62,778
Cory Conacher $100,000 (1)
Salary Average Remaining : $62,778
Jared Coreau $100,000 (2)
Salary Average Remaining : $62,778
Eddie Pasquale $100,000 (2)
Salary Average Remaining : $62,778
Zane McIntyre $100,000 (2)
Salary Average Remaining : $62,778
Alexander Volkov $92,500 (2)
Salary Average Remaining : $58,069
Ross Colton $92,500 (2)
Salary Average Remaining : $58,069
Nolan Stevens $92,500 (2)
Salary Average Remaining : $58,069
Mathieu Joseph $91,083 (2)
Salary Average Remaining : $57,180
Nathan Bastian $90,500 (2)
Salary Average Remaining : $56,814
Steve Whitney $90,000 (1)
Salary Average Remaining : $56,500
Robbie Payne $90,000 (1)
Salary Average Remaining : $56,500
Dominik Masin $86,417 (1)
Salary Average Remaining : $54,250
Tyler Vesel $85,000 (1)
Salary Average Remaining : $53,361
Spencer Watson $80,833 (2)
Salary Average Remaining : $50,745
Otto Somppi $80,000 (3)
Salary Average Remaining : $50,222
Radel Fazleev $74,750 (1)
Salary Average Remaining : $46,926
Dakota Mermis $70,000 (1)
Salary Average Remaining : $43,944
Dan Renouf $70,000 (2)
Salary Average Remaining : $43,944
Daniel Walcott $70,000 (1)
Salary Average Remaining : $43,944
Danick Martel $70,000 (1)
Salary Average Remaining : $43,944
Ashton Sautner $67,500 (1)
Salary Average Remaining : $42,375
Tanner Richard $65,000 (1)
Salary Average Remaining : $40,806
Nikita Tryamkin $65,000 (1)
Salary Average Remaining : $40,806
Nikita Nesterov $65,000 (1)
Salary Average Remaining : $40,806
Adam Wilcox $65,000 (1)
Salary Average Remaining : $40,806
Chris Carlisle $65,000 (1)
Salary Average Remaining : $40,806
Nikita Scherbak $65,000 (1)
Salary Average Remaining : $40,806
Matthew Lane $50,000 (1)
Salary Average Remaining : $31,389
Total Farm Players33
Salary Commitment
Year 7 : $2,733,583
Year 8 : $1,489,916
Year 9 : $80,000
Year 10 : $0
Salary Average Commitment
Year 7 : $2,733,583
Year 8 : $1,489,916
Year 9 : $80,000
Year 10 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7300 - $140 - 5,036 - 68.98%
Level 2: 5000 - $80 - 3,864 - 77.27%
Level 3: 2000 - $50 - 1,514 - 75.70%
Level 4: 4000 - $35 - 3,109 - 77.73%
Luxury : 1000 - $250 - 792 - 79.15%
Total Capacity :19300
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,434 - 71.68%
Farm Level 2: 1000 - $20 - 768 - 76.78%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,314 - 74.16%
Average Income per Game$1,536,123
Year to Date Revenue$23,041,847
Farm
Home Games Left29
Average Attendance - %2,202 - 73.38%
Average Income per Game$79,974
Year to Date Revenue$959,684

Expense

Pro Players Total Salaries$65,299,166
Pro Players Total Average Salaries$64,679,999
Farm Players Total Salaries$3,363,834
Farm Players Total Average Salaries$3,363,834
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,671,402
Farm Year To Date Expenses$1,467,585
Pro Salary Cap Per Days$359,333
Pro Salary Cap To Date$23,828,237
Farm Salary Cap Per Days$18,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,939,201
Farm Estimated Season Revenue$2,319,236
Pro Remaining Season Days113
Pro Expenses Per Days$369,440
Pro Estimated Expenses$41,746,720
Farm Remaining Season Days113
Farm Expenses Per Days$22,021
Farm Estimated Expenses$2,488,373
Estimated Season Expenses$44,235,093
Estimated Season Salary Cap$64,432,866
Estimate Under Maximum Salary Cap of $83,500,000$19,067,134
Estimate Over Minimum Salary Cap of $62,200,000 $2,232,866
Current Bank Account$60,499,337
Projected Bank Account$58,522,681

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,400,000 (4)
-Salary Average Remaining : $4,708,333
Nikita Zaitsev (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Morgan Rielly (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,138,889
Brooks Orpik (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,138,889
Nazem Kadri (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $3,008,101
Alex Galchenyuk (1 Way Contract) $4,900,000 (1)
-Salary Average Remaining : $3,076,111
Evgeni Dadonov (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Dylan Strome $3,338,333 (2)
-Salary Average Remaining : $2,095,731
Joonas Donskoi (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,883,333
Neal Pionk (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,883,333
Ondrej Kase (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $1,632,222
Curtis McElhinney (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $1,412,500
Zach Aston-Reese (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $1,412,500
Brian Elliott (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Zemgus Girgensons (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Josh Leivo (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Chad Ruhwedel (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $753,333
Samuel Girard $935,833 (2)
-Salary Average Remaining : $580,694
Andreas Johnsson $925,000 (1)
-Salary Average Remaining : $580,694
Trevor Moore (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $486,528
Charlie Lindgren (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $470,833
Sam Carrick (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Justin Holl (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $423,750
Total Pro Players23
Salary Commitment
Year 7 : $65,299,166
Year 8 : $44,799,166
Year 9 : $29,400,000
Year 10 : $11,400,000
Salary Average Commitment
Year 7 : $64,679,999
Year 8 : $43,929,999
Year 9 : $28,541,666
Year 10 : $12,291,666
Salary Cap with 1 Way Contract
Year 7 : $64,679,999
Year 8 : $43,929,999
Year 9 : $28,541,666
Year 10 : $12,291,666

Farm Players Salaries

Filip Zadina $174,417 (3)
Salary Average Remaining : $109,495
Ryan Donato $135,000 (1)
Salary Average Remaining : $84,750
Timothy Liljegren $129,417 (2)
Salary Average Remaining : $81,245
German Rubtsov $110,667 (3)
Salary Average Remaining : $69,474
Christian Fischer $107,583 (1)
Salary Average Remaining : $67,538
Matt Hunwick $100,000 (2)
Salary Average Remaining : $62,778
Jonathan Dahlen $92,500 (3)
Salary Average Remaining : $58,069
Andreas Englund $92,500 (1)
Salary Average Remaining : $58,069
Maxime Comtois $92,500 (3)
Salary Average Remaining : $58,069
Ville Husso $92,500 (1)
Salary Average Remaining : $58,069
Joni Tuulola $92,500 (2)
Salary Average Remaining : $58,069
Andrew Nielsen $92,167 (1)
Salary Average Remaining : $57,860
Nick Shore $90,000 (2)
Salary Average Remaining : $56,500
Kevin Klein $90,000 (1)
Salary Average Remaining : $56,500
Jacob Larsson $89,417 (2)
Salary Average Remaining : $56,134
Rasmus Andersson $86,333 (1)
Salary Average Remaining : $54,198
Nic Hague $86,333 (3)
Salary Average Remaining : $54,198
Axel Jonsson-Fjallby $86,000 (3)
Salary Average Remaining : $53,989
Igor Ozhiganov $85,000 (1)
Salary Average Remaining : $53,361
Dmytro Timashov $83,500 (1)
Salary Average Remaining : $52,419
Dmitry Sokolov $83,000 (3)
Salary Average Remaining : $52,106
Wade Megan $80,000 (1)
Salary Average Remaining : $50,222
Oleg Yevenko $80,000 (1)
Salary Average Remaining : $50,222
Josh Jooris $80,000 (1)
Salary Average Remaining : $50,222
Maxim Noreau $75,000 (1)
Salary Average Remaining : $47,083
Anthony Greco $70,000 (1)
Salary Average Remaining : $43,944
Quinton Howden $70,000 (2)
Salary Average Remaining : $43,944
Pierre-Cedric Labrie $70,000 (1)
Salary Average Remaining : $43,944
Luke Esposito $70,000 (1)
Salary Average Remaining : $43,944
Daniel Taylor $70,000 (1)
Salary Average Remaining : $43,944
Luc-Olivier Blain $70,000 (1)
Salary Average Remaining : $43,944
Joona Voutilainen $70,000 (1)
Salary Average Remaining : $43,944
Derrick Pouliot $70,000 (1)
Salary Average Remaining : $43,944
Carter Verhaeghe $70,000 (1)
Salary Average Remaining : $43,944
Andreas Borgman $70,000 (1)
Salary Average Remaining : $43,944
Antoine Bibeau $67,500 (1)
Salary Average Remaining : $42,375
Nikita Popugaev $65,000 (1)
Salary Average Remaining : $40,806
Charles-David Beaudoin $65,000 (1)
Salary Average Remaining : $40,806
Chet Pickard $60,000 (1)
Salary Average Remaining : $37,667
Total Farm Players39
Salary Commitment
Year 7 : $3,363,834
Year 8 : $1,296,751
Year 9 : $725,417
Year 10 : $0
Salary Average Commitment
Year 7 : $3,363,834
Year 8 : $1,296,751
Year 9 : $725,417
Year 10 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 7250 - $140 - 5,280 - 72.83%
Level 2: 5000 - $80 - 3,944 - 78.87%
Level 3: 2000 - $50 - 1,600 - 80.00%
Level 4: 4000 - $35 - 3,134 - 78.36%
Luxury : 1000 - $250 - 812 - 81.19%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,490 - 74.48%
Farm Level 2: 1000 - $20 - 739 - 73.85%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %14,770 - 76.73%
Average Income per Game$1,592,094
Year to Date Revenue$22,289,322
Farm
Home Games Left23
Average Attendance - %2,228 - 74.27%
Average Income per Game$81,785
Year to Date Revenue$1,472,130

Expense

Pro Players Total Salaries$71,975,832
Pro Players Total Average Salaries$72,295,832
Farm Players Total Salaries$2,539,749
Farm Players Total Average Salaries$2,539,749
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$2,312,500
Pro Year To Date Expenses$26,197,739
Farm Year To Date Expenses$1,095,585
Pro Salary Cap Per Days$401,644
Pro Salary Cap To Date$25,701,359
Farm Salary Cap Per Days$13,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,986,550
Farm Estimated Season Revenue$1,881,055
Pro Remaining Season Days113
Pro Expenses Per Days$406,810
Pro Estimated Expenses$45,969,530
Farm Remaining Season Days113
Farm Expenses Per Days$16,610
Farm Estimated Expenses$1,876,930
Estimated Season Expenses$47,846,460
Estimated Season Salary Cap$73,399,631
Estimate Under Maximum Salary Cap of $83,500,000$10,100,369
Estimate Over Minimum Salary Cap of $62,200,000 $11,199,631
Current Bank Account$70,916,294
Projected Bank Account$67,937,439

Pro Players Salaries

David Krejci (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $4,457,222
Aaron Ekblad (1 Way Contract) $6,500,000 (5)
-Salary Average Remaining : $4,394,444
Eric Staal (1 Way Contract) $6,100,000 (1)
-Salary Average Remaining : $3,860,833
Patric Hornqvist (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,981,944
Johnny Boychuk (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,452,778
Ben Bishop (1 Way Contract) $4,916,666 (4)
-Salary Average Remaining : $3,086,574
Craig Smith (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,341,611
Roman Josi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,511,111
Oscar Klefbom (1 Way Contract) $3,700,000 (3)
-Salary Average Remaining : $2,285,111
Ryan Strome (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,930,417
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $2,071,667
Michael Hutchinson (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Matt Hendricks (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Kevan Miller (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $1,726,389
David Schlemko (Out of Payroll) $1,800,000 (2)
-Salary Average Remaining : $1,234,630
Jujhar Khaira (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,020,139
Nic Dowd (1 Way Contract) $1,640,000 (1)
-Salary Average Remaining : $1,029,556
MacKenzie Weegar (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Robert Hagg (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $721,944
Oskar Lindblom $1,137,500 (2)
-Salary Average Remaining : $714,097
Travis Konecny $1,106,666 (1)
-Salary Average Remaining : $694,740
Cam Ward $1,000,000 (1)
-Salary Average Remaining : $627,778
Steven Santini $925,000 (1)
-Salary Average Remaining : $580,694
Logan Shaw $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players24
Salary Commitment
Year 7 : $73,775,832
Year 8 : $25,504,166
Year 9 : $19,016,666
Year 10 : $12,416,666
Salary Average Commitment
Year 7 : $74,262,499
Year 8 : $24,710,833
Year 9 : $18,306,666
Year 10 : $11,916,666
Salary Cap with 1 Way Contract
Year 7 : $74,262,499
Year 8 : $24,710,833
Year 9 : $18,306,666
Year 10 : $11,916,666

Farm Players Salaries

Ian McCoshen $102,500 (1)
Salary Average Remaining : $64,347
Blake Speers $93,583 (2)
Salary Average Remaining : $58,750
Brandon Hickey $92,500 (2)
Salary Average Remaining : $58,069
Lukas Jasek $92,500 (3)
Salary Average Remaining : $58,069
Mike Downing $92,500 (1)
Salary Average Remaining : $58,069
Carsen Twarynski $92,500 (3)
Salary Average Remaining : $58,069
Kyle Wood $92,500 (1)
Salary Average Remaining : $58,069
Rourke Chartier $88,833 (1)
Salary Average Remaining : $55,768
Pascal Laberge $86,333 (3)
Salary Average Remaining : $54,198
Parker Wotherspoon $85,500 (2)
Salary Average Remaining : $53,675
Cody Bass (Out of Payroll) $85,000 (2)
Salary Average Remaining : $53,361
Colten Teubert $85,000 (2)
Salary Average Remaining : $53,361
Andrew Bodnarchuk $80,000 (2)
Salary Average Remaining : $50,222
Jim O Brien $80,000 (2)
Salary Average Remaining : $50,222
Antti Lehtonen $80,000 (1)
Salary Average Remaining : $50,222
Alex Grant $75,000 (2)
Salary Average Remaining : $47,083
Ryan White $75,000 (2)
Salary Average Remaining : $47,083
Adam Comrie $75,000 (2)
Salary Average Remaining : $47,083
Jakub Stepanek $75,000 (1)
Salary Average Remaining : $47,083
Jonas Gustavsson $75,000 (2)
Salary Average Remaining : $47,083
Jakub Sedlacek $75,000 (1)
Salary Average Remaining : $47,083
Ondrej Vala $70,167 (3)
Salary Average Remaining : $44,049
Sam Warning $70,000 (1)
Salary Average Remaining : $43,944
Nick Sorkin $70,000 (2)
Salary Average Remaining : $43,944
Spencer Abbott $70,000 (1)
Salary Average Remaining : $43,944
Kyle Rau $70,000 (1)
Salary Average Remaining : $43,944
Jean Dupuy $70,000 (1)
Salary Average Remaining : $43,944
Joseph Blandisi $70,000 (1)
Salary Average Remaining : $43,944
Philip McRae $70,000 (1)
Salary Average Remaining : $43,944
Philippe Myers $67,833 (2)
Salary Average Remaining : $42,584
Josh Brown $67,500 (1)
Salary Average Remaining : $42,375
Nikita Soshnikov $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players32
Salary Commitment
Year 7 : $2,539,749
Year 8 : $1,380,916
Year 9 : $341,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,539,749
Year 8 : $1,380,916
Year 9 : $341,500
Year 10 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $140 - 5,246 - 65.58%
Level 2: 5000 - $80 - 3,960 - 79.20%
Level 3: 2000 - $50 - 1,603 - 80.17%
Level 4: 4000 - $35 - 3,152 - 78.80%
Luxury : 1000 - $250 - 799 - 79.93%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,466 - 73.32%
Farm Level 2: 1000 - $20 - 739 - 73.85%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %14,761 - 73.81%
Average Income per Game$1,585,761
Year to Date Revenue$25,372,181
Farm
Home Games Left26
Average Attendance - %2,205 - 73.50%
Average Income per Game$80,766
Year to Date Revenue$1,211,496

Expense

Pro Players Total Salaries$58,994,166
Pro Players Total Average Salaries$57,894,166
Farm Players Total Salaries$2,183,000
Farm Players Total Average Salaries$2,163,000
Coaches Total Salaries$2,016,000
Luxury Taxe Total$0
Special Salary Cap Value$7,370,000
Pro Year To Date Expenses$23,564,138
Farm Year To Date Expenses$1,060,708
Pro Salary Cap Per Days$316,495
Pro Salary Cap To Date$22,309,673
Farm Salary Cap Per Days$12,017
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,644,033
Farm Estimated Season Revenue$2,099,926
Pro Remaining Season Days113
Pro Expenses Per Days$336,445
Pro Estimated Expenses$38,018,285
Farm Remaining Season Days113
Farm Expenses Per Days$14,628
Farm Estimated Expenses$1,652,964
Estimated Season Expenses$39,671,249
Estimated Season Salary Cap$65,443,608
Estimate Under Maximum Salary Cap of $83,500,000$18,056,392
Estimate Over Minimum Salary Cap of $62,200,000 $3,243,608
Current Bank Account$62,401,534
Projected Bank Account$64,474,244

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $4,080,556
Petr Mrazek (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $3,091,806
Jimmy Howard (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $3,201,667
Danny DeKeyser (Out of Payroll) $5,000,000 (1)
-Salary Average Remaining : $2,772,685
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $2,537,269
Jonathan Ericsson (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,563,426
Tomas Tatar (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,228,611
Anthony Mantha (1 Way Contract) $3,300,000 (1)
-Salary Average Remaining : $2,071,667
Darnell Nurse (1 Way Contract) $3,200,000 (1)
-Salary Average Remaining : $2,008,889
Andreas Athanasiou (Out of Payroll) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Mattias Janmark (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Vladislav Namestnikov (1 Way Contract) $2,200,000 (2)
-Salary Average Remaining : $1,255,556
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,266,019
Matthew Tkachuk $1,775,000 (1)
-Salary Average Remaining : $1,114,306
Ivan Provorov $1,744,167 (1)
-Salary Average Remaining : $1,094,949
Michael Rasmussen $1,710,833 (3)
-Salary Average Remaining : $1,074,023
Alexey Marchenko (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,433,333
-Salary Average Remaining : $899,815
Tyler Bertuzzi (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $878,889
Evgeny Svechnikov $1,075,833 (1)
-Salary Average Remaining : $675,384
Korbinian Holzer (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Stanislav Galiev $1,000,000 (2)
-Salary Average Remaining : $627,778
Maxim Letunov (Out of Payroll) $925,000 (2)
-Salary Average Remaining : $580,694
Filip Hronek $913,333 (2)
-Salary Average Remaining : $573,370
Nikolay Goldobin (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $565,000
Markus Hannikainen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Average Remaining : $502,222
Angus Redmond $800,000 (2)
-Salary Average Remaining : $502,222
Alexander Burmistrov $700,000 (2)
-Salary Average Remaining : $439,444
Martin Frk $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players28
Salary Commitment
Year 7 : $66,994,166
Year 8 : $8,249,166
Year 9 : $1,710,833
Year 10 : $0
Salary Average Commitment
Year 7 : $65,310,833
Year 8 : $8,049,166
Year 9 : $1,710,833
Year 10 : $0
Salary Cap with 1 Way Contract
Year 7 : $65,310,833
Year 8 : $8,049,166
Year 9 : $1,710,833
Year 10 : $0

Farm Players Salaries

Andrei Markov $100,000 (2)
Salary Average Remaining : $62,778
Vili Saarijarvi $93,000 (2)
Salary Average Remaining : $58,383
Viktor Svedberg $90,000 (2)
Salary Average Remaining : $56,500
Anders Lindback $90,000 (2)
Salary Average Remaining : $56,500
Brendan Guhle $88,833 (2)
Salary Average Remaining : $55,768
Zach Nastasiuk $87,167 (2)
Salary Average Remaining : $54,721
Atte Engren $80,000 (2)
Salary Average Remaining : $50,222
Ben Meisner $80,000 (2)
Salary Average Remaining : $50,222
Taylor Doherty $80,000 (2)
Salary Average Remaining : $50,222
Ben Sexton $80,000 (2)
Salary Average Remaining : $50,222
Max Friberg $79,000 (2)
Salary Average Remaining : $49,594
Vladislav Kamenev (Out of Payroll) $75,000 (1)
Salary Average Remaining : $47,083
Brenden Kichton $75,000 (2)
Salary Average Remaining : $47,083
Sam Henley $70,000 (2)
Salary Average Remaining : $43,944
Christoph Bertschy $70,000 (2)
Salary Average Remaining : $43,944
Zack Stortini $70,000 (2)
Salary Average Remaining : $43,944
Jason Akeson $70,000 (2)
Salary Average Remaining : $43,944
Alex Krushelnyski $70,000 (2)
Salary Average Remaining : $43,944
Adam Krause $70,000 (2)
Salary Average Remaining : $43,944
Dustin Gazley $70,000 (2)
Salary Average Remaining : $43,944
Sergey Kalinin $70,000 (2)
Salary Average Remaining : $43,944
Kirill Gotovets $70,000 (2)
Salary Average Remaining : $43,944
Viktor Loov $70,000 (2)
Salary Average Remaining : $43,944
Teemu Pulkkinen $70,000 (2)
Salary Average Remaining : $43,944
Nail Yakupov $65,000 (1)
Salary Average Remaining : $40,806
Dmitrij Jaskin $65,000 (1)
Salary Average Remaining : $40,806
Jake Paterson $65,000 (1)
Salary Average Remaining : $40,806
Ryan Kujawinski $65,000 (1)
Salary Average Remaining : $28,250
Tomas Hyka $65,000 (1)
Salary Average Remaining : $40,806
James de Haas $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players30
Salary Commitment
Year 7 : $2,258,000
Year 8 : $1,793,000
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,238,000
Year 8 : $1,793,000
Year 9 : $0
Year 10 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6690 - $140 - 5,322 - 79.56%
Level 2: 5000 - $80 - 4,048 - 80.95%
Level 3: 2000 - $50 - 1,585 - 79.26%
Level 4: 4000 - $35 - 3,198 - 79.95%
Luxury : 1000 - $250 - 833 - 83.34%
Total Capacity :18690
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,511 - 75.54%
Farm Level 2: 1000 - $20 - 747 - 74.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %14,987 - 80.19%
Average Income per Game$1,615,338
Year to Date Revenue$22,614,725
Farm
Home Games Left25
Average Attendance - %2,258 - 75.27%
Average Income per Game$82,917
Year to Date Revenue$1,326,666

Expense

Pro Players Total Salaries$75,954,999
Pro Players Total Average Salaries$74,854,999
Farm Players Total Salaries$2,760,333
Farm Players Total Average Salaries$2,760,333
Coaches Total Salaries$1,925,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,946,798
Farm Year To Date Expenses$1,182,311
Pro Salary Cap Per Days$415,861
Pro Salary Cap To Date$27,722,669
Farm Salary Cap Per Days$14,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,614,112
Farm Estimated Season Revenue$2,072,916
Pro Remaining Season Days113
Pro Expenses Per Days$429,889
Pro Estimated Expenses$48,577,457
Farm Remaining Season Days113
Farm Expenses Per Days$18,113
Farm Estimated Expenses$2,046,769
Estimated Season Expenses$50,624,226
Estimated Season Salary Cap$74,714,962
Estimate Under Maximum Salary Cap of $83,500,000$8,785,038
Estimate Over Minimum Salary Cap of $62,200,000 $12,514,962
Current Bank Account$56,767,191
Projected Bank Account$51,829,993

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (6)
-Salary Average Remaining : $6,277,778
Paul Stastny (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $4,394,444
Matt Niskanen (1 Way Contract) $6,700,000 (2)
-Salary Average Remaining : $4,206,111
Nate Schmidt (1 Way Contract) $5,950,000 (6)
-Salary Average Remaining : $3,735,278
Rasmus Ristolainen (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,138,889
Thomas Vanek (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $2,981,944
Charlie Coyle (1 Way Contract) $4,250,000 (1)
-Salary Average Remaining : $2,008,889
David Perron (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,511,111
Sam Reinhart (1 Way Contract) $3,650,000 (1)
-Salary Average Remaining : $2,291,389
Patrik Laine $3,575,000 (1)
-Salary Average Remaining : $2,244,306
Sven Baertschi (1 Way Contract) $3,366,666 (2)
-Salary Average Remaining : $2,113,518
Mark Pysyk (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $1,695,000
Tomas Plekanec (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $2,300,000
-Salary Average Remaining : $1,443,889
Connor Hellebuyck (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $1,412,500
Oscar Lindberg (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,067,222
Roman Polak (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,098,611
Jake McCabe (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Tim Schaller (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Jason Pominville (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
MacKenzie Blackwood $913,333 (1)
-Salary Average Remaining : $573,370
Evan Rodrigues $750,000 (1)
-Salary Average Remaining : $470,833
Yannick Weber (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players22
Salary Commitment
Year 7 : $75,954,999
Year 8 : $39,316,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Average Commitment
Year 7 : $74,854,999
Year 8 : $39,316,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Cap with 1 Way Contract
Year 7 : $74,854,999
Year 8 : $39,316,666
Year 9 : $26,950,000
Year 10 : $15,950,000

Farm Players Salaries

Olli Juolevi $191,333 (3)
Salary Average Remaining : $120,115
Brandon Davidson $95,000 (2)
Salary Average Remaining : $59,639
Andy Andreoff $95,000 (2)
Salary Average Remaining : $59,639
Otto Koivula $92,500 (3)
Salary Average Remaining : $58,069
Mason Shaw $92,500 (3)
Salary Average Remaining : $58,069
Samuel Montembeault $92,500 (2)
Salary Average Remaining : $58,069
Calvin Petersen $92,500 (1)
Salary Average Remaining : $58,069
Sean Malone $92,500 (1)
Salary Average Remaining : $58,069
Joonas Lyytinen $90,000 (1)
Salary Average Remaining : $56,500
Jimmy Hayes $90,000 (1)
Salary Average Remaining : $56,500
Jordan Schroeder $80,000 (1)
Salary Average Remaining : $50,222
Warren Foegele $80,000 (2)
Salary Average Remaining : $50,222
Connor Bunnaman $79,000 (3)
Salary Average Remaining : $49,594
Austin Fyten $75,000 (2)
Salary Average Remaining : $47,083
Hubert Labrie $75,000 (2)
Salary Average Remaining : $47,083
Max McCormick $75,000 (2)
Salary Average Remaining : $47,083
Brandon Burlon $75,000 (1)
Salary Average Remaining : $47,083
Zach Trotman $75,000 (1)
Salary Average Remaining : $47,083
Felix Girard $75,000 (2)
Salary Average Remaining : $47,083
Rod Pelley $75,000 (1)
Salary Average Remaining : $47,083
Anthony Peluso $75,000 (2)
Salary Average Remaining : $47,083
David Ullstrom (Out of Payroll) $75,000 (1)
Salary Average Remaining : $47,083
Colin Greening $75,000 (1)
Salary Average Remaining : $47,083
Travis Barron $74,167 (3)
Salary Average Remaining : $46,560
Chaz Reddekopp $73,333 (3)
Salary Average Remaining : $46,037
Harri Sateri $70,000 (1)
Salary Average Remaining : $43,944
Justin Bailey $70,000 (1)
Salary Average Remaining : $43,944
Paul Thompson $67,500 (1)
Salary Average Remaining : $42,375
Nick Schneider $67,500 (3)
Salary Average Remaining : $42,375
Maxim Lamarche $65,000 (1)
Salary Average Remaining : $40,806
Mark McNeill $65,000 (1)
Salary Average Remaining : $40,806
Nikita Jevpalovs $65,000 (1)
Salary Average Remaining : $40,806
Nick Baptiste $65,000 (1)
Salary Average Remaining : $40,806
Jacob Cederholm $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players34
Salary Commitment
Year 7 : $2,760,333
Year 8 : $1,407,833
Year 9 : $670,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,760,333
Year 8 : $1,407,833
Year 9 : $670,333
Year 10 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 7153 - $140 - 5,324 - 74.43%
Level 2: 5000 - $80 - 3,845 - 76.90%
Level 3: 2000 - $50 - 1,559 - 77.94%
Level 4: 4000 - $35 - 3,116 - 77.89%
Luxury : 1000 - $250 - 801 - 80.08%
Total Capacity :19153
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,546 - 77.29%
Farm Level 2: 1000 - $20 - 753 - 75.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %14,644 - 76.46%
Average Income per Game$1,584,158
Year to Date Revenue$19,009,892
Farm
Home Games Left25
Average Attendance - %2,298 - 76.61%
Average Income per Game$84,571
Year to Date Revenue$1,353,132

Expense

Pro Players Total Salaries$77,923,333
Pro Players Total Average Salaries$78,048,333
Farm Players Total Salaries$3,107,333
Farm Players Total Average Salaries$3,042,333
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,036,150
Farm Year To Date Expenses$1,339,115
Pro Salary Cap Per Days$433,602
Pro Salary Cap To Date$29,482,692
Farm Salary Cap Per Days$16,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,940,572
Farm Estimated Season Revenue$2,114,269
Pro Remaining Season Days113
Pro Expenses Per Days$441,241
Pro Estimated Expenses$49,860,233
Farm Remaining Season Days113
Farm Expenses Per Days$20,319
Farm Estimated Expenses$2,296,047
Estimated Season Expenses$52,156,280
Estimated Season Salary Cap$78,479,718
Estimate Under Maximum Salary Cap of $83,500,000$5,020,282
Estimate Over Minimum Salary Cap of $62,200,000 $16,279,718
Current Bank Account$71,858,952
Projected Bank Account$67,757,513

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (6)
-Salary Average Remaining : $7,219,444
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
-Salary Average Remaining : $3,766,667
Loui Eriksson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
Semyon Varlamov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Mark Stone (1 Way Contract) $5,300,000 (2)
-Salary Average Remaining : $3,327,222
Mike Hoffman (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $3,452,778
Jonathan Marchessault (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $3,138,889
Michael Del Zotto (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $2,746,528
Cody Ceci (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $2,825,000
Troy Stecher (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,668,056
Carl Hagelin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Olli Maatta (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Darren Helm (1 Way Contract) $3,850,000 (1)
-Salary Average Remaining : $2,416,944
Mark Barberio (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,098,611
Patrik Berglund (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Thomas Chabot $1,223,333 (2)
-Salary Average Remaining : $767,981
Marcus Hogberg $850,000 (1)
-Salary Average Remaining : $533,611
Travis Boyd (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $502,222
Nathan Gerbe $750,000 (1)
-Salary Average Remaining : $470,833
Lee Stempniak (Out of Payroll) $750,000 (1)
-Salary Average Remaining : $470,833
Curtis Lazar (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Buddy Robinson $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players22
Salary Commitment
Year 7 : $78,673,333
Year 8 : $51,773,333
Year 9 : $28,000,000
Year 10 : $22,500,000
Salary Average Commitment
Year 7 : $78,798,333
Year 8 : $52,273,333
Year 9 : $28,000,000
Year 10 : $22,500,000
Salary Cap with 1 Way Contract
Year 7 : $78,798,333
Year 8 : $52,273,333
Year 9 : $28,000,000
Year 10 : $22,500,000

Farm Players Salaries

Alexei Emelin $350,000 (1)
Salary Average Remaining : $219,722
Jake Evans $135,000 (2)
Salary Average Remaining : $84,750
Klim Kostin $110,667 (2)
Salary Average Remaining : $69,474
Matt Beleskey $100,000 (1)
Salary Average Remaining : $62,778
Anton Forsberg $100,000 (2)
Salary Average Remaining : $62,778
Erik Burgdoerfer $95,000 (2)
Salary Average Remaining : $59,639
Matt Irwin $95,000 (2)
Salary Average Remaining : $59,639
Joey Anderson $92,500 (3)
Salary Average Remaining : $58,069
Lucas Johansen $92,500 (2)
Salary Average Remaining : $58,069
Pierre Engvall $92,500 (2)
Salary Average Remaining : $58,069
Lucas Carlsson $92,500 (3)
Salary Average Remaining : $58,069
Marko Dano $90,000 (2)
Salary Average Remaining : $56,500
Alex Nedeljkovic $89,417 (1)
Salary Average Remaining : $56,134
Adam Mascherin $88,000 (3)
Salary Average Remaining : $55,244
Yakov Trenin $86,333 (2)
Salary Average Remaining : $54,198
Carter Camper $85,000 (2)
Salary Average Remaining : $53,361
Terry Broadhurst $85,000 (1)
Salary Average Remaining : $53,361
Ryan Bourque $85,000 (1)
Salary Average Remaining : $53,361
Chris Driedger $85,000 (2)
Salary Average Remaining : $53,361
William Lagesson $75,833 (3)
Salary Average Remaining : $47,606
Nick Saracino $75,000 (2)
Salary Average Remaining : $47,083
Chris Casto $75,000 (2)
Salary Average Remaining : $47,083
Matt Marcinew $75,000 (2)
Salary Average Remaining : $47,083
Dennis Everberg $75,000 (1)
Salary Average Remaining : $47,083
Chris Kelly $75,000 (1)
Salary Average Remaining : $47,083
Andrew Hammond $75,000 (1)
Salary Average Remaining : $47,083
Chris Butler $70,000 (1)
Salary Average Remaining : $43,944
Thomas Di Pauli $70,000 (1)
Salary Average Remaining : $43,944
Brycen Martin $68,500 (1)
Salary Average Remaining : $43,003
Tobias Lindberg $65,000 (1)
Salary Average Remaining : $40,806
Maxime Fortunus $65,000 (1)
Salary Average Remaining : $40,806
Julius Honka $65,000 (1)
Salary Average Remaining : $0
Nathan Paetsch $65,000 (1)
Salary Average Remaining : $40,806
Vincent Dunn $63,583 (2)
Salary Average Remaining : $39,916
Total Farm Players34
Salary Commitment
Year 7 : $3,107,333
Year 8 : $1,704,416
Year 9 : $348,833
Year 10 : $0
Salary Average Commitment
Year 7 : $3,042,333
Year 8 : $1,704,416
Year 9 : $348,833
Year 10 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6700 - $140 - 5,174 - 77.22%
Level 2: 5000 - $80 - 3,914 - 78.28%
Level 3: 2000 - $50 - 1,566 - 78.31%
Level 4: 4000 - $35 - 3,079 - 76.97%
Luxury : 1000 - $250 - 807 - 80.69%
Total Capacity :18700
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,537 - 76.85%
Farm Level 2: 1000 - $20 - 742 - 74.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,540 - 77.75%
Average Income per Game$1,567,793
Year to Date Revenue$26,652,474
Farm
Home Games Left27
Average Attendance - %2,279 - 75.96%
Average Income per Game$83,944
Year to Date Revenue$1,175,218

Expense

Pro Players Total Salaries$65,419,725
Pro Players Total Average Salaries$66,513,059
Farm Players Total Salaries$3,031,195
Farm Players Total Average Salaries$3,031,195
Coaches Total Salaries$2,054,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,373,639
Farm Year To Date Expenses$1,320,860
Pro Salary Cap Per Days$369,517
Pro Salary Cap To Date$26,097,416
Farm Salary Cap Per Days$16,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,627,022
Farm Estimated Season Revenue$2,266,492
Pro Remaining Season Days113
Pro Expenses Per Days$372,105
Pro Estimated Expenses$42,047,865
Farm Remaining Season Days113
Farm Expenses Per Days$19,590
Farm Estimated Expenses$2,213,670
Estimated Season Expenses$44,261,535
Estimated Season Salary Cap$67,852,837
Estimate Under Maximum Salary Cap of $83,500,000$15,647,163
Estimate Over Minimum Salary Cap of $62,200,000 $5,652,837
Current Bank Account$97,315,490
Projected Bank Account$92,947,469

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $3,741,556
Nick Foligno (1 Way Contract) $5,600,000 (2)
-Salary Average Remaining : $3,473,704
Dominik Kahun (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $3,295,833
Zach Bogosian (Out of Payroll) $5,142,857 (1)
-Salary Average Remaining : $3,228,571
Martin Jones (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,264,444
David Savard (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $2,668,056
Victor Olofsson (1 Way Contract) $4,100,000 (1)
-Salary Average Remaining : $2,573,889
Brett Connolly (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $2,573,889
Joshua Morrissey (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,977,500
Phillip Danault (1 Way Contract) $3,083,300 (2)
-Salary Average Remaining : $1,935,627
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Jordan Weal (1 Way Contract) $2,850,000 (2)
-Salary Average Remaining : $1,789,167
Sam Miletic (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,757,778
Ty Lewis (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,757,778
Alex Barre-Boulet (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $1,632,222
Derek Forbort (1 Way Contract) $2,000,000 (5)
-Salary Average Remaining : $1,883,333
Ilya Lyubushkin (1 Way Contract) $1,850,000 (4)
-Salary Average Remaining : $1,161,389
Nick Ritchie (1 Way Contract) $1,498,925 (2)
-Salary Average Remaining : $940,992
Mathew Barzal $1,263,333 (2)
-Salary Average Remaining : $793,092
Joonas Korpisalo (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $721,944
Brandon Carlo $894,167 (1)
-Salary Average Remaining : $561,338
Max Lajoie $780,000 (2)
-Salary Average Remaining : $489,667
Troy Grosenick (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Mac Carruth (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $439,444
Total Pro Players24
Salary Commitment
Year 7 : $70,562,582
Year 8 : $44,725,558
Year 9 : $25,900,000
Year 10 : $15,950,000
Salary Average Commitment
Year 7 : $71,655,916
Year 8 : $44,618,892
Year 9 : $25,360,000
Year 10 : $14,910,000
Salary Cap with 1 Way Contract
Year 7 : $71,655,916
Year 8 : $44,618,892
Year 9 : $25,360,000
Year 10 : $14,910,000

Farm Players Salaries

Thatcher Demko $294,167 (1)
Salary Average Remaining : $184,671
Joe Colborne $150,000 (1)
Salary Average Remaining : $94,167
Mathias Bau $100,000 (1)
Salary Average Remaining : $62,778
Zack MacEwen $100,000 (1)
Salary Average Remaining : $62,778
C.J. Smith $100,000 (1)
Salary Average Remaining : $62,778
Eric Robinson $100,000 (2)
Salary Average Remaining : $62,778
Macoy Erkamps $100,000 (1)
Salary Average Remaining : $62,778
Cavan Fitzgerald $100,000 (1)
Salary Average Remaining : $62,778
Stefan LeBlanc $100,000 (1)
Salary Average Remaining : $62,778
Vince Pedrie $100,000 (1)
Salary Average Remaining : $62,778
Hunter Miska $100,000 (1)
Salary Average Remaining : $62,778
Jalen Smereck $100,000 (2)
Salary Average Remaining : $62,778
Austin Strand $100,000 (2)
Salary Average Remaining : $62,778
Ivan Kulbakov $100,000 (1)
Salary Average Remaining : $62,778
Frederik Tiffels $92,500 (1)
Salary Average Remaining : $58,069
Riley Stillman $90,000 (3)
Salary Average Remaining : $56,500
Dennis Cholowski $89,417 (3)
Salary Average Remaining : $56,134
Jonas Siegenthaler $88,833 (2)
Salary Average Remaining : $55,768
David Kase $85,000 (3)
Salary Average Remaining : $53,361
Kole Sherwood $77,778 (3)
Salary Average Remaining : $48,827
Skyler McKenzie $74,167 (3)
Salary Average Remaining : $46,560
Remi Elie (Out of Payroll) $70,000 (1)
Salary Average Remaining : $43,944
Matt Abt $70,000 (1)
Salary Average Remaining : $43,944
Desmond Bergin $70,000 (1)
Salary Average Remaining : $43,944
Denis Malgin $69,333 (1)
Salary Average Remaining : $43,526
Daniel Audette $67,500 (1)
Salary Average Remaining : $42,375
Frederik Gauthier $67,500 (1)
Salary Average Remaining : $42,375
Dalton Smith $65,000 (1)
Salary Average Remaining : $40,806
Matteo Gennaro $65,000 (1)
Salary Average Remaining : $40,806
Nick Moutrey $65,000 (1)
Salary Average Remaining : $40,806
Jakub Kovar $45,000 (1)
Salary Average Remaining : $28,250
Cameron Brown $45,000 (1)
Salary Average Remaining : $28,250
Daniel Muzito-Bagenda $45,000 (1)
Salary Average Remaining : $28,250
Tim Clifton $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players34
Salary Commitment
Year 7 : $3,031,195
Year 8 : $805,195
Year 9 : $416,362
Year 10 : $0
Salary Average Commitment
Year 7 : $3,031,195
Year 8 : $805,195
Year 9 : $416,362
Year 10 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6672 - $140 - 5,236 - 78.48%
Level 2: 5000 - $80 - 3,946 - 78.92%
Level 3: 2000 - $50 - 1,621 - 81.05%
Level 4: 4000 - $35 - 3,163 - 79.06%
Luxury : 1000 - $250 - 781 - 78.14%
Total Capacity :18672
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,532 - 76.60%
Farm Level 2: 1000 - $20 - 747 - 74.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %14,747 - 78.98%
Average Income per Game$1,579,444
Year to Date Revenue$22,112,217
Farm
Home Games Left28
Average Attendance - %2,279 - 75.98%
Average Income per Game$83,852
Year to Date Revenue$1,090,078

Expense

Pro Players Total Salaries$78,284,295
Pro Players Total Average Salaries$77,811,295
Farm Players Total Salaries$2,746,999
Farm Players Total Average Salaries$2,746,999
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,026,996
Farm Year To Date Expenses$1,261,687
Pro Salary Cap Per Days$432,285
Pro Salary Cap To Date$29,292,609
Farm Salary Cap Per Days$14,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,644,990
Farm Estimated Season Revenue$2,347,860
Pro Remaining Season Days113
Pro Expenses Per Days$443,246
Pro Estimated Expenses$50,086,798
Farm Remaining Season Days113
Farm Expenses Per Days$18,872
Farm Estimated Expenses$2,132,536
Estimated Season Expenses$52,219,334
Estimated Season Salary Cap$78,140,814
Estimate Under Maximum Salary Cap of $83,500,000$5,359,186
Estimate Over Minimum Salary Cap of $62,200,000 $15,940,814
Current Bank Account$65,444,518
Projected Bank Account$58,218,034

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,462 (2)
-Salary Average Remaining : $5,988,034
Braden Holtby (1 Way Contract) $8,000,000 (1)
-Salary Average Remaining : $4,080,556
John Carlson (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $4,912,361
Kevin Shattenkirk (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $3,766,667
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
Nick Bonino (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $2,636,667
Karl Alzner (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,636,667
Andrei Svechnikov $3,575,000 (3)
-Salary Average Remaining : $2,244,306
Jacob Trouba (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $2,418,200
Blake Comeau (1 Way Contract) $3,300,000 (2)
-Salary Average Remaining : $2,071,667
Marcus Foligno (1 Way Contract) $2,875,000 (2)
-Salary Average Remaining : $1,804,861
Tom Wilson (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,757,778
Carter Hutton (1 Way Contract) $2,750,000 (2)
-Salary Average Remaining : $1,726,389
Alexandre Burrows (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $1,569,444
Scott Laughton (1 Way Contract) $2,300,000 (2)
-Salary Average Remaining : $1,443,889
Chris Wideman (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Matt Grzelcyk (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $878,889
Christian Djoos (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Tanner Kero (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $753,333
Connor Carrick (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $753,333
Chandler Stephenson (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $659,167
Madison Bowey (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Danton Heinen $995,833 (1)
-Salary Average Remaining : $625,162
Sam Steel (Out of Payroll) $863,333 (3)
-Salary Average Remaining : $541,981
Total Pro Players24
Salary Commitment
Year 7 : $79,147,628
Year 8 : $53,601,795
Year 9 : $27,168,333
Year 10 : $19,700,000
Salary Average Commitment
Year 7 : $78,674,628
Year 8 : $53,978,795
Year 9 : $26,315,333
Year 10 : $17,677,000
Salary Cap with 1 Way Contract
Year 7 : $78,674,628
Year 8 : $53,978,795
Year 9 : $26,315,333
Year 10 : $17,677,000

Farm Players Salaries

Jannik Hansen $300,000 (1)
Salary Average Remaining : $188,333
Dylan Gambrell $113,750 (2)
Salary Average Remaining : $71,410
Logan Stanley $107,583 (3)
Salary Average Remaining : $67,538
Chris Thorburn $95,000 (1)
Salary Average Remaining : $59,639
Shane Hanna $95,000 (1)
Salary Average Remaining : $59,639
Deven Sideroff $93,583 (2)
Salary Average Remaining : $58,750
Peter Cehlarik $92,500 (1)
Salary Average Remaining : $58,069
Juho Lammikko $92,500 (1)
Salary Average Remaining : $58,069
Ryan MacInnis $89,417 (1)
Salary Average Remaining : $56,134
Adam Musil $85,500 (2)
Salary Average Remaining : $53,675
Colin Markison $85,000 (2)
Salary Average Remaining : $53,361
Scott Wedgewood $85,000 (2)
Salary Average Remaining : $53,361
Jake Chelios $85,000 (1)
Salary Average Remaining : $53,361
Ryan Reaves $85,000 (2)
Salary Average Remaining : $53,361
Logan Day $85,000 (2)
Salary Average Remaining : $53,361
Patrice Cormier $85,000 (1)
Salary Average Remaining : $53,361
Beck Malenstyn $77,333 (3)
Salary Average Remaining : $48,548
Callum Booth $75,833 (3)
Salary Average Remaining : $47,606
Daniel Brickley $75,000 (2)
Salary Average Remaining : $47,083
Jeremy Smith $75,000 (1)
Salary Average Remaining : $47,083
John Ramage (Out of Payroll) $75,000 (1)
Salary Average Remaining : $47,083
Matt Lorito $75,000 (2)
Salary Average Remaining : $47,083
Mike Sislo $75,000 (1)
Salary Average Remaining : $47,083
Philip Samuelsson $70,000 (2)
Salary Average Remaining : $43,944
Brian Pinho $70,000 (1)
Salary Average Remaining : $43,944
Liam OBrien $70,000 (1)
Salary Average Remaining : $43,944
Bogdan Kiselevich $70,000 (1)
Salary Average Remaining : $43,944
Ben Thomas $69,000 (1)
Salary Average Remaining : $43,317
Colin Blackwell $67,500 (1)
Salary Average Remaining : $42,375
Matt Puempel $67,500 (1)
Salary Average Remaining : $42,375
Kevin Lalande $60,000 (1)
Salary Average Remaining : $37,667
Total Farm Players31
Salary Commitment
Year 7 : $2,746,999
Year 8 : $1,113,582
Year 9 : $260,749
Year 10 : $0
Salary Average Commitment
Year 7 : $2,746,999
Year 8 : $1,113,582
Year 9 : $260,749
Year 10 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5625 - $138 - 5,489 - 97.59%
Level 2: 5000 - $74 - 4,710 - 94.20%
Level 3: 2000 - $40 - 1,830 - 91.49%
Level 4: 4000 - $29 - 3,851 - 96.28%
Luxury : 1000 - $243 - 945 - 94.51%
Total Capacity :17625
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,468 - 73.42%
Farm Level 2: 1000 - $20 - 762 - 76.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %16,825 - 95.46%
Average Income per Game$1,689,485
Year to Date Revenue$27,031,759
Farm
Home Games Left24
Average Attendance - %2,230 - 74.34%
Average Income per Game$81,372
Year to Date Revenue$1,383,316

Expense

Pro Players Total Salaries$67,225,000
Pro Players Total Average Salaries$66,741,667
Farm Players Total Salaries$3,696,750
Farm Players Total Average Salaries$3,696,750
Coaches Total Salaries$1,878,840
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,576,971
Farm Year To Date Expenses$1,532,955
Pro Salary Cap Per Days$343,009
Pro Salary Cap To Date$24,809,673
Farm Salary Cap Per Days$19,982
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,237,123
Farm Estimated Season Revenue$1,952,917
Pro Remaining Season Days113
Pro Expenses Per Days$381,410
Pro Estimated Expenses$43,099,330
Farm Remaining Season Days113
Farm Expenses Per Days$23,038
Farm Estimated Expenses$2,603,294
Estimated Season Expenses$45,702,624
Estimated Season Salary Cap$63,569,690
Estimate Under Maximum Salary Cap of $83,500,000$19,930,310
Estimate Over Minimum Salary Cap of $62,200,000 $1,369,690
Current Bank Account$126,658,869
Projected Bank Account$125,146,285

Pro Players Salaries

Artemi Panarin (1 Way Contract) $9,500,000 (2)
-Salary Average Remaining : $5,963,889
Patrik Nemeth (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Mikko Koskinen (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Marcus Johansson (Out of Payroll) $5,250,000 (2)
-Salary Average Remaining : $3,138,889
Atte Tolvanen (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Average Remaining : $2,197,222
Valeri Nichushkin (1 Way Contract) $2,950,000 (2)
-Salary Average Remaining : $1,851,944
Erik Haula (1 Way Contract) $2,750,000 (1)
-Salary Average Remaining : $1,726,389
Juuso Riikola (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $1,569,444
Pavel Francouz (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $1,569,444
Tobias Rieder (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Adrian Kempe (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $1,255,556
Lawrence Pilut (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Jacob Nilsson (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Calle Jarnkrok (1 Way Contract) $2,000,000 (4)
-Salary Average Remaining : $1,255,556
Antti Niemi (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
-Salary Average Remaining : $1,130,000
Sven Andrighetto (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,516,667
-Salary Average Remaining : $952,130
Ville Meskanen (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Erik Gustafsson (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $753,333
David Kampf (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $627,778
Oscar Dansk (1 Way Contract) $850,000 (1)
-Salary Average Remaining : $533,611
Teddy Blueger (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $470,833
Dean Kukan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $455,139
Martin Marincin (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Luca Sbisa (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players26
Salary Commitment
Year 7 : $67,225,000
Year 8 : $40,450,000
Year 9 : $16,000,000
Year 10 : $2,000,000
Salary Average Commitment
Year 7 : $66,741,667
Year 8 : $40,200,000
Year 9 : $16,000,000
Year 10 : $2,000,000
Salary Cap with 1 Way Contract
Year 7 : $66,741,667
Year 8 : $40,200,000
Year 9 : $16,000,000
Year 10 : $2,000,000

Farm Players Salaries

Alexander Nylander $174,417 (1)
Salary Average Remaining : $109,495
Mikhail Sergachev $174,417 (2)
Salary Average Remaining : $109,495
Ilya Samsonov $147,500 (3)
Salary Average Remaining : $92,597
Kristian Vesalainen $146,083 (3)
Salary Average Remaining : $91,708
Saku Maenalanen $127,500 (1)
Salary Average Remaining : $80,042
Kristian Reichel $100,000 (2)
Salary Average Remaining : $62,778
Filip Sandberg $100,000 (1)
Salary Average Remaining : $62,778
Alexander True (Out of Payroll) $100,000 (1)
Salary Average Remaining : $62,778
Radim Simek $100,000 (1)
Salary Average Remaining : $62,778
Jan Kovar $100,000 (2)
Salary Average Remaining : $62,778
Michal Cajkovsky $100,000 (1)
Salary Average Remaining : $62,778
Philip Holm $100,000 (2)
Salary Average Remaining : $62,778
Rudolfs Balcers $92,500 (2)
Salary Average Remaining : $58,069
Jens Looke $92,500 (2)
Salary Average Remaining : $58,069
Alex Lintuniemi $92,500 (1)
Salary Average Remaining : $58,069
Rasmus Asplund $92,500 (3)
Salary Average Remaining : $58,069
Andrei Mironov $92,500 (1)
Salary Average Remaining : $58,069
Carl Dahlstrom $92,500 (1)
Salary Average Remaining : $58,069
Carl Grundstrom $92,500 (3)
Salary Average Remaining : $58,069
Christoffer Ehn $92,500 (3)
Salary Average Remaining : $58,069
Joona Koppanen $91,083 (3)
Salary Average Remaining : $57,180
Filip Chlapik $89,417 (2)
Salary Average Remaining : $56,134
Oliver Kylington $86,333 (1)
Salary Average Remaining : $54,198
Ludwig Bystrom $85,000 (1)
Salary Average Remaining : $53,361
Lucas Wallmark $75,000 (1)
Salary Average Remaining : $47,083
Juuso Ikonen $70,000 (2)
Salary Average Remaining : $43,944
Patrick Russell $70,000 (1)
Salary Average Remaining : $43,944
Kalle Kossila $70,000 (1)
Salary Average Remaining : $43,944
Daniel Zaar $70,000 (2)
Salary Average Remaining : $43,944
Michael Lindqvist $70,000 (2)
Salary Average Remaining : $43,944
Gustav Olofsson $70,000 (1)
Salary Average Remaining : $43,944
Linus Arnesson $70,000 (2)
Salary Average Remaining : $43,944
Christopher Gibson $67,500 (1)
Salary Average Remaining : $42,375
Kasimir Kaskisuo $67,500 (1)
Salary Average Remaining : $42,375
Markus Eisenschmid $65,000 (1)
Salary Average Remaining : $40,806
Malte Stromwall $65,000 (1)
Salary Average Remaining : $40,806
Ville Pokka $65,000 (1)
Salary Average Remaining : $40,806
Nicklas Jensen $65,000 (1)
Salary Average Remaining : $40,806
Dmitry Osipov $65,000 (1)
Salary Average Remaining : $40,806
Sergey Tolchinsky $65,000 (1)
Salary Average Remaining : $40,806
Jan Lukas $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players41
Salary Commitment
Year 7 : $3,696,750
Year 8 : $1,691,000
Year 9 : $662,166
Year 10 : $0
Salary Average Commitment
Year 7 : $3,696,750
Year 8 : $1,691,000
Year 9 : $662,166
Year 10 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7519 - $140 - 5,353 - 71.19%
Level 2: 5000 - $80 - 4,038 - 80.77%
Level 3: 2000 - $50 - 1,585 - 79.25%
Level 4: 4000 - $35 - 3,200 - 80.01%
Luxury : 1000 - $250 - 795 - 79.48%
Total Capacity :19519
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,497 - 74.85%
Farm Level 2: 1000 - $20 - 754 - 75.43%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %14,971 - 76.70%
Average Income per Game$1,608,685
Year to Date Revenue$25,738,965
Farm
Home Games Left25
Average Attendance - %2,251 - 75.04%
Average Income per Game$82,460
Year to Date Revenue$1,319,362

Expense

Pro Players Total Salaries$78,535,833
Pro Players Total Average Salaries$79,102,500
Farm Players Total Salaries$2,907,750
Farm Players Total Average Salaries$2,907,750
Coaches Total Salaries$2,254,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,064,169
Farm Year To Date Expenses$1,374,181
Pro Salary Cap Per Days$439,458
Pro Salary Cap To Date$28,340,856
Farm Salary Cap Per Days$16,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,217,133
Farm Estimated Season Revenue$2,061,503
Pro Remaining Season Days113
Pro Expenses Per Days$444,864
Pro Estimated Expenses$50,269,632
Farm Remaining Season Days113
Farm Expenses Per Days$20,126
Farm Estimated Expenses$2,274,238
Estimated Season Expenses$52,543,870
Estimated Season Salary Cap$77,999,610
Estimate Under Maximum Salary Cap of $83,500,000$5,500,390
Estimate Over Minimum Salary Cap of $62,200,000 $15,799,610
Current Bank Account$71,435,206
Projected Bank Account$61,169,972

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (6)
-Salary Average Remaining : $5,806,944
Claude Giroux (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $5,022,222
Keith Yandle (1 Way Contract) $6,350,000 (1)
-Salary Average Remaining : $3,986,389
Wayne Simmonds (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Jonathan Drouin (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $3,452,778
Tyler Bozak (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,138,889
Shayne Gostisbehere (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $2,825,000
James Neal (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $2,825,000
Sean Couturier (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,511,111
Niklas Hjalmarsson (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,552,963
Jean-Gabriel Pageau (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $2,448,333
Kasperi Kapanen (1 Way Contract) $3,200,000 (3)
-Salary Average Remaining : $2,008,889
John Moore (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $1,726,389
Jason Demers (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Philipp Grubauer (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Luke Schenn (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $1,067,222
Brock McGinn (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $753,333
Nick Cousins (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Max Veronneau $1,000,000 (2)
-Salary Average Remaining : $627,778
Anthony Cirelli $935,833 (2)
-Salary Average Remaining : $587,495
Jaycob Megna $900,000 (2)
-Salary Average Remaining : $565,000
Casey DeSmith $850,000 (1)
-Salary Average Remaining : $533,611
Total Pro Players22
Salary Commitment
Year 7 : $78,535,833
Year 8 : $51,635,833
Year 9 : $44,900,000
Year 10 : $22,000,000
Salary Average Commitment
Year 7 : $79,102,500
Year 8 : $51,435,833
Year 9 : $44,700,000
Year 10 : $22,000,000
Salary Cap with 1 Way Contract
Year 7 : $79,102,500
Year 8 : $51,435,833
Year 9 : $44,700,000
Year 10 : $22,000,000

Farm Players Salaries

Eeli Tolvanen $311,500 (3)
Salary Average Remaining : $195,553
Patrick Brown $95,000 (2)
Salary Average Remaining : $59,639
Matt Donovan $95,000 (2)
Salary Average Remaining : $59,639
Matt Tennyson $95,000 (2)
Salary Average Remaining : $59,639
Erik Condra $95,000 (2)
Salary Average Remaining : $59,639
Phil Varone $95,000 (2)
Salary Average Remaining : $59,639
Steve Bernier $95,000 (2)
Salary Average Remaining : $59,639
Jean-Francois Berube $95,000 (1)
Salary Average Remaining : $59,639
Ryan Mantha $92,500 (2)
Salary Average Remaining : $58,069
Merrick Madsen $92,500 (2)
Salary Average Remaining : $58,069
Sebastian Aho 1996 (Out of Payroll) $92,500 (2)
Salary Average Remaining : $58,069
Dominic Turgeon $91,917 (1)
Salary Average Remaining : $57,703
Tommy Cross $90,000 (2)
Salary Average Remaining : $56,500
Brian Gibbons $90,000 (2)
Salary Average Remaining : $56,500
Sam Lofquist $90,000 (2)
Salary Average Remaining : $56,500
Rasmus Sandin $89,417 (3)
Salary Average Remaining : $56,134
Mason McDonald $89,417 (2)
Salary Average Remaining : $56,134
Carter Hart $86,333 (3)
Salary Average Remaining : $54,198
Joel Lowry $85,000 (2)
Salary Average Remaining : $53,361
Dennis Robertson (Out of Payroll) $85,000 (2)
Salary Average Remaining : $53,361
Adam Cracknell $85,000 (1)
Salary Average Remaining : $53,361
Steven Swavely $85,000 (2)
Salary Average Remaining : $53,361
Francis Perron $78,333 (1)
Salary Average Remaining : $49,176
Vincent Arseneau $75,000 (2)
Salary Average Remaining : $47,083
Connor Jones $75,000 (1)
Salary Average Remaining : $47,083
Tyler Randell $75,000 (1)
Salary Average Remaining : $47,083
Chris DiDomenico $75,000 (1)
Salary Average Remaining : $47,083
Bobby Sanguinetti $75,000 (2)
Salary Average Remaining : $47,083
Carter Bancks $75,000 (1)
Salary Average Remaining : $47,083
Dante Salituro $73,333 (2)
Salary Average Remaining : $46,037
Reece Willcox $67,500 (1)
Salary Average Remaining : $42,375
Francis Beauvillier $65,000 (1)
Salary Average Remaining : $40,806
Ryan Murphy $65,000 (1)
Salary Average Remaining : $40,806
Reid Petryk $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players34
Salary Commitment
Year 7 : $3,085,250
Year 8 : $2,172,500
Year 9 : $487,250
Year 10 : $0
Salary Average Commitment
Year 7 : $3,085,250
Year 8 : $2,172,500
Year 9 : $487,250
Year 10 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6680 - $140 - 5,303 - 79.39%
Level 2: 5000 - $80 - 3,985 - 79.70%
Level 3: 2000 - $50 - 1,583 - 79.15%
Level 4: 4000 - $35 - 3,081 - 77.03%
Luxury : 1000 - $250 - 822 - 82.19%
Total Capacity :18680
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,492 - 74.62%
Farm Level 2: 1000 - $20 - 752 - 75.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,774 - 79.09%
Average Income per Game$1,599,110
Year to Date Revenue$23,986,644
Farm
Home Games Left25
Average Attendance - %2,244 - 74.81%
Average Income per Game$82,204
Year to Date Revenue$1,315,270

Expense

Pro Players Total Salaries$82,215,000
Pro Players Total Average Salaries$81,115,000
Farm Players Total Salaries$2,586,583
Farm Players Total Average Salaries$2,586,583
Coaches Total Salaries$1,695,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,266,255
Farm Year To Date Expenses$1,099,890
Pro Salary Cap Per Days$450,639
Pro Salary Cap To Date$30,243,459
Farm Salary Cap Per Days$14,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,576,850
Farm Estimated Season Revenue$2,055,109
Pro Remaining Season Days113
Pro Expenses Per Days$463,417
Pro Estimated Expenses$52,366,121
Farm Remaining Season Days113
Farm Expenses Per Days$17,120
Farm Estimated Expenses$1,934,560
Estimated Season Expenses$54,300,681
Estimated Season Salary Cap$81,165,666
Estimate Under Maximum Salary Cap of $83,500,000$2,334,334
Estimate Over Minimum Salary Cap of $62,200,000 $18,965,666
Current Bank Account$89,445,505
Projected Bank Account$78,776,783

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (3)
-Salary Average Remaining : $5,963,889
Justin Faulk (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,138,889
Phil Kessel (1 Way Contract) $5,940,000 (1)
-Salary Average Remaining : $3,729,000
Adam Henrique (1 Way Contract) $5,825,000 (5)
-Salary Average Remaining : $3,656,806
Jordan Eberle (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $3,452,778
Jason Zucker (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $3,452,778
Mats Zuccarello (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,076,111
Antti Raanta (1 Way Contract) $4,700,000 (1)
-Salary Average Remaining : $2,950,556
Brett Pesce (1 Way Contract) $4,025,000 (5)
-Salary Average Remaining : $2,526,806
Andrew MacDonald (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $2,385,556
Auston Matthews $3,775,000 (1)
-Salary Average Remaining : $2,369,861
Jakub Vrana (1 Way Contract) $3,350,000 (2)
-Salary Average Remaining : $2,103,056
Brendan Gallagher (1 Way Contract) $3,250,000 (2)
-Salary Average Remaining : $2,040,278
Michael Grabner (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Mike Smith (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Eric Gryba (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $1,569,444
Alex Chiasson (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $1,130,000
Michael Raffl (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $1,130,000
Colton Sceviour (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Jon Merrill (1 Way Contract) $1,350,000 (2)
-Salary Average Remaining : $847,500
Jason Garrison $1,000,000 (2)
-Salary Average Remaining : $627,778
Total Pro Players21
Salary Commitment
Year 7 : $82,215,000
Year 8 : $47,400,000
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Average Commitment
Year 7 : $81,115,000
Year 8 : $47,400,000
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Cap with 1 Way Contract
Year 7 : $81,115,000
Year 8 : $47,400,000
Year 9 : $30,350,000
Year 10 : $20,850,000

Farm Players Salaries

Steve Mason $200,000 (1)
Salary Average Remaining : $125,556
Jakub Zboril $128,833 (2)
Salary Average Remaining : $80,879
Brooks Macek $100,000 (2)
Salary Average Remaining : $62,778
Robin Norell $92,500 (1)
Salary Average Remaining : $58,069
Dylan Sadowy $92,500 (1)
Salary Average Remaining : $58,069
Dominic Toninato $92,500 (1)
Salary Average Remaining : $58,069
Jack Kopacka $91,083 (3)
Salary Average Remaining : $57,180
Filip Gustavsson $91,083 (2)
Salary Average Remaining : $57,180
Garrett Pilon $89,417 (3)
Salary Average Remaining : $56,134
Jeremy Lauzon $87,167 (2)
Salary Average Remaining : $54,721
Vitek Vanecek $86,333 (1)
Salary Average Remaining : $54,198
Reid Gardiner $85,000 (2)
Salary Average Remaining : $53,361
Cody McLeod $85,000 (1)
Salary Average Remaining : $53,361
Libor Sulak $85,000 (2)
Salary Average Remaining : $53,361
Eric Tangradi $85,000 (1)
Salary Average Remaining : $53,361
Gabriel Fontaine $73,667 (2)
Salary Average Remaining : $46,246
Sam Herr $70,000 (2)
Salary Average Remaining : $43,944
Phil Di Giuseppe $70,000 (1)
Salary Average Remaining : $43,944
Trevor Carrick $70,000 (2)
Salary Average Remaining : $43,944
Cam Maclise $70,000 (1)
Salary Average Remaining : $43,944
Keegan Lowe $67,500 (1)
Salary Average Remaining : $42,375
Scooter Vaughan $65,000 (1)
Salary Average Remaining : $40,806
Troy Bourke $65,000 (1)
Salary Average Remaining : $40,806
Guillaume Lepine $65,000 (1)
Salary Average Remaining : $40,806
Taylor Leier $65,000 (1)
Salary Average Remaining : $40,806
Brent Pedersen $65,000 (1)
Salary Average Remaining : $40,806
Tyler Ganly $64,000 (2)
Salary Average Remaining : $40,178
Danny Moynihan $60,000 (1)
Salary Average Remaining : $37,667
Josh Hennessy $60,000 (1)
Salary Average Remaining : $37,667
Matej Machovsky $60,000 (1)
Salary Average Remaining : $37,667
Jaime Sifers (Out of Payroll) $55,000 (1)
Salary Average Remaining : $34,528
Dan Kelly $50,000 (1)
Salary Average Remaining : $31,389
Total Farm Players32
Salary Commitment
Year 7 : $2,586,583
Year 8 : $1,035,250
Year 9 : $180,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,586,583
Year 8 : $1,035,250
Year 9 : $180,500
Year 10 : $0

Islanders

Islanders is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5795 - $140 - 5,306 - 91.56%
Level 2: 3000 - $80 - 3,000 - 100.00%
Level 3: 2000 - $50 - 1,615 - 80.75%
Level 4: 4000 - $35 - 3,155 - 78.88%
Luxury : 1000 - $250 - 796 - 79.62%
Total Capacity :15795
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,506 - 75.30%
Farm Level 2: 1000 - $20 - 762 - 76.21%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %13,873 - 87.83%
Average Income per Game$1,510,391
Year to Date Revenue$22,655,865
Farm
Home Games Left26
Average Attendance - %2,268 - 75.60%
Average Income per Game$83,028
Year to Date Revenue$1,245,420

Expense

Pro Players Total Salaries$83,838,461
Pro Players Total Average Salaries$83,746,794
Farm Players Total Salaries$2,843,000
Farm Players Total Average Salaries$2,843,000
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,181,808
Farm Year To Date Expenses$1,213,071
Pro Salary Cap Per Days$465,260
Pro Salary Cap To Date$31,217,142
Farm Salary Cap Per Days$15,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,270,166
Farm Estimated Season Revenue$2,158,728
Pro Remaining Season Days113
Pro Expenses Per Days$479,658
Pro Estimated Expenses$54,201,354
Farm Remaining Season Days113
Farm Expenses Per Days$18,294
Farm Estimated Expenses$2,067,222
Estimated Season Expenses$56,268,576
Estimated Season Salary Cap$83,791,522
Estimate Under Maximum Salary Cap of $83,500,000-$291,522
Estimate Over Minimum Salary Cap of $62,200,000 $21,591,522
Current Bank Account$49,865,999
Projected Bank Account$35,026,317

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (6)
-Salary Average Remaining : $7,847,222
Zach Parise (1 Way Contract) $7,538,461 (6)
-Salary Average Remaining : $4,732,478
Henrik Lundqvist (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $5,231,481
Mark Giordano (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $4,315,972
Dustin Brown (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $4,394,444
Derek Stepan (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $3,138,889
Zdeno Chara (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,138,889
Chris Kreider (1 Way Contract) $4,625,000 (1)
-Salary Average Remaining : $2,903,472
Tyler Toffoli (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $2,699,444
Sami Vatanen (1 Way Contract) $4,200,000 (2)
-Salary Average Remaining : $2,291,389
Justin Abdelkader (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $2,197,222
Devin Shore (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Riley Nash (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,098,611
Ryan Pulock (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,098,611
Adam Pelech (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Scott Mayfield (1 Way Contract) $1,450,000 (4)
-Salary Average Remaining : $910,278
Ryan Callahan (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $878,889
Kyle Brodziak (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $721,944
Robert Bortuzzo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $690,556
Pheonix Copley (1 Way Contract) $1,100,000 (3)
-Salary Average Remaining : $690,556
Eddie Lack (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $627,778
Pavel Buchnevich $925,000 (1)
-Salary Average Remaining : $580,694
Total Pro Players22
Salary Commitment
Year 7 : $83,838,461
Year 8 : $35,488,461
Year 9 : $22,588,461
Year 10 : $21,488,461
Salary Average Commitment
Year 7 : $83,746,794
Year 8 : $35,038,461
Year 9 : $22,588,461
Year 10 : $21,488,461
Salary Cap with 1 Way Contract
Year 7 : $83,746,794
Year 8 : $35,038,461
Year 9 : $22,588,461
Year 10 : $21,488,461

Farm Players Salaries

Tommy Wingels $275,000 (1)
Salary Average Remaining : $172,639
Joshua Ho-Sang $107,583 (1)
Salary Average Remaining : $67,538
Patrick Wiercioch $95,000 (1)
Salary Average Remaining : $59,639
Niklas Svedberg $95,000 (1)
Salary Average Remaining : $59,639
Eamon McAdam $95,000 (1)
Salary Average Remaining : $59,639
Jake Bischoff $92,500 (1)
Salary Average Remaining : $58,069
Justin Kirkland $92,500 (1)
Salary Average Remaining : $58,069
Austin Wagner $92,500 (2)
Salary Average Remaining : $58,069
Joey Daccord $92,500 (2)
Salary Average Remaining : $58,069
David Desharnais $90,000 (1)
Salary Average Remaining : $56,500
Roland McKeown $89,417 (1)
Salary Average Remaining : $56,134
Ryan Wilson $85,000 (1)
Salary Average Remaining : $53,361
Jared Boll $85,000 (1)
Salary Average Remaining : $53,361
Zac Dalpe $85,000 (1)
Salary Average Remaining : $53,361
Matt Frattin $85,000 (1)
Salary Average Remaining : $53,361
Clarke MacArthur $85,000 (1)
Salary Average Remaining : $53,361
Mark Zengerle $85,000 (1)
Salary Average Remaining : $53,361
Doyle Somerby $75,000 (1)
Salary Average Remaining : $47,083
Adam Gilmour $75,000 (2)
Salary Average Remaining : $47,083
Alan Quine $73,500 (1)
Salary Average Remaining : $46,142
Simon Bourque $72,000 (2)
Salary Average Remaining : $45,200
Brett Findlay $70,000 (2)
Salary Average Remaining : $43,944
Chris Stewart $70,000 (2)
Salary Average Remaining : $43,944
Anton Lander $70,000 (2)
Salary Average Remaining : $43,944
Robbie Russo (Out of Payroll) $70,000 (1)
Salary Average Remaining : $43,944
Taylor Beck $70,000 (2)
Salary Average Remaining : $43,944
Adam Payerl $70,000 (3)
Salary Average Remaining : $43,944
Simon Despres $70,000 (2)
Salary Average Remaining : $43,944
Julien Nantel $68,000 (2)
Salary Average Remaining : $42,689
Kyle Burroughs $67,500 (1)
Salary Average Remaining : $42,375
Cam Barker $65,000 (1)
Salary Average Remaining : $40,806
Luke Gazdic $65,000 (1)
Salary Average Remaining : $40,806
Jordan Caron $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players33
Salary Commitment
Year 7 : $2,843,000
Year 8 : $820,000
Year 9 : $70,000
Year 10 : $0
Salary Average Commitment
Year 7 : $2,843,000
Year 8 : $820,000
Year 9 : $70,000
Year 10 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6087 - $140 - 5,074 - 83.36%
Level 2: 5000 - $80 - 4,037 - 80.74%
Level 3: 2000 - $50 - 1,608 - 80.40%
Level 4: 4000 - $35 - 3,158 - 78.94%
Luxury : 1000 - $250 - 799 - 79.93%
Total Capacity :18087
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,488 - 74.39%
Farm Level 2: 1000 - $20 - 743 - 74.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,676 - 81.14%
Average Income per Game$1,566,443
Year to Date Revenue$26,629,525
Farm
Home Games Left27
Average Attendance - %2,230 - 74.34%
Average Income per Game$81,794
Year to Date Revenue$1,145,122

Expense

Pro Players Total Salaries$73,410,833
Pro Players Total Average Salaries$73,515,833
Farm Players Total Salaries$2,612,917
Farm Players Total Average Salaries$2,612,917
Coaches Total Salaries$1,746,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,734,706
Farm Year To Date Expenses$1,172,557
Pro Salary Cap Per Days$408,421
Pro Salary Cap To Date$27,172,617
Farm Salary Cap Per Days$14,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,594,624
Farm Estimated Season Revenue$2,208,450
Pro Remaining Season Days113
Pro Expenses Per Days$415,038
Pro Estimated Expenses$46,899,294
Farm Remaining Season Days113
Farm Expenses Per Days$17,016
Farm Estimated Expenses$1,922,808
Estimated Season Expenses$48,822,102
Estimated Season Salary Cap$73,324,190
Estimate Under Maximum Salary Cap of $83,500,000$10,175,810
Estimate Over Minimum Salary Cap of $62,200,000 $11,124,190
Current Bank Account$50,243,812
Projected Bank Account$41,224,784

Pro Players Salaries

David Backes (1 Way Contract) $8,000,000 (2)
-Salary Average Remaining : $5,053,611
Dustin Byfuglien (1 Way Contract) $7,600,000 (2)
-Salary Average Remaining : $4,771,111
Kris Letang (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $4,551,389
Sean Monahan (1 Way Contract) $6,500,000 (3)
-Salary Average Remaining : $4,099,389
Troy Brouwer (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,154,583
Taro Hirose (1 Way Contract) $4,600,000 (1)
-Salary Average Remaining : $2,887,778
Matt Murray (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,511,111
Bryan Rust (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $2,197,222
Brady Tkachuk $3,425,000 (3)
-Salary Average Remaining : $2,150,139
Zack Smith (1 Way Contract) $3,200,000 (1)
-Salary Average Remaining : $2,008,889
Matt Luff (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $1,946,111
Antti Suomela (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $1,632,222
Thomas Hickey (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $1,569,444
Dylan Coghlan (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Jamie Oleksiak (1 Way Contract) $2,137,500 (2)
-Salary Average Remaining : $1,341,875
Scott Harrington (Out of Payroll) $1,633,333 (3)
-Salary Average Remaining : $1,025,370
Logan OConnor (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Scott Wilson (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $659,167
Barclay Goodrow (1 Way Contract) $925,000 (2)
-Salary Average Remaining : $580,694
Anthony DeAngelo $925,000 (1)
-Salary Average Remaining : $580,694
Jake Guentzel $925,000 (1)
-Salary Average Remaining : $580,694
Cale Fleury $883,333 (3)
-Salary Average Remaining : $554,537
Dryden Hunt $715,000 (1)
-Salary Average Remaining : $448,861
Tristan Jarry (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $423,750
Total Pro Players24
Salary Commitment
Year 7 : $75,044,166
Year 8 : $44,354,166
Year 9 : $25,691,666
Year 10 : $7,250,000
Salary Average Commitment
Year 7 : $75,149,166
Year 8 : $44,434,166
Year 9 : $25,721,666
Year 10 : $7,250,000
Salary Cap with 1 Way Contract
Year 7 : $75,149,166
Year 8 : $44,434,166
Year 9 : $25,721,666
Year 10 : $7,250,000

Farm Players Salaries

Jayden Halbgewachs $100,000 (1)
Salary Average Remaining : $62,778
Evan Weinger $100,000 (2)
Salary Average Remaining : $62,778
Matt Fonteyne $100,000 (1)
Salary Average Remaining : $62,778
Brayden Burke (Out of Payroll) $100,000 (2)
Salary Average Remaining : $62,778
Kyle Clifford $100,000 (1)
Salary Average Remaining : $62,778
Josiah Didier $100,000 (1)
Salary Average Remaining : $62,778
Brooks Laich $100,000 (1)
Salary Average Remaining : $62,778
Joel Messner $100,000 (1)
Salary Average Remaining : $62,778
Connor LaCouvee $100,000 (2)
Salary Average Remaining : $62,778
Anthony Stolarz $100,000 (2)
Salary Average Remaining : $62,778
Josh Dickinson $100,000 (2)
Salary Average Remaining : $62,778
Josh McArdle $100,000 (1)
Salary Average Remaining : $62,778
Louie Belpedio $92,500 (1)
Salary Average Remaining : $58,069
Mike Amadio $92,500 (1)
Salary Average Remaining : $58,069
Chase Pearson $92,500 (2)
Salary Average Remaining : $58,069
Mikhail Vorobyov $92,500 (2)
Salary Average Remaining : $58,069
Sergey Zborovskiy $91,917 (2)
Salary Average Remaining : $57,703
Zach Sill $85,000 (1)
Salary Average Remaining : $53,361
Pavel Jenys $79,000 (2)
Salary Average Remaining : $49,594
Jeremy Langlois $75,000 (1)
Salary Average Remaining : $47,083
Jean-Sebastien Dea $75,000 (1)
Salary Average Remaining : $47,083
Kevin Lough $75,000 (1)
Salary Average Remaining : $47,083
Josh Wesley $71,333 (2)
Salary Average Remaining : $44,781
Branden Troock $70,000 (1)
Salary Average Remaining : $43,944
Brady Vail $70,000 (1)
Salary Average Remaining : $43,944
Jussi Markkanen $70,000 (1)
Salary Average Remaining : $43,944
Sergei Boikov $68,167 (1)
Salary Average Remaining : $42,794
Richard Bachman $67,500 (1)
Salary Average Remaining : $42,375
Blaine Byron $65,000 (1)
Salary Average Remaining : $40,806
Jacob Graves $65,000 (1)
Salary Average Remaining : $40,806
Jan Kostalek $65,000 (1)
Salary Average Remaining : $40,806
Matt MacKenzie $50,000 (1)
Salary Average Remaining : $31,389
Total Farm Players32
Salary Commitment
Year 7 : $2,712,917
Year 8 : $927,250
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,712,917
Year 8 : $927,250
Year 9 : $0
Year 10 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6280 - $138 - 5,426 - 86.40%
Level 2: 5000 - $79 - 4,149 - 82.98%
Level 3: 2000 - $48 - 1,666 - 83.31%
Level 4: 4000 - $34 - 3,156 - 78.91%
Luxury : 1000 - $247 - 842 - 84.20%
Total Capacity :18280
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,492 - 74.62%
Farm Level 2: 1000 - $20 - 751 - 75.13%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %15,240 - 83.37%
Average Income per Game$1,637,803
Year to Date Revenue$26,204,855
Farm
Home Games Left26
Average Attendance - %2,244 - 74.79%
Average Income per Game$82,195
Year to Date Revenue$1,232,924

Expense

Pro Players Total Salaries$79,885,000
Pro Players Total Average Salaries$81,343,333
Farm Players Total Salaries$3,087,935
Farm Players Total Average Salaries$3,087,935
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,246,574
Farm Year To Date Expenses$1,483,296
Pro Salary Cap Per Days$451,907
Pro Salary Cap To Date$30,366,338
Farm Salary Cap Per Days$16,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,945,086
Farm Estimated Season Revenue$2,137,068
Pro Remaining Season Days113
Pro Expenses Per Days$462,972
Pro Estimated Expenses$52,315,836
Farm Remaining Season Days113
Farm Expenses Per Days$22,155
Farm Estimated Expenses$2,503,515
Estimated Season Expenses$54,819,351
Estimated Season Salary Cap$81,431,829
Estimate Under Maximum Salary Cap of $83,500,000$2,068,171
Estimate Over Minimum Salary Cap of $62,200,000 $19,231,829
Current Bank Account$52,688,738
Projected Bank Account$40,951,541

Pro Players Salaries

Matt Duchene (1 Way Contract) $10,500,000 (6)
-Salary Average Remaining : $6,591,667
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (6)
-Salary Average Remaining : $5,179,167
Jason Spezza (1 Way Contract) $5,600,000 (1)
-Salary Average Remaining : $3,766,667
Brady Skjei (1 Way Contract) $5,250,000 (5)
-Salary Average Remaining : $3,295,833
Gustav Nyquist (1 Way Contract) $5,200,000 (2)
-Salary Average Remaining : $3,295,833
Anders Nilsson (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,138,889
Ryan Spooner (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,833,333
-Salary Average Remaining : $2,406,481
Kari Lehtonen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $4,500,000
-Salary Average Remaining : $2,825,000
Mike Condon (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Dan Girardi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,311,528
Jay Beagle (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,883,333
Matt Roy (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,883,333
Vinni Lettieri (1 Way Contract) $2,650,000 (2)
-Salary Average Remaining : $1,663,611
Daniel Carr (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Par Lindholm (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,255,556
Blake Coleman (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,506,667
Carl Gunnarsson (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $1,098,611
Curtis McKenzie (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $816,111
Patrik Rybar (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Drew Stafford (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $753,333
Kenny Agostino $1,000,000 (2)
-Salary Average Remaining : $627,778
Ryan Graves $735,000 (1)
-Salary Average Remaining : $461,417
Cristoval Nieves (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players23
Salary Commitment
Year 7 : $79,885,000
Year 8 : $55,400,000
Year 9 : $29,000,000
Year 10 : $24,000,000
Salary Average Commitment
Year 7 : $81,343,333
Year 8 : $55,250,000
Year 9 : $29,000,000
Year 10 : $24,000,000
Salary Cap with 1 Way Contract
Year 7 : $81,343,333
Year 8 : $55,250,000
Year 9 : $29,000,000
Year 10 : $24,000,000

Farm Players Salaries

Egor Yakovlev (Out of Payroll) $100,000 (2)
Salary Average Remaining : $62,778
Garrett Wilson $100,000 (2)
Salary Average Remaining : $62,778
Colton Hargrove $100,000 (1)
Salary Average Remaining : $62,778
T.J. Hensick $100,000 (2)
Salary Average Remaining : $62,778
Andrew MacWilliam $100,000 (1)
Salary Average Remaining : $62,778
T.J. Tynan $100,000 (2)
Salary Average Remaining : $62,778
Connor Brickley $100,000 (2)
Salary Average Remaining : $62,778
Derek Barach $100,000 (2)
Salary Average Remaining : $62,778
Gabriel Dumont (Out of Payroll) $100,000 (2)
Salary Average Remaining : $62,778
John McCarron $100,000 (2)
Salary Average Remaining : $62,778
Filip Pyrochta $100,000 (2)
Salary Average Remaining : $62,778
Tanner Glass $94,000 (1)
Salary Average Remaining : $59,011
Mitchell Vande Sompel $93,583 (2)
Salary Average Remaining : $58,750
Robin Kovacs $92,500 (1)
Salary Average Remaining : $58,069
Alex Dostie $92,500 (2)
Salary Average Remaining : $58,069
Blake Hillman $92,500 (2)
Salary Average Remaining : $58,069
Adam Huska $92,500 (2)
Salary Average Remaining : $58,069
Egor Sharangovich $92,500 (3)
Salary Average Remaining : $58,069
Sean Day $91,083 (3)
Salary Average Remaining : $57,180
Jack Dougherty $90,250 (1)
Salary Average Remaining : $56,657
Brandon Halverson $89,417 (1)
Salary Average Remaining : $56,134
Ryan Gropp $88,833 (2)
Salary Average Remaining : $55,768
Guillaume Brisebois $88,833 (2)
Salary Average Remaining : $55,768
Brett Howden $86,333 (3)
Salary Average Remaining : $54,198
Cody Goloubef $80,000 (1)
Salary Average Remaining : $50,222
Austin Poganski $76,250 (2)
Salary Average Remaining : $47,868
Brad Morrison $74,333 (3)
Salary Average Remaining : $46,665
Steven Fogarty $70,000 (1)
Salary Average Remaining : $43,944
Stu Bickel $70,000 (1)
Salary Average Remaining : $43,944
Dylan McIlrath $70,000 (2)
Salary Average Remaining : $43,944
Janne Juvonen $70,000 (2)
Salary Average Remaining : $43,944
Ryan Haggerty $67,500 (1)
Salary Average Remaining : $42,375
Pierre-Luc Letourneau-Leblond $65,020 (1)
Salary Average Remaining : $40,818
Scott Savage $65,000 (1)
Salary Average Remaining : $40,806
Nikita Korostelev $65,000 (1)
Salary Average Remaining : $40,806
Adam Tambellini $65,000 (1)
Salary Average Remaining : $40,806
Griffin Reinhart $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players37
Salary Commitment
Year 7 : $3,187,935
Year 8 : $2,009,248
Year 9 : $344,249
Year 10 : $0
Salary Average Commitment
Year 7 : $3,187,935
Year 8 : $2,009,248
Year 9 : $344,249
Year 10 : $0

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6007 - $133 - 5,853 - 97.43%
Level 2: 5000 - $73 - 4,763 - 95.26%
Level 3: 2000 - $39 - 1,893 - 94.67%
Level 4: 4000 - $27 - 3,754 - 93.85%
Luxury : 1000 - $220 - 927 - 92.74%
Total Capacity :18007
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,513 - 75.64%
Farm Level 2: 1000 - $15 - 760 - 75.99%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,191 - 95.47%
Average Income per Game$1,666,467
Year to Date Revenue$19,997,600
Farm
Home Games Left23
Average Attendance - %2,273 - 75.76%
Average Income per Game$71,467
Year to Date Revenue$1,286,410

Expense

Pro Players Total Salaries$69,100,000
Pro Players Total Average Salaries$70,616,667
Farm Players Total Salaries$3,776,249
Farm Players Total Average Salaries$3,733,749
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,357,611
Farm Year To Date Expenses$1,593,350
Pro Salary Cap Per Days$392,315
Pro Salary Cap To Date$25,812,438
Farm Salary Cap Per Days$20,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,327,533
Farm Estimated Season Revenue$1,643,746
Pro Remaining Season Days113
Pro Expenses Per Days$393,611
Pro Estimated Expenses$44,478,043
Farm Remaining Season Days113
Farm Expenses Per Days$23,479
Farm Estimated Expenses$2,653,127
Estimated Season Expenses$47,131,170
Estimated Season Salary Cap$70,144,033
Estimate Under Maximum Salary Cap of $83,500,000$13,355,967
Estimate Over Minimum Salary Cap of $62,200,000 $7,944,033
Current Bank Account$80,708,232
Projected Bank Account$83,548,341

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $6,750,000 (4)
-Salary Average Remaining : $4,551,389
Milan Lucic (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,860,833
Brandon Pirri (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Roberto Luongo (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
Tyson Barrie (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $3,264,444
Colin Wilson (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $3,138,889
Derick Brassard (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,511,111
Michael Stone (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,197,222
Martin Hanzal (1 Way Contract) $3,400,000 (2)
-Salary Average Remaining : $2,197,222
Chris Tierney (1 Way Contract) $2,937,500 (1)
-Salary Average Remaining : $1,844,097
Jori Lehtera (1 Way Contract) $2,750,000 (1)
-Salary Average Remaining : $1,883,333
Sam Bennett (1 Way Contract) $2,550,000 (2)
-Salary Average Remaining : $1,600,833
Calvin Pickard (1 Way Contract) $2,500,000 (4)
-Salary Average Remaining : $1,726,389
Trevor Lewis (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $1,412,500
Zach Werenski $1,775,000 (1)
-Salary Average Remaining : $1,114,306
Ivan Barbashev (1 Way Contract) $1,475,000 (2)
-Salary Average Remaining : $925,972
Jakob Chychrun $1,350,000 (1)
-Salary Average Remaining : $847,500
Mark Borowiecki (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $889,352
Ross Johnston (1 Way Contract) $1,000,000 (3)
-Salary Average Remaining : $627,778
Adam Johnson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Jake Dotchin (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Jesper Bratt $825,000 (2)
-Salary Average Remaining : $517,917
J.T. Brown (1 Way Contract) $687,500 (1)
-Salary Average Remaining : $431,597
Total Pro Players23
Salary Commitment
Year 7 : $69,100,000
Year 8 : $35,850,000
Year 9 : $21,950,000
Year 10 : $14,950,000
Salary Average Commitment
Year 7 : $70,616,667
Year 8 : $36,966,667
Year 9 : $22,200,000
Year 10 : $15,200,000
Salary Cap with 1 Way Contract
Year 7 : $70,616,667
Year 8 : $36,966,667
Year 9 : $22,200,000
Year 10 : $15,200,000

Farm Players Salaries

Logan Brown $157,333 (3)
Salary Average Remaining : $98,770
Jake Bean $136,333 (3)
Salary Average Remaining : $85,587
Juuso Valimaki $131,917 (3)
Salary Average Remaining : $82,814
Kaden Fulcher $100,000 (2)
Salary Average Remaining : $62,778
Jordan Gross $100,000 (2)
Salary Average Remaining : $62,778
Jeff Kubiak $100,000 (2)
Salary Average Remaining : $62,778
Cooper Marody $100,000 (3)
Salary Average Remaining : $62,778
Trevor Smith $100,000 (1)
Salary Average Remaining : $62,778
Aaron Ness $100,000 (2)
Salary Average Remaining : $62,778
Cal OReilly $100,000 (1)
Salary Average Remaining : $62,778
Alexandre Grenier $100,000 (1)
Salary Average Remaining : $62,778
Kevin Davis $100,000 (2)
Salary Average Remaining : $62,778
Ryan Dmowski (Out of Payroll) $100,000 (2)
Salary Average Remaining : $62,778
Thomas Gregoire $100,000 (2)
Salary Average Remaining : $62,778
Nick Jones $100,000 (2)
Salary Average Remaining : $62,778
Daniel Sprong $92,500 (2)
Salary Average Remaining : $58,069
Tyler Moy $92,500 (1)
Salary Average Remaining : $58,069
Mitchell Stephens $91,917 (2)
Salary Average Remaining : $57,703
Dillon Dube $91,083 (3)
Salary Average Remaining : $57,180
Tyler Steenbergen $87,500 (3)
Salary Average Remaining : $28,250
Zachary Fucale $86,333 (2)
Salary Average Remaining : $54,198
Craig Wyszomirski $85,000 (2)
Salary Average Remaining : $53,361
Brendan Woods $85,000 (2)
Salary Average Remaining : $53,361
Luke Green $83,833 (3)
Salary Average Remaining : $52,629
Alex Kile $80,000 (1)
Salary Average Remaining : $50,222
Mathieu Olivier $80,000 (2)
Salary Average Remaining : $50,222
Ryan Wagner $80,000 (2)
Salary Average Remaining : $50,222
Matthew Weis $80,000 (2)
Salary Average Remaining : $50,222
Boston Leier $75,000 (1)
Salary Average Remaining : $47,083
Conner Bleackley $75,000 (1)
Salary Average Remaining : $47,083
Caleb Herbert $75,000 (1)
Salary Average Remaining : $47,083
Alex Gallant $75,000 (2)
Salary Average Remaining : $47,083
James Phelan $75,000 (1)
Salary Average Remaining : $47,083
Alex Sakellaropoulos $70,000 (1)
Salary Average Remaining : $43,944
Chris Bigras $70,000 (2)
Salary Average Remaining : $43,944
Al Montoya $70,000 (1)
Salary Average Remaining : $43,944
Alexander Salak $70,000 (1)
Salary Average Remaining : $43,944
Spencer Martin $70,000 (1)
Salary Average Remaining : $43,944
Greg Carey $70,000 (1)
Salary Average Remaining : $43,944
Alexei Bereglazov $65,000 (1)
Salary Average Remaining : $40,806
Austin Ortega $65,000 (1)
Salary Average Remaining : $40,806
Bobby Butler $60,000 (1)
Salary Average Remaining : $37,667
Ben Holmstrom $60,000 (1)
Salary Average Remaining : $37,667
Arvin Atwal $45,000 (1)
Salary Average Remaining : $28,250
Nick DeSimone $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players45
Salary Commitment
Year 7 : $3,876,249
Year 8 : $2,413,749
Year 9 : $787,999
Year 10 : $0
Salary Average Commitment
Year 7 : $3,833,749
Year 8 : $2,371,249
Year 9 : $745,499
Year 10 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8500 - $140 - 5,448 - 64.09%
Level 2: 6000 - $80 - 4,265 - 71.08%
Level 3: 2000 - $50 - 1,673 - 83.66%
Level 4: 4000 - $35 - 3,254 - 81.34%
Luxury : 1000 - $250 - 833 - 83.34%
Total Capacity :21500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,524 - 76.19%
Farm Level 2: 1000 - $20 - 746 - 74.58%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %15,473 - 71.97%
Average Income per Game$1,660,712
Year to Date Revenue$26,571,398
Farm
Home Games Left25
Average Attendance - %2,270 - 75.65%
Average Income per Game$83,454
Year to Date Revenue$1,335,268

Expense

Pro Players Total Salaries$83,560,128
Pro Players Total Average Salaries$83,143,461
Farm Players Total Salaries$3,892,917
Farm Players Total Average Salaries$3,827,917
Coaches Total Salaries$1,977,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,669,122
Farm Year To Date Expenses$1,641,518
Pro Salary Cap Per Days$461,908
Pro Salary Cap To Date$30,973,531
Farm Salary Cap Per Days$21,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,517,809
Farm Estimated Season Revenue$2,086,356
Pro Remaining Season Days113
Pro Expenses Per Days$472,290
Pro Estimated Expenses$53,368,770
Farm Remaining Season Days113
Farm Expenses Per Days$24,544
Farm Estimated Expenses$2,773,472
Estimated Season Expenses$56,142,242
Estimated Season Salary Cap$83,169,135
Estimate Under Maximum Salary Cap of $83,500,000$330,865
Estimate Over Minimum Salary Cap of $62,200,000 $20,969,135
Current Bank Account$165,269,208
Projected Bank Account$152,731,131

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,000,000 (2)
-Salary Average Remaining : $6,591,667
Tyler Seguin (1 Way Contract) $9,850,000 (6)
-Salary Average Remaining : $6,183,611
Jonathan Toews (1 Way Contract) $6,930,000 (2)
-Salary Average Remaining : $4,350,500
Mark Scheifele (1 Way Contract) $6,125,000 (5)
-Salary Average Remaining : $3,845,139
Dougie Hamilton (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,264,444
Duncan Keith (1 Way Contract) $5,538,462 (4)
-Salary Average Remaining : $3,476,923
Seth Jones (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $3,233,056
Brandon Saad (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,825,000
Pekka Rinne (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $3,138,889
Connor Murphy (1 Way Contract) $3,850,000 (3)
-Salary Average Remaining : $2,416,944
Cal Clutterbuck (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $2,197,222
Andrew Cogliano (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,406,481
Joel Edmundson (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $1,946,111
Adam Lowry (1 Way Contract) $2,916,666 (2)
-Salary Average Remaining : $1,831,018
Vincent Hinostroza (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Brock Boeser $1,491,667 (2)
-Salary Average Remaining : $936,435
Charlie McAvoy $1,258,333 (2)
-Salary Average Remaining : $789,953
David Rittich $1,100,000 (1)
-Salary Average Remaining : $690,556
Adam Erne (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $659,167
John Hayden (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Total Pro Players20
Salary Commitment
Year 7 : $83,560,128
Year 8 : $61,560,128
Year 9 : $33,963,462
Year 10 : $26,613,462
Salary Average Commitment
Year 7 : $83,143,461
Year 8 : $62,110,128
Year 9 : $34,013,462
Year 10 : $26,663,462
Salary Cap with 1 Way Contract
Year 7 : $83,143,461
Year 8 : $62,110,128
Year 9 : $34,013,462
Year 10 : $26,663,462

Farm Players Salaries

Jesse Puljujarvi $342,500 (1)
Salary Average Remaining : $215,014
Robert Thomas $177,750 (3)
Salary Average Remaining : $111,588
Nick Schmaltz $154,167 (1)
Salary Average Remaining : $96,782
Dylan Sikura $138,750 (2)
Salary Average Remaining : $87,104
Spencer Foo $100,000 (1)
Salary Average Remaining : $62,778
Michael Kapla $100,000 (1)
Salary Average Remaining : $62,778
Zach Whitecloud $100,000 (2)
Salary Average Remaining : $62,778
Mike Vecchione $100,000 (1)
Salary Average Remaining : $62,778
Ryan Kuffner $100,000 (2)
Salary Average Remaining : $62,778
Sheldon Rempal $100,000 (2)
Salary Average Remaining : $62,778
Hunter Warner $100,000 (1)
Salary Average Remaining : $62,778
Scott Moldenhauer $100,000 (1)
Salary Average Remaining : $62,778
Collin Delia $100,000 (1)
Salary Average Remaining : $62,778
Scott Eansor $100,000 (1)
Salary Average Remaining : $62,778
Victor Ejdsell $100,000 (2)
Salary Average Remaining : $62,778
Stephen Johns $95,000 (1)
Salary Average Remaining : $59,639
Thomas Schemitsch $92,500 (1)
Salary Average Remaining : $58,069
Connor Ingram $92,500 (2)
Salary Average Remaining : $58,069
Luke Johnson $92,500 (1)
Salary Average Remaining : $58,069
Colton Point $92,500 (3)
Salary Average Remaining : $58,069
Dennis Gilbert $92,500 (3)
Salary Average Remaining : $58,069
Christian Wolanin $92,500 (1)
Salary Average Remaining : $58,069
Frederic Allard $92,167 (2)
Salary Average Remaining : $57,860
Boris Katchouk $89,417 (3)
Salary Average Remaining : $56,134
Michal Moravcik $85,000 (1)
Salary Average Remaining : $53,361
Patrick Eaves $85,000 (1)
Salary Average Remaining : $53,361
Caleb Jones $81,500 (2)
Salary Average Remaining : $51,164
Jeremy Helvig $78,500 (3)
Salary Average Remaining : $49,281
Drake Rymsha $73,333 (3)
Salary Average Remaining : $46,037
Joel Hanley $70,000 (2)
Salary Average Remaining : $43,944
Joe Gambardella $70,000 (2)
Salary Average Remaining : $43,944
Matt Berry $70,000 (1)
Salary Average Remaining : $43,944
Gavin Bayreuther $70,000 (1)
Salary Average Remaining : $43,944
Olivier Archambault $70,000 (1)
Salary Average Remaining : $43,944
Stepan Falkovsky $69,833 (2)
Salary Average Remaining : $43,840
Jakob Stukel $65,000 (1)
Salary Average Remaining : $0
Michael Paliotta $65,000 (1)
Salary Average Remaining : $40,806
Anthony Louis $65,000 (1)
Salary Average Remaining : $40,806
Joe Pendenza $65,000 (1)
Salary Average Remaining : $40,806
Alex Broadhurst $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players40
Salary Commitment
Year 7 : $3,892,917
Year 8 : $1,618,750
Year 9 : $604,000
Year 10 : $0
Salary Average Commitment
Year 7 : $3,827,917
Year 8 : $1,618,750
Year 9 : $604,000
Year 10 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7250 - $140 - 5,044 - 69.58%
Level 2: 5000 - $80 - 3,888 - 77.77%
Level 3: 2000 - $50 - 1,545 - 77.27%
Level 4: 4000 - $35 - 3,093 - 77.33%
Luxury : 1000 - $250 - 783 - 78.25%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,510 - 75.52%
Farm Level 2: 1000 - $20 - 745 - 74.46%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,354 - 74.56%
Average Income per Game$1,538,293
Year to Date Revenue$23,074,399
Farm
Home Games Left27
Average Attendance - %2,255 - 75.16%
Average Income per Game$82,836
Year to Date Revenue$1,159,708

Expense

Pro Players Total Salaries$78,188,333
Pro Players Total Average Salaries$77,988,333
Farm Players Total Salaries$2,229,583
Farm Players Total Average Salaries$2,229,583
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,488,751
Farm Year To Date Expenses$1,160,812
Pro Salary Cap Per Days$391,463
Pro Salary Cap To Date$27,187,078
Farm Salary Cap Per Days$12,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,995,625
Farm Estimated Season Revenue$2,236,580
Pro Remaining Season Days113
Pro Expenses Per Days$442,713
Pro Estimated Expenses$50,026,569
Farm Remaining Season Days113
Farm Expenses Per Days$15,998
Farm Estimated Expenses$1,807,774
Estimated Season Expenses$51,834,343
Estimated Season Salary Cap$71,422,397
Estimate Under Maximum Salary Cap of $83,500,000$12,077,603
Estimate Over Minimum Salary Cap of $62,200,000 $9,222,397
Current Bank Account$74,984,865
Projected Bank Account$65,382,727

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $4,080,556
Alexander Steen (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
James van Riemsdyk (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $3,766,667
T.J. Oshie (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $3,295,833
Jordan Binnington (1 Way Contract) $4,400,000 (2)
-Salary Average Remaining : $2,762,222
Jake Allen (1 Way Contract) $4,350,000 (2)
-Salary Average Remaining : $2,762,222
Ian Cole (Out of Payroll) $4,250,000 (2)
-Salary Average Remaining : $2,668,056
Lars Eller (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,275,694
Calvin de Haan (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,914,722
Erik Gudbranson (Out of Payroll) $3,500,000 (1)
-Salary Average Remaining : $2,055,972
Andre Burakovsky (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $2,040,278
Riley Sheahan (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,883,333
Kevin Fiala (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,883,333
Jan Rutta (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Antoine Roussel (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,381,111
Tyler Pitlick (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,286,944
Haydn Fleury $1,713,333 (1)
-Salary Average Remaining : $1,075,592
Alex Petrovic (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Marcus Sorensen (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Jordan Oesterle (1 Way Contract) $1,400,000 (2)
-Salary Average Remaining : $878,889
Kevin Labanc $925,000 (1)
-Salary Average Remaining : $580,694
Reid Boucher $750,000 (1)
-Salary Average Remaining : $470,833
Ben Scrivens $750,000 (1)
-Salary Average Remaining : $470,833
Pontus Aberg (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Jordan Schmaltz (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $439,444
Total Pro Players26
Salary Commitment
Year 7 : $78,188,333
Year 8 : $39,900,000
Year 9 : $11,500,000
Year 10 : $6,500,000
Salary Average Commitment
Year 7 : $77,988,333
Year 8 : $40,200,000
Year 9 : $11,500,000
Year 10 : $6,000,000
Salary Cap with 1 Way Contract
Year 7 : $77,988,333
Year 8 : $40,200,000
Year 9 : $11,500,000
Year 10 : $6,000,000

Farm Players Salaries

Erik Brannstrom $131,333 (3)
Salary Average Remaining : $82,448
Kailer Yamamoto $112,417 (3)
Salary Average Remaining : $70,573
Mikey Eyssimont $92,500 (2)
Salary Average Remaining : $58,069
Sam Lafferty $92,500 (2)
Salary Average Remaining : $58,069
Petrus Palmu $92,500 (3)
Salary Average Remaining : $58,069
William Borgen $92,500 (3)
Salary Average Remaining : $58,069
Jayce Hawryluk $92,500 (1)
Salary Average Remaining : $58,069
Maxim Mamin $92,500 (1)
Salary Average Remaining : $58,069
Jonathan Ang $91,083 (3)
Salary Average Remaining : $57,180
Thomas Vannelli $90,250 (2)
Salary Average Remaining : $56,657
Parker Milner $85,000 (1)
Salary Average Remaining : $53,361
Morgan Geekie $80,000 (3)
Salary Average Remaining : $50,222
Connor Hobbs $79,833 (2)
Salary Average Remaining : $50,118
Stefan Elliott $75,000 (2)
Salary Average Remaining : $47,083
Justin Woods $75,000 (1)
Salary Average Remaining : $47,083
Samuel Morin $75,000 (2)
Salary Average Remaining : $47,083
Matt Tomkins $75,000 (2)
Salary Average Remaining : $47,083
Rob OGara $75,000 (2)
Salary Average Remaining : $47,083
Kale Kessy $75,000 (1)
Salary Average Remaining : $47,083
Scott Sabourin $75,000 (2)
Salary Average Remaining : $47,083
Trevor Cheek $75,000 (1)
Salary Average Remaining : $47,083
Sebastian Repo (Out of Payroll) $74,000 (3)
Salary Average Remaining : $46,456
Timothy Gettinger $73,000 (3)
Salary Average Remaining : $45,828
Dylan Ferguson $71,667 (2)
Salary Average Remaining : $44,991
Tyler Lewington $65,000 (2)
Salary Average Remaining : $40,806
Jeremy Gregoire $65,000 (1)
Salary Average Remaining : $40,806
Ty Rattie $65,000 (1)
Salary Average Remaining : $40,806
Dylan Blujus $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players28
Salary Commitment
Year 7 : $2,303,583
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0
Salary Average Commitment
Year 7 : $2,303,583
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5015 - $140 - 4,997 - 99.65%
Level 2: 4000 - $80 - 3,850 - 96.26%
Level 3: 2000 - $50 - 1,606 - 80.32%
Level 4: 3000 - $35 - 2,968 - 98.92%
Luxury : 1000 - $250 - 795 - 79.53%
Total Capacity :15015
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,522 - 76.11%
Farm Level 2: 1000 - $20 - 736 - 73.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %14,217 - 94.69%
Average Income per Game$1,529,748
Year to Date Revenue$19,886,718
Farm
Home Games Left27
Average Attendance - %2,258 - 75.27%
Average Income per Game$83,169
Year to Date Revenue$1,164,372

Expense

Pro Players Total Salaries$79,202,222
Pro Players Total Average Salaries$79,422,222
Farm Players Total Salaries$2,823,291
Farm Players Total Average Salaries$2,802,208
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$3,202,084
Pro Year To Date Expenses$30,631,719
Farm Year To Date Expenses$1,295,630
Pro Salary Cap Per Days$441,235
Pro Salary Cap To Date$29,931,585
Farm Salary Cap Per Days$15,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,832,931
Farm Estimated Season Revenue$2,245,575
Pro Remaining Season Days113
Pro Expenses Per Days$451,123
Pro Estimated Expenses$50,976,899
Farm Remaining Season Days113
Farm Expenses Per Days$20,129
Farm Estimated Expenses$2,274,577
Estimated Season Expenses$53,251,476
Estimated Season Salary Cap$82,993,224
Estimate Under Maximum Salary Cap of $83,500,000$506,776
Estimate Over Minimum Salary Cap of $62,200,000 $20,793,224
Current Bank Account$63,823,584
Projected Bank Account$55,650,614

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (5)
-Salary Average Remaining : $5,179,167
Patrice Bergeron (1 Way Contract) $6,500,000 (4)
-Salary Average Remaining : $4,080,556
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
-Salary Average Remaining : $3,703,889
Hampus Lindholm (1 Way Contract) $5,205,556 (3)
-Salary Average Remaining : $3,267,932
Colin White (1 Way Contract) $4,750,000 (6)
-Salary Average Remaining : $2,981,944
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $2,712,000
Mika Zibanejad (1 Way Contract) $4,400,000 (4)
-Salary Average Remaining : $2,950,556
Corey Crawford (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Jake Gardiner (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $2,523,667
Rickard Rakell (1 Way Contract) $3,800,000 (5)
-Salary Average Remaining : $2,511,111
Ben Chiarot (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $2,197,222
James Reimer (1 Way Contract) $3,380,000 (2)
-Salary Average Remaining : $2,134,444
Trevor Daley (1 Way Contract) $3,166,666 (1)
-Salary Average Remaining : $1,987,963
Derek Ryan (1 Way Contract) $3,125,000 (2)
-Salary Average Remaining : $1,961,806
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $1,607,111
Matt Cullen (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Devante Smith-Pelly (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $1,067,222
Austin Watson (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $1,004,444
Fredrik Claesson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Alex Iafallo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $690,556
Nick Jensen (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $627,778
Marcus Kruger (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $627,778
Nick Schilkey (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $470,833
Brad Hunt (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $439,444
Valentin Zykov (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $423,750
Total Pro Players25
Salary Commitment
Year 7 : $79,202,222
Year 8 : $68,210,556
Year 9 : $43,405,556
Year 10 : $38,900,000
Salary Average Commitment
Year 7 : $79,422,222
Year 8 : $67,570,556
Year 9 : $42,805,556
Year 10 : $37,600,000
Salary Cap with 1 Way Contract
Year 7 : $79,422,222
Year 8 : $67,570,556
Year 9 : $42,805,556
Year 10 : $37,600,000

Farm Players Salaries

Lawson Crouse $160,250 (1)
Salary Average Remaining : $100,601
David Pope $143,750 (2)
Salary Average Remaining : $90,243
Joseph Cecconi $129,375 (2)
Salary Average Remaining : $81,219
Michael Sgarbossa $100,000 (2)
Salary Average Remaining : $62,778
Zach Magwood $100,000 (2)
Salary Average Remaining : $62,778
Devin Williams $100,000 (1)
Salary Average Remaining : $62,778
Charles Williams $100,000 (1)
Salary Average Remaining : $62,778
Matt Moulson $95,000 (1)
Salary Average Remaining : $59,639
Stefan Noesen $95,000 (1)
Salary Average Remaining : $59,639
Colton White $93,583 (2)
Salary Average Remaining : $58,069
Glenn Gawdin $92,500 (3)
Salary Average Remaining : $58,069
Colin McDonald $80,000 (1)
Salary Average Remaining : $50,222
Spencer Smallman $75,833 (3)
Salary Average Remaining : $47,606
Matthew Ford $75,000 (1)
Salary Average Remaining : $47,083
Justin Auger $75,000 (1)
Salary Average Remaining : $47,083
Michael Pezzetta $74,333 (3)
Salary Average Remaining : $46,665
Jeremiah Addison $72,000 (2)
Salary Average Remaining : $45,200
Stefan Matteau $70,000 (1)
Salary Average Remaining : $43,944
Dillon Heatherington $70,000 (1)
Salary Average Remaining : $43,944
Eric Comrie $70,000 (1)
Salary Average Remaining : $43,944
Marek Mazanec $70,000 (1)
Salary Average Remaining : $43,944
Marcus Hogstrom $70,000 (1)
Salary Average Remaining : $43,944
Chase Balisy $70,000 (1)
Salary Average Remaining : $43,944
Eric Martinsson $70,000 (1)
Salary Average Remaining : $43,944
J.C. Lipon $70,000 (1)
Salary Average Remaining : $43,944
Rinat Valiev $70,000 (1)
Salary Average Remaining : $43,944
Maximilian Kammerer $70,000 (1)
Salary Average Remaining : $43,944
Anthony Richard $69,167 (1)
Salary Average Remaining : $43,421
Seth Helgeson $67,500 (1)
Salary Average Remaining : $42,375
Keaton Middleton $65,000 (1)
Salary Average Remaining : $40,806
Jarrett Burton $65,000 (1)
Salary Average Remaining : $40,806
Scott Kosmachuk $65,000 (1)
Salary Average Remaining : $28,250
Ryan Olsen $65,000 (1)
Salary Average Remaining : $40,806
Peter Stoykewych $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players34
Salary Commitment
Year 7 : $2,823,291
Year 8 : $881,374
Year 9 : $242,666
Year 10 : $0
Salary Average Commitment
Year 7 : $2,802,208
Year 8 : $880,291
Year 9 : $242,666
Year 10 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - $140 - 5,029 - 98.35%
Level 2: 5000 - $80 - 3,950 - 78.99%
Level 3: 2000 - $50 - 1,556 - 77.78%
Level 4: 4000 - $35 - 3,091 - 77.27%
Luxury : 1000 - $250 - 776 - 77.63%
Total Capacity :17113
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,490 - 74.51%
Farm Level 2: 1000 - $20 - 746 - 74.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,401 - 84.15%
Average Income per Game$1,540,040
Year to Date Revenue$26,180,680
Farm
Home Games Left26
Average Attendance - %2,236 - 74.54%
Average Income per Game$81,978
Year to Date Revenue$1,229,668

Expense

Pro Players Total Salaries$82,230,061
Pro Players Total Average Salaries$81,877,561
Farm Players Total Salaries$4,408,083
Farm Players Total Average Salaries$4,408,083
Coaches Total Salaries$1,860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,971,688
Farm Year To Date Expenses$1,838,074
Pro Salary Cap Per Days$454,875
Pro Salary Cap To Date$30,174,689
Farm Salary Cap Per Days$24,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,960,960
Farm Estimated Season Revenue$2,131,425
Pro Remaining Season Days113
Pro Expenses Per Days$464,167
Pro Estimated Expenses$52,450,871
Farm Remaining Season Days113
Farm Expenses Per Days$27,489
Farm Estimated Expenses$3,106,257
Estimated Season Expenses$55,557,128
Estimated Season Salary Cap$81,575,564
Estimate Under Maximum Salary Cap of $83,500,000$1,924,436
Estimate Over Minimum Salary Cap of $62,200,000 $19,375,564
Current Bank Account$44,111,055
Projected Bank Account$27,646,312

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,461 (6)
-Salary Average Remaining : $4,732,478
Cory Schneider (1 Way Contract) $7,250,000 (1)
-Salary Average Remaining : $4,551,389
Cam Fowler (1 Way Contract) $6,200,000 (5)
-Salary Average Remaining : $3,955,000
Cam Atkinson (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $3,515,556
Jack Johnson (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $3,239,333
Frans Nielsen (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $3,295,833
Anton Stralman (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $2,668,056
Mathieu Perreault (1 Way Contract) $4,150,000 (2)
-Salary Average Remaining : $2,636,667
Nathan Beaulieu (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $2,385,556
Mark Letestu (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $2,354,167
Jamie McGinn (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,162,500
-Salary Average Remaining : $1,985,347
Jakob Silfverberg (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,956,574
Leo Komarov (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,883,333
Nick Holden (1 Way Contract) $2,800,000 (3)
-Salary Average Remaining : $1,851,944
Joakim Nordstrom (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,150,926
Jimmy Vesey (1 Way Contract) $2,275,000 (1)
-Salary Average Remaining : $1,428,194
Matt Calvert (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,381,111
Zach Hyman (1 Way Contract) $2,166,600 (2)
-Salary Average Remaining : $1,360,143
Jesper Fast (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $1,098,611
Juuse Saros (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Kevin Connauton (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Luke Glendening (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,145,694
Mackenzie MacEachern (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Garret Sparks (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Total Pro Players24
Salary Commitment
Year 7 : $82,230,061
Year 8 : $55,505,061
Year 9 : $34,238,461
Year 10 : $19,238,461
Salary Average Commitment
Year 7 : $81,877,561
Year 8 : $56,156,728
Year 9 : $33,755,128
Year 10 : $19,438,461
Salary Cap with 1 Way Contract
Year 7 : $81,877,561
Year 8 : $56,156,728
Year 9 : $33,755,128
Year 10 : $19,438,461

Farm Players Salaries

Jesperi Kotkaniemi $342,500 (3)
Salary Average Remaining : $215,014
Troy Terry $149,167 (3)
Salary Average Remaining : $93,643
Henri Jokiharju $127,917 (3)
Salary Average Remaining : $80,303
Colby Cave $115,000 (1)
Salary Average Remaining : $72,194
Darren Raddysh $100,000 (1)
Salary Average Remaining : $62,778
Philippe Maillet $100,000 (2)
Salary Average Remaining : $62,778
Cameron Schilling $100,000 (1)
Salary Average Remaining : $62,778
Paul Ladue $100,000 (1)
Salary Average Remaining : $62,778
Malcolm Subban $100,000 (2)
Salary Average Remaining : $62,778
Josh Melnick $100,000 (2)
Salary Average Remaining : $62,778
John Muse $100,000 (1)
Salary Average Remaining : $62,778
Chris Kunitz $100,000 (1)
Salary Average Remaining : $62,778
Joe Cox $100,000 (2)
Salary Average Remaining : $62,778
Anthony Peters $99,500 (1)
Salary Average Remaining : $62,464
Mason Marchment $99,500 (1)
Salary Average Remaining : $62,464
Cameron Hebig $99,500 (2)
Salary Average Remaining : $62,464
Alexandre Alain $99,500 (2)
Salary Average Remaining : $62,464
Griffen Molino $97,500 (1)
Salary Average Remaining : $61,208
Mason Mitchell $95,000 (1)
Salary Average Remaining : $59,639
John Stevens $95,000 (1)
Salary Average Remaining : $59,639
Nick Ebert $95,000 (1)
Salary Average Remaining : $59,639
Gage Quinney $95,000 (1)
Salary Average Remaining : $59,639
C.J. Motte $95,000 (1)
Salary Average Remaining : $59,639
Jansen Harkins $92,500 (2)
Salary Average Remaining : $58,069
Cam Dineen $91,083 (3)
Salary Average Remaining : $57,180
Dylan Wells $91,083 (3)
Salary Average Remaining : $57,180
Will Bitten $91,000 (3)
Salary Average Remaining : $57,128
Taylor Raddysh $89,417 (3)
Salary Average Remaining : $56,134
Jonah Gadjovich $86,333 (3)
Salary Average Remaining : $54,198
Jalen Chatfield $85,000 (1)
Salary Average Remaining : $53,361
Zach Frye $85,000 (1)
Salary Average Remaining : $53,361
Jean-Christophe Beaudin $81,667 (2)
Salary Average Remaining : $51,269
Drake Batherson $77,333 (3)
Salary Average Remaining : $48,548
Mikhail Berdin $76,667 (3)
Salary Average Remaining : $48,130
Mason Appleton $75,833 (2)
Salary Average Remaining : $47,606
Justin Dowling $75,000 (2)
Salary Average Remaining : $47,083
Garret Cockerill $75,000 (1)
Salary Average Remaining : $47,083
Nicholas Caamano $73,833 (3)
Salary Average Remaining : $46,351
Taylor Fedun $73,750 (2)
Salary Average Remaining : $46,299
Michael Bunting $73,750 (2)
Salary Average Remaining : $46,299
Michael Carcone $70,000 (2)
Salary Average Remaining : $43,944
Matt Bartkowski $70,000 (1)
Salary Average Remaining : $43,944
Josh Currie $68,750 (1)
Salary Average Remaining : $43,160
Sam Anas $67,500 (1)
Salary Average Remaining : $42,375
Michael Chaput $67,500 (1)
Salary Average Remaining : $42,375
Jordan Murray $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players46
Salary Commitment
Year 7 : $4,408,083
Year 8 : $2,437,833
Year 9 : $1,296,333
Year 10 : $0
Salary Average Commitment
Year 7 : $4,408,083
Year 8 : $2,437,833
Year 9 : $1,296,333
Year 10 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6532 - $140 - 5,351 - 81.91%
Level 2: 5000 - $80 - 4,068 - 81.35%
Level 3: 2000 - $50 - 1,598 - 79.91%
Level 4: 4000 - $35 - 3,238 - 80.95%
Luxury : 1000 - $250 - 857 - 85.68%
Total Capacity :18532
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,473 - 73.67%
Farm Level 2: 1000 - $20 - 739 - 73.92%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %15,111 - 81.54%
Average Income per Game$1,630,129
Year to Date Revenue$26,082,066
Farm
Home Games Left29
Average Attendance - %2,213 - 73.75%
Average Income per Game$81,092
Year to Date Revenue$973,104

Expense

Pro Players Total Salaries$80,732,143
Pro Players Total Average Salaries$80,590,476
Farm Players Total Salaries$3,073,167
Farm Players Total Average Salaries$3,073,167
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,029,888
Farm Year To Date Expenses$1,370,446
Pro Salary Cap Per Days$443,697
Pro Salary Cap To Date$29,950,766
Farm Salary Cap Per Days$17,073
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,753,228
Farm Estimated Season Revenue$2,351,668
Pro Remaining Season Days113
Pro Expenses Per Days$462,401
Pro Estimated Expenses$52,251,313
Farm Remaining Season Days113
Farm Expenses Per Days$20,962
Farm Estimated Expenses$2,368,706
Estimated Season Expenses$54,620,019
Estimated Season Salary Cap$80,088,527
Estimate Under Maximum Salary Cap of $83,500,000$3,411,473
Estimate Over Minimum Salary Cap of $62,200,000 $17,888,527
Current Bank Account$81,979,788
Projected Bank Account$70,464,665

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $4,394,444
Alexander Radulov (1 Way Contract) $6,750,000 (2)
-Salary Average Remaining : $4,394,444
Ryan Ellis (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
Ryan OReilly (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,599,259
Esa Lindell (1 Way Contract) $5,800,000 (6)
-Salary Average Remaining : $3,641,111
Jamie Benn (1 Way Contract) $5,775,000 (4)
-Salary Average Remaining : $3,625,417
Travis Zajac (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $3,609,722
Justin Schultz (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $3,452,778
Carl Soderberg (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $3,138,889
Ilya Kovalchuk (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $3,295,833
Brock Nelson (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $2,464,028
Travis Hamonic (1 Way Contract) $3,857,143 (1)
-Salary Average Remaining : $2,421,429
Thomas Greiss (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $1,412,500
Radek Faksa (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,381,111
Oscar Fantenberg (1 Way Contract) $2,100,000 (2)
-Salary Average Remaining : $1,318,333
Ryan Hartman (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $1,224,167
Adam McQuaid (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,004,444
Nate Thompson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Josh Archibald (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $470,833
Miikka Salomaki (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Ben Harpur (Out of Payroll) $725,000 (1)
-Salary Average Remaining : $455,139
Jack Campbell (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $423,750
Total Pro Players22
Salary Commitment
Year 7 : $80,732,143
Year 8 : $47,825,000
Year 9 : $27,075,000
Year 10 : $18,575,000
Salary Average Commitment
Year 7 : $80,590,476
Year 8 : $47,550,000
Year 9 : $26,525,000
Year 10 : $18,575,000
Salary Cap with 1 Way Contract
Year 7 : $80,590,476
Year 8 : $47,550,000
Year 9 : $26,525,000
Year 10 : $18,575,000

Farm Players Salaries

Denis Gurianov $164,417 (1)
Salary Average Remaining : $103,217
Michael McLeod $136,333 (3)
Salary Average Remaining : $85,587
Jakub Jerabek $100,000 (1)
Salary Average Remaining : $62,778
Mitch Reinke $100,000 (2)
Salary Average Remaining : $62,778
Corey Tropp $100,000 (1)
Salary Average Remaining : $62,778
Andrew Oglevie $97,500 (2)
Salary Average Remaining : $61,208
Andrej Sustr $95,000 (2)
Salary Average Remaining : $59,639
Emil Pettersson $92,500 (2)
Salary Average Remaining : $58,069
Niklas Hansson $92,500 (2)
Salary Average Remaining : $58,069
Anton Lindholm $92,500 (1)
Salary Average Remaining : $58,069
Alex Schoenborn $92,500 (1)
Salary Average Remaining : $58,069
David Sklenicka $92,500 (2)
Salary Average Remaining : $58,069
Andrew Sturtz $90,000 (2)
Salary Average Remaining : $56,500
Zac Rinaldo $90,000 (2)
Salary Average Remaining : $56,500
Janne Kuokkanen $89,417 (2)
Salary Average Remaining : $56,134
Michal Neuvirth $87,500 (2)
Salary Average Remaining : $54,931
Gerry Fitzgerald $85,000 (1)
Salary Average Remaining : $53,361
Kyle Criscuolo $80,000 (2)
Salary Average Remaining : $50,222
Adam Helewka $80,000 (1)
Salary Average Remaining : $50,222
Chris Conner $80,000 (2)
Salary Average Remaining : $50,222
Mitch McLain $75,000 (2)
Salary Average Remaining : $47,083
Derek Sheppard $75,000 (2)
Salary Average Remaining : $47,083
Kristers Gudlevskis $75,000 (1)
Salary Average Remaining : $47,083
Steve Oleksy $75,000 (2)
Salary Average Remaining : $47,083
Nick Paul $75,000 (1)
Salary Average Remaining : $47,083
Hampus Gustafsson $74,000 (1)
Salary Average Remaining : $46,456
Dominik Shine $71,500 (1)
Salary Average Remaining : $44,886
Daniel Ciampini $70,000 (1)
Salary Average Remaining : $43,944
Reece Scarlett $70,000 (1)
Salary Average Remaining : $43,944
Philippe Desrosiers $70,000 (1)
Salary Average Remaining : $43,944
Kris Bindulis $70,000 (1)
Salary Average Remaining : $43,944
Maxime Lagace $70,000 (1)
Salary Average Remaining : $43,944
Mike Liambas $67,500 (1)
Salary Average Remaining : $42,375
Kurtis MacDermid $67,500 (1)
Salary Average Remaining : $42,375
Cole Ully $65,000 (1)
Salary Average Remaining : $40,806
Damir Sharipzianov $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players36
Salary Commitment
Year 7 : $3,073,167
Year 8 : $1,448,250
Year 9 : $136,333
Year 10 : $0
Salary Average Commitment
Year 7 : $3,073,167
Year 8 : $1,448,250
Year 9 : $136,333
Year 10 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6064 - $133 - 6,003 - 99.00%
Level 2: 5000 - $73 - 4,775 - 95.50%
Level 3: 2000 - $43 - 1,911 - 95.53%
Level 4: 4000 - $28 - 3,839 - 95.98%
Luxury : 1000 - $258 - 772 - 77.18%
Total Capacity :18064
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,483 - 74.14%
Farm Level 2: 1000 - $30 - 755 - 75.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left31
Average Attendance - %17,300 - 95.77%
Average Income per Game$1,708,134
Year to Date Revenue$17,081,341
Farm
Home Games Left27
Average Attendance - %2,238 - 74.60%
Average Income per Game$103,028
Year to Date Revenue$1,442,397

Expense

Pro Players Total Salaries$84,966,667
Pro Players Total Average Salaries$83,253,334
Farm Players Total Salaries$4,204,194
Farm Players Total Average Salaries$4,204,194
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,239,528
Farm Year To Date Expenses$1,840,929
Pro Salary Cap Per Days$462,519
Pro Salary Cap To Date$30,664,325
Farm Salary Cap Per Days$23,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,952,157
Farm Estimated Season Revenue$2,781,766
Pro Remaining Season Days113
Pro Expenses Per Days$495,648
Pro Estimated Expenses$56,008,224
Farm Remaining Season Days113
Farm Expenses Per Days$27,523
Farm Estimated Expenses$3,110,099
Estimated Season Expenses$59,118,323
Estimated Season Salary Cap$82,928,972
Estimate Under Maximum Salary Cap of $83,500,000$571,028
Estimate Over Minimum Salary Cap of $62,200,000 $20,728,972
Current Bank Account$112,688,439
Projected Bank Account$109,304,039

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,000,000 (1)
-Salary Average Remaining : $7,533,333
Anze Kopitar (1 Way Contract) $7,480,000 (3)
-Salary Average Remaining : $4,695,778
Marc Staal (1 Way Contract) $5,700,000 (2)
-Salary Average Remaining : $3,578,333
Mikael Granlund (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Ryan Nugent-Hopkins (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Jaccob Slavin (1 Way Contract) $5,300,000 (6)
-Salary Average Remaining : $3,327,222
Andy Greene (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $3,295,833
Matt Dumba (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,040,278
Jared Spurgeon (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,825,000
Kyle Palmieri (1 Way Contract) $4,650,000 (2)
-Salary Average Remaining : $2,919,167
Devan Dubnyk (1 Way Contract) $4,330,000 (2)
-Salary Average Remaining : $2,825,000
Nino Niederreiter (1 Way Contract) $3,300,000 (4)
-Salary Average Remaining : $2,176,297
Alexandar Georgiev (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $1,569,444
Michal Kempny (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Anthony Duclair (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $1,224,167
Sebastian Aho $1,775,000 (1)
-Salary Average Remaining : $1,114,306
Pierre-Edouard Bellemare (1 Way Contract) $1,650,000 (1)
-Salary Average Remaining : $1,035,833
Jason Dickinson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Josef Korenar (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $784,722
Joel Eriksson Ek $1,106,667 (1)
-Salary Average Remaining : $694,741
Alex Stalock (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Nick Seeler (1 Way Contract) $725,000 (2)
-Salary Average Remaining : $455,139
Kevin Rooney (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Total Pro Players23
Salary Commitment
Year 7 : $84,966,667
Year 8 : $49,935,000
Year 9 : $29,580,000
Year 10 : $8,600,000
Salary Average Commitment
Year 7 : $83,253,334
Year 8 : $50,021,667
Year 9 : $29,196,667
Year 10 : $8,766,667
Salary Cap with 1 Way Contract
Year 7 : $83,253,334
Year 8 : $50,021,667
Year 9 : $29,196,667
Year 10 : $8,766,667

Farm Players Salaries

Nolan Patrick $357,500 (2)
Salary Average Remaining : $224,431
Jordan Greenway $122,500 (3)
Salary Average Remaining : $76,903
Ben Gleason $100,000 (2)
Salary Average Remaining : $62,778
Antoine Waked $100,000 (1)
Salary Average Remaining : $62,778
Chase Lang $100,000 (1)
Salary Average Remaining : $62,778
Dawson Leedahl $100,000 (1)
Salary Average Remaining : $62,778
Alexandre Fortin $100,000 (1)
Salary Average Remaining : $62,778
Joel LEsperance $100,000 (2)
Salary Average Remaining : $62,778
Colby Sissons $100,000 (2)
Salary Average Remaining : $62,778
Mikhail Grigorenko $100,000 (1)
Salary Average Remaining : $62,778
Cooper Zech $100,000 (2)
Salary Average Remaining : $62,778
Giovanni Fiore $100,000 (1)
Salary Average Remaining : $62,778
Graham Knott $93,583 (2)
Salary Average Remaining : $58,750
Dennis Yan $93,583 (2)
Salary Average Remaining : $58,750
Carson Soucy $92,500 (1)
Salary Average Remaining : $58,069
Gabriel Gagne $92,500 (1)
Salary Average Remaining : $58,069
Kevin Stenlund $92,500 (3)
Salary Average Remaining : $58,069
Isac Lundestrom $92,500 (3)
Salary Average Remaining : $58,069
Lukas Vejdemo $92,500 (2)
Salary Average Remaining : $58,069
Matthew Spencer $91,083 (2)
Salary Average Remaining : $57,180
Michael Downing $90,000 (1)
Salary Average Remaining : $56,500
Julius Nattinen $88,000 (2)
Salary Average Remaining : $55,244
Gemel Smith $87,500 (1)
Salary Average Remaining : $54,931
Sheldon Dries $87,500 (1)
Salary Average Remaining : $54,931
Matt Gaudreau $87,500 (1)
Salary Average Remaining : $54,931
Ryan Scarfo $87,500 (1)
Salary Average Remaining : $54,931
Jeff Taylor $87,500 (1)
Salary Average Remaining : $54,931
Tobias Geisser $83,778 (3)
Salary Average Remaining : $52,594
Mitch Gillam $75,000 (1)
Salary Average Remaining : $47,083
Brennan Menell $71,667 (1)
Salary Average Remaining : $44,991
Tyler Gaudet $70,000 (1)
Salary Average Remaining : $43,944
Charlie Sampair $70,000 (1)
Salary Average Remaining : $43,944
Justin Scott $70,000 (1)
Salary Average Remaining : $43,944
John Edwardh $70,000 (1)
Salary Average Remaining : $43,944
Kurtis Gabriel $70,000 (1)
Salary Average Remaining : $43,944
Ryan Schmelzer $70,000 (1)
Salary Average Remaining : $43,944
Kevin Boyle $67,500 (1)
Salary Average Remaining : $42,375
Nick Ellis $65,000 (1)
Salary Average Remaining : $40,806
Steve Michalek $65,000 (1)
Salary Average Remaining : $40,806
Trevor Murphy $65,000 (1)
Salary Average Remaining : $40,806
Jimmy Oligny $65,000 (1)
Salary Average Remaining : $40,806
Braden Christoffer $65,000 (1)
Salary Average Remaining : $40,806
Zack Mitchell $65,000 (1)
Salary Average Remaining : $40,806
Michael Joly $65,000 (1)
Salary Average Remaining : $40,806
Jake Kulevich $65,000 (1)
Salary Average Remaining : $40,806
Daniel Dolejs $65,000 (1)
Salary Average Remaining : $40,806
Brady Brassart $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players47
Salary Commitment
Year 7 : $4,204,194
Year 8 : $1,607,527
Year 9 : $391,278
Year 10 : $0
Salary Average Commitment
Year 7 : $4,204,194
Year 8 : $1,607,527
Year 9 : $391,278
Year 10 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6630 - $135 - 6,367 - 96.04%
Level 2: 5000 - $77 - 4,883 - 97.66%
Level 3: 2000 - $48 - 1,929 - 96.46%
Level 4: 4000 - $33 - 3,876 - 96.90%
Luxury : 1000 - $244 - 969 - 96.93%
Total Capacity :18630
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $44 - 1,490 - 74.50%
Farm Level 2: 1000 - $22 - 754 - 75.45%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %18,025 - 96.75%
Average Income per Game$1,861,862
Year to Date Revenue$24,204,205
Farm
Home Games Left21
Average Attendance - %2,244 - 74.81%
Average Income per Game$85,021
Year to Date Revenue$1,700,419

Expense

Pro Players Total Salaries$78,017,500
Pro Players Total Average Salaries$78,317,500
Farm Players Total Salaries$3,788,889
Farm Players Total Average Salaries$3,788,889
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,821,841
Farm Year To Date Expenses$1,573,467
Pro Salary Cap Per Days$418,431
Pro Salary Cap To Date$28,341,838
Farm Salary Cap Per Days$21,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,132,134
Farm Estimated Season Revenue$1,785,440
Pro Remaining Season Days113
Pro Expenses Per Days$441,764
Pro Estimated Expenses$49,919,332
Farm Remaining Season Days113
Farm Expenses Per Days$23,827
Farm Estimated Expenses$2,692,451
Estimated Season Expenses$52,611,783
Estimated Season Salary Cap$75,624,541
Estimate Under Maximum Salary Cap of $83,500,000$7,875,459
Estimate Over Minimum Salary Cap of $62,200,000 $13,424,541
Current Bank Account$114,940,737
Projected Bank Account$116,246,528

Pro Players Salaries

Ryan Kesler (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $4,111,944
Dylan Larkin (1 Way Contract) $6,100,000 (4)
-Salary Average Remaining : $3,829,444
Alexander Edler (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $3,766,667
Bo Horvat (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $3,452,778
Magnus Paajarvi (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $3,201,667
Brandon Tanev (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $3,201,667
Dion Phaneuf (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $3,138,889
Viktor Arvidsson (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $3,201,667
Ben Hutton (1 Way Contract) $4,000,000 (4)
-Salary Average Remaining : $2,573,889
Shane Starrett (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $2,197,222
Garnet Hathaway (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $2,197,222
Melker Karlsson (1 Way Contract) $3,400,000 (2)
-Salary Average Remaining : $2,134,444
Deryk Engelland (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,946,111
Justin Falk (Out of Payroll) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Jaroslav Halak (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,914,722
Greg Pateryn (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,255,556
Zack Kassian (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,192,778
Mitchell Marner $1,744,167 (1)
-Salary Average Remaining : $1,094,949
Braydon Coburn (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $1,067,222
Tyson Jost $1,673,333 (2)
-Salary Average Remaining : $1,050,481
Sean Walker (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $753,333
Marcus Crawford (Out of Payroll) $1,000,000 (2)
-Salary Average Remaining : $627,778
Total Pro Players22
Salary Commitment
Year 7 : $79,017,500
Year 8 : $51,673,333
Year 9 : $20,600,000
Year 10 : $20,600,000
Salary Average Commitment
Year 7 : $79,317,500
Year 8 : $51,673,333
Year 9 : $20,800,000
Year 10 : $20,800,000
Salary Cap with 1 Way Contract
Year 7 : $79,317,500
Year 8 : $51,673,333
Year 9 : $20,800,000
Year 10 : $20,800,000

Farm Players Salaries

Ty Dellandrea $143,167 (3)
Salary Average Remaining : $89,877
Kole Lind $112,500 (3)
Salary Average Remaining : $70,625
Nick Merkley $107,583 (2)
Salary Average Remaining : $67,538
Tanner Jeannot $100,000 (2)
Salary Average Remaining : $62,778
Patrick Bajkov $100,000 (2)
Salary Average Remaining : $62,778
Kelly Klima $100,000 (2)
Salary Average Remaining : $62,778
Simon Benoit $100,000 (2)
Salary Average Remaining : $62,778
Tariq Hammond $100,000 (2)
Salary Average Remaining : $62,778
Morgan Adams-Moisan $100,000 (2)
Salary Average Remaining : $62,778
Mario Kempe $100,000 (1)
Salary Average Remaining : $62,778
Eric Gelinas $100,000 (1)
Salary Average Remaining : $62,778
Alexis DAoust $100,000 (2)
Salary Average Remaining : $62,778
Josh Jacobs $92,500 (1)
Salary Average Remaining : $58,069
Rhett Gardner $92,500 (2)
Salary Average Remaining : $58,069
Maxime Fortier $92,500 (3)
Salary Average Remaining : $58,069
Brandon Gignac $92,167 (2)
Salary Average Remaining : $57,860
Niki Petti $90,000 (1)
Salary Average Remaining : $56,500
David Gust $90,000 (1)
Salary Average Remaining : $56,500
Jordan Kyrou $88,000 (3)
Salary Average Remaining : $55,244
Rob Hamilton $85,000 (1)
Salary Average Remaining : $53,361
Brett Seney $82,500 (2)
Salary Average Remaining : $51,792
Mark Friedman $82,500 (2)
Salary Average Remaining : $51,792
Tanner Kaspick $82,222 (3)
Salary Average Remaining : $51,617
Christian Jaros $80,167 (2)
Salary Average Remaining : $50,327
Ryan Penny $80,000 (1)
Salary Average Remaining : $50,222
Tim McGauley $80,000 (1)
Salary Average Remaining : $50,222
Adam Carlson $75,000 (1)
Salary Average Remaining : $47,083
Antti Karjalainen $75,000 (1)
Salary Average Remaining : $47,083
Parker Gahagen $75,000 (1)
Salary Average Remaining : $47,083
Samuel Blais $72,583 (1)
Salary Average Remaining : $45,566
Brendan Gaunce $70,000 (1)
Salary Average Remaining : $43,944
Anton Cederholm $67,833 (2)
Salary Average Remaining : $42,584
Hunter Shinkaruk $65,000 (1)
Salary Average Remaining : $40,806
Ben Thomson $65,000 (1)
Salary Average Remaining : $40,806
Henrik Haapala $65,000 (1)
Salary Average Remaining : $40,806
Cameron Darcy $65,000 (1)
Salary Average Remaining : $40,806
Joseph LaBate $65,000 (1)
Salary Average Remaining : $40,806
Jon Martin $65,000 (1)
Salary Average Remaining : $40,806
Tanner MacMaster $65,000 (1)
Salary Average Remaining : $40,806
Anthony Beauregard $65,000 (1)
Salary Average Remaining : $40,806
Sam Vigneault $65,000 (1)
Salary Average Remaining : $40,806
Tyler Wong $65,000 (1)
Salary Average Remaining : $40,806
Jaedon Descheneau $65,000 (1)
Salary Average Remaining : $40,806
Evan McEneny $60,167 (1)
Salary Average Remaining : $37,771
Chris Nell $60,000 (1)
Salary Average Remaining : $37,667
Juha Metsola $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players46
Salary Commitment
Year 7 : $3,788,889
Year 8 : $1,823,639
Year 9 : $518,389
Year 10 : $0
Salary Average Commitment
Year 7 : $3,788,889
Year 8 : $1,823,639
Year 9 : $518,389
Year 10 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5799 - $139 - 5,756 - 99.26%
Level 2: 5000 - $76 - 4,717 - 94.33%
Level 3: 2000 - $42 - 1,889 - 94.45%
Level 4: 4000 - $25 - 3,730 - 93.24%
Luxury : 1000 - $239 - 937 - 93.67%
Total Capacity :17799
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,523 - 76.13%
Farm Level 2: 1000 - $20 - 756 - 75.63%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %17,028 - 95.67%
Average Income per Game$1,722,586
Year to Date Revenue$24,116,209
Farm
Home Games Left28
Average Attendance - %2,279 - 75.97%
Average Income per Game$83,637
Year to Date Revenue$1,087,284

Expense

Pro Players Total Salaries$69,548,332
Pro Players Total Average Salaries$70,423,332
Farm Players Total Salaries$3,474,501
Farm Players Total Average Salaries$3,474,501
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,751,154
Farm Year To Date Expenses$1,413,013
Pro Salary Cap Per Days$391,241
Pro Salary Cap To Date$26,473,941
Farm Salary Cap Per Days$19,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,509,832
Farm Estimated Season Revenue$2,341,842
Pro Remaining Season Days113
Pro Expenses Per Days$393,046
Pro Estimated Expenses$44,414,198
Farm Remaining Season Days113
Farm Expenses Per Days$21,803
Farm Estimated Expenses$2,463,739
Estimated Season Expenses$46,877,937
Estimated Season Salary Cap$70,684,174
Estimate Under Maximum Salary Cap of $83,500,000$12,815,826
Estimate Over Minimum Salary Cap of $62,200,000 $8,484,174
Current Bank Account$111,657,552
Projected Bank Account$113,631,289

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (6)
-Salary Average Remaining : $5,461,667
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
-Salary Average Remaining : $3,390,000
Mikael Backlund (1 Way Contract) $5,350,000 (5)
-Salary Average Remaining : $3,358,611
Tyler Myers (1 Way Contract) $5,000,000 (6)
-Salary Average Remaining : $3,138,889
Robin Lehner (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $3,138,889
Brandon Dubinsky (1 Way Contract) $4,600,000 (3)
-Salary Average Remaining : $2,887,778
Christopher Tanev (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,573,889
Scott Darling (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $4,000,000
-Salary Average Remaining : $2,511,111
Vladimir Sobotka (1 Way Contract) $3,700,000 (2)
-Salary Average Remaining : $2,322,778
Tyler Ennis (1 Way Contract) $3,650,000 (2)
-Salary Average Remaining : $2,903,472
Pierre-Luc Dubois $3,394,166 (2)
-Salary Average Remaining : $2,130,782
Sam Gagner (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,977,500
Brandon Manning (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $1,443,889
Jordan Martinook (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,130,000
Derek Grant (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,255,556
Brett Kulak (1 Way Contract) $1,850,000 (3)
-Salary Average Remaining : $1,161,389
Joe Morrow (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Henrik Borgstrom $1,491,666 (3)
-Salary Average Remaining : $936,435
Jacob de La Rose (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $565,000
Alex Biega (Out of Payroll) $825,000 (1)
-Salary Average Remaining : $517,917
Casey Nelson (1 Way Contract) $812,500 (1)
-Salary Average Remaining : $510,069
Alex Lyon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Total Pro Players22
Salary Commitment
Year 7 : $70,373,332
Year 8 : $54,135,832
Year 9 : $37,391,666
Year 10 : $29,450,000
Salary Average Commitment
Year 7 : $71,248,332
Year 8 : $55,110,832
Year 9 : $37,391,666
Year 10 : $29,450,000
Salary Cap with 1 Way Contract
Year 7 : $71,248,332
Year 8 : $55,110,832
Year 9 : $37,391,666
Year 10 : $29,450,000

Farm Players Salaries

Cal Foote $142,500 (3)
Salary Average Remaining : $89,458
Kieffer Bellows $110,667 (3)
Salary Average Remaining : $69,474
Chris Breen $100,000 (1)
Salary Average Remaining : $62,778
Travis Morin $100,000 (1)
Salary Average Remaining : $62,778
Ben Street $100,000 (1)
Salary Average Remaining : $62,778
Jordan Szwarz $100,000 (2)
Salary Average Remaining : $62,778
Nate Prosser $100,000 (2)
Salary Average Remaining : $62,778
Clayton Stoner $100,000 (1)
Salary Average Remaining : $62,778
Brian Lashoff $100,000 (1)
Salary Average Remaining : $62,778
Brian Flynn $100,000 (1)
Salary Average Remaining : $62,778
Chris Bourque $100,000 (1)
Salary Average Remaining : $62,778
Brett Sutter $100,000 (1)
Salary Average Remaining : $62,778
Nick Lappin $100,000 (2)
Salary Average Remaining : $62,778
Corban Knight $100,000 (1)
Salary Average Remaining : $62,778
Martin Ouellette $100,000 (2)
Salary Average Remaining : $62,778
Chris Terry $100,000 (1)
Salary Average Remaining : $62,778
Ken Appleby $100,000 (2)
Salary Average Remaining : $62,778
Reid Duke $92,500 (2)
Salary Average Remaining : $58,069
Gustav Forsling $92,500 (1)
Salary Average Remaining : $58,069
Nolan Vesey $92,500 (2)
Salary Average Remaining : $58,069
Yan-Pavel Laplante $92,500 (1)
Salary Average Remaining : $58,069
Blake Siebenaler $91,083 (1)
Salary Average Remaining : $57,180
Libor Hajek $89,417 (3)
Salary Average Remaining : $56,134
Nicolas Aube-Kubel $87,167 (1)
Salary Average Remaining : $54,721
Brady Norrish $80,000 (1)
Salary Average Remaining : $50,222
Matt Finn $80,000 (1)
Salary Average Remaining : $50,222
Stephen Gionta $80,000 (1)
Salary Average Remaining : $50,222
Mitch Callahan $80,000 (1)
Salary Average Remaining : $50,222
Manuel Wiederer $73,667 (2)
Salary Average Remaining : $46,246
Justin Peters $70,000 (1)
Salary Average Remaining : $43,944
Josh MacDonald $70,000 (1)
Salary Average Remaining : $43,944
Ryan Lomberg $70,000 (1)
Salary Average Remaining : $43,944
Sena Acolatse $70,000 (1)
Salary Average Remaining : $43,944
Patrick Dwyer $70,000 (1)
Salary Average Remaining : $43,944
Matt Taormina $70,000 (1)
Salary Average Remaining : $43,944
Yaroslav Dyblenko $70,000 (1)
Salary Average Remaining : $43,944
Colton Beck $67,500 (1)
Salary Average Remaining : $42,375
Brian Strait $67,500 (1)
Salary Average Remaining : $42,375
Zach Leslie $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players39
Salary Commitment
Year 7 : $3,474,501
Year 8 : $1,101,251
Year 9 : $342,584
Year 10 : $0
Salary Average Commitment
Year 7 : $3,474,501
Year 8 : $1,101,251
Year 9 : $342,584
Year 10 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - $140 - 5,103 - 98.63%
Level 2: 5000 - $80 - 3,977 - 79.54%
Level 3: 2000 - $50 - 1,598 - 79.90%
Level 4: 4000 - $35 - 3,226 - 80.64%
Luxury : 1000 - $250 - 811 - 81.09%
Total Capacity :17174
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,477 - 73.84%
Farm Level 2: 1000 - $20 - 773 - 77.28%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %14,714 - 85.68%
Average Income per Game$1,570,870
Year to Date Revenue$25,133,921
Farm
Home Games Left25
Average Attendance - %2,250 - 74.99%
Average Income per Game$81,984
Year to Date Revenue$1,311,750

Expense

Pro Players Total Salaries$77,359,999
Pro Players Total Average Salaries$77,359,999
Farm Players Total Salaries$3,190,327
Farm Players Total Average Salaries$3,190,327
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,871,284
Farm Year To Date Expenses$1,422,294
Pro Salary Cap Per Days$429,778
Pro Salary Cap To Date$29,052,410
Farm Salary Cap Per Days$17,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,271,752
Farm Estimated Season Revenue$2,049,609
Pro Remaining Season Days113
Pro Expenses Per Days$442,000
Pro Estimated Expenses$49,946,000
Farm Remaining Season Days113
Farm Expenses Per Days$21,891
Farm Estimated Expenses$2,473,683
Estimated Season Expenses$52,419,683
Estimated Season Salary Cap$77,617,324
Estimate Under Maximum Salary Cap of $83,500,000$5,882,676
Estimate Over Minimum Salary Cap of $62,200,000 $15,417,324
Current Bank Account$41,007,412
Projected Bank Account$29,909,090

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (2)
-Salary Average Remaining : $5,179,167
Tomas Hertl (1 Way Contract) $5,625,000 (3)
-Salary Average Remaining : $3,531,250
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Dmitry Orlov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $3,452,778
Nick Leddy (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $3,452,778
Shea Theodore (1 Way Contract) $5,200,000 (6)
-Salary Average Remaining : $3,264,444
Joe Thornton (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,138,889
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $2,825,000
Josh Manson (1 Way Contract) $4,100,000 (5)
-Salary Average Remaining : $2,573,889
Nico Hischier $3,775,000 (2)
-Salary Average Remaining : $2,369,861
Andrew Shaw (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,197,222
Patrick Maroon (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,883,333
Joel Armia (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $1,632,222
Ben Lovejoy (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,569,444
Kyle Connor $1,775,000 (1)
-Salary Average Remaining : $1,114,306
Antoine Vermette (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average Remaining : $941,667
Niklas Kronwall (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Brendan Perlini $1,363,333 (1)
-Salary Average Remaining : $855,870
Jake Debrusk $1,288,333 (1)
-Salary Average Remaining : $808,787
Anton Khudobin (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Chris Wagner (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Carter Rowney (1 Way Contract) $1,133,333 (2)
-Salary Average Remaining : $711,481
J.T. Compher $1,000,000 (1)
-Salary Average Remaining : $627,778
Andrew Welinski (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $470,833
Total Pro Players24
Salary Commitment
Year 7 : $77,359,999
Year 8 : $47,183,333
Year 9 : $25,925,000
Year 10 : $9,300,000
Salary Average Commitment
Year 7 : $77,359,999
Year 8 : $47,183,333
Year 9 : $25,925,000
Year 10 : $9,300,000
Salary Cap with 1 Way Contract
Year 7 : $77,359,999
Year 8 : $47,183,333
Year 9 : $25,925,000
Year 10 : $9,300,000

Farm Players Salaries

Lias Andersson $174,417 (2)
Salary Average Remaining : $109,495
Luke Kunin $142,500 (2)
Salary Average Remaining : $89,458
Jake Oettinger $138,750 (3)
Salary Average Remaining : $87,104
Keith Kinkaid $100,000 (2)
Salary Average Remaining : $62,778
Landon Ferraro $95,000 (2)
Salary Average Remaining : $59,639
Igor Shvyrev $92,500 (3)
Salary Average Remaining : $58,069
Matheson Iacopelli $92,500 (1)
Salary Average Remaining : $58,069
Eric Cornel $92,500 (1)
Salary Average Remaining : $58,069
Nick Sorensen $92,500 (1)
Salary Average Remaining : $58,069
Keaton Thompson $92,500 (1)
Salary Average Remaining : $58,069
Stelio Mattheos $92,500 (3)
Salary Average Remaining : $58,069
Aleksi Saarela $90,250 (2)
Salary Average Remaining : $56,657
Axel Holmstrom $89,417 (2)
Salary Average Remaining : $56,134
Kyle Capobianco $89,417 (2)
Salary Average Remaining : $56,134
Kale Clague $89,417 (3)
Salary Average Remaining : $56,134
Tyler Benson $86,333 (3)
Salary Average Remaining : $54,198
Jeremy Roy $86,333 (2)
Salary Average Remaining : $54,198
Travis Dermott $86,333 (1)
Salary Average Remaining : $54,198
Micheal Haley $85,000 (2)
Salary Average Remaining : $53,361
Kevin Roy $85,000 (1)
Salary Average Remaining : $53,361
Michael Spacek $83,333 (2)
Salary Average Remaining : $52,315
Nic Kerdiles $75,000 (1)
Salary Average Remaining : $47,083
Dustin Tokarski $75,000 (1)
Salary Average Remaining : $47,083
Steven Kampfer $75,000 (1)
Salary Average Remaining : $47,083
Michael Prapavessis $72,500 (2)
Salary Average Remaining : $45,514
Oleg Sosunov $72,160 (3)
Salary Average Remaining : $45,300
Tim Heed $71,667 (1)
Salary Average Remaining : $44,991
Jeff Glass $70,000 (1)
Salary Average Remaining : $43,944
C.J. Suess $70,000 (1)
Salary Average Remaining : $43,944
Joseph Cramarossa $70,000 (1)
Salary Average Remaining : $43,944
Ryan Stanton $70,000 (2)
Salary Average Remaining : $43,944
T.J. Brennan $67,500 (1)
Salary Average Remaining : $42,375
Troy Josephs $65,000 (1)
Salary Average Remaining : $40,806
Harry Zolnierczyk $65,000 (1)
Salary Average Remaining : $40,806
Grant Besse $65,000 (1)
Salary Average Remaining : $40,806
Brian Cooper $65,000 (1)
Salary Average Remaining : $40,806
Miro Aaltonen $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players37
Salary Commitment
Year 7 : $3,190,327
Year 8 : $1,749,827
Year 9 : $571,660
Year 10 : $0
Salary Average Commitment
Year 7 : $3,190,327
Year 8 : $1,749,827
Year 9 : $571,660
Year 10 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7285 - $140 - 5,277 - 72.44%
Level 2: 5000 - $80 - 3,976 - 79.51%
Level 3: 2000 - $50 - 1,597 - 79.86%
Level 4: 4000 - $35 - 3,001 - 75.03%
Luxury : 1000 - $250 - 800 - 79.96%
Total Capacity :19285
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,501 - 75.07%
Farm Level 2: 1000 - $20 - 776 - 77.58%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %14,651 - 75.97%
Average Income per Game$1,585,803
Year to Date Revenue$22,201,240
Farm
Home Games Left24
Average Attendance - %2,277 - 75.91%
Average Income per Game$83,132
Year to Date Revenue$1,413,236

Expense

Pro Players Total Salaries$80,319,167
Pro Players Total Average Salaries$83,398,335
Farm Players Total Salaries$3,941,916
Farm Players Total Average Salaries$3,911,916
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,814,810
Farm Year To Date Expenses$1,627,271
Pro Salary Cap Per Days$463,324
Pro Salary Cap To Date$31,142,038
Farm Salary Cap Per Days$21,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,816,677
Farm Estimated Season Revenue$1,995,157
Pro Remaining Season Days113
Pro Expenses Per Days$458,440
Pro Estimated Expenses$51,803,720
Farm Remaining Season Days113
Farm Expenses Per Days$24,400
Farm Estimated Expenses$2,757,200
Estimated Season Expenses$54,560,920
Estimated Season Salary Cap$83,497,650
Estimate Under Maximum Salary Cap of $83,500,000$2,350
Estimate Over Minimum Salary Cap of $62,200,000 $21,297,650
Current Bank Account$83,551,284
Projected Bank Account$73,802,198

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (6)
-Salary Average Remaining : $5,022,222
John Gibson (1 Way Contract) $6,400,000 (6)
-Salary Average Remaining : $4,017,778
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,531,250
T.J. Brodie (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $3,128,426
Anders Lee (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,452,778
Artem Anisimov (1 Way Contract) $4,550,000 (2)
-Salary Average Remaining : $2,856,389
Bryan Little (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $3,034,260
Justin Williams (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,138,889
Colin Miller (1 Way Contract) $3,875,000 (3)
-Salary Average Remaining : $2,432,639
Kris Russell (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $1,820,556
Richard Panik (1 Way Contract) $3,250,000 (3)
-Salary Average Remaining : $2,157,986
Max Domi (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,977,500
Valtteri Filppula (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,197,222
Brian Boyle (1 Way Contract) $2,700,000 (2)
-Salary Average Remaining : $1,695,000
Markus Nutivaara (1 Way Contract) $2,700,000 (3)
-Salary Average Remaining : $1,695,000
Jordie Benn (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,255,556
Drake Caggiula (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,569,444
Jonathan Bernier (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,883,333
Josh Anderson (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $1,239,861
Mark Jankowski (1 Way Contract) $1,675,000 (1)
-Salary Average Remaining : $1,051,528
Timo Meier $1,644,167 (1)
-Salary Average Remaining : $1,032,172
Mike Green (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $627,778
Rocco Grimaldi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $627,778
Jon Gillies (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $470,833
John Gilmour (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $439,444
Total Pro Players25
Salary Commitment
Year 7 : $80,319,167
Year 8 : $44,125,000
Year 9 : $29,975,000
Year 10 : $14,400,000
Salary Average Commitment
Year 7 : $83,398,335
Year 8 : $44,995,834
Year 9 : $29,912,500
Year 10 : $14,400,000
Salary Cap with 1 Way Contract
Year 7 : $83,398,335
Year 8 : $44,995,834
Year 9 : $29,912,500
Year 10 : $14,400,000

Farm Players Salaries

Will Butcher $377,500 (1)
Salary Average Remaining : $236,986
Lance Bouma $210,000 (1)
Salary Average Remaining : $134,972
Martin Necas $140,083 (3)
Salary Average Remaining : $87,941
Urho Vaakanainen $130,250 (3)
Salary Average Remaining : $81,768
Trent Frederic $113,750 (2)
Salary Average Remaining : $71,410
Ryan Lindgren $110,000 (3)
Salary Average Remaining : $69,056
Anders Bjork $106,667 (2)
Salary Average Remaining : $66,963
Beau Bennett $100,000 (2)
Salary Average Remaining : $62,778
Steven Lorentz $100,000 (2)
Salary Average Remaining : $62,778
Austin Czarnik $100,000 (2)
Salary Average Remaining : $62,778
Etienne Marcoux $100,000 (2)
Salary Average Remaining : $62,778
Bobby MacIntyre $100,000 (2)
Salary Average Remaining : $62,778
Vincent Praplan $100,000 (2)
Salary Average Remaining : $62,778
Yannick Rathgeb $100,000 (2)
Salary Average Remaining : $62,778
Bokondji Imama $100,000 (2)
Salary Average Remaining : $62,778
Jakob Forsbacka-Karlsson $92,500 (2)
Salary Average Remaining : $58,069
Marian Studenic $92,500 (3)
Salary Average Remaining : $58,069
Jonas Johansson $92,500 (1)
Salary Average Remaining : $58,069
Givani Smith $91,333 (3)
Salary Average Remaining : $57,337
Dan Vladar $91,083 (1)
Salary Average Remaining : $57,180
Jesse Gabrielle $89,417 (2)
Salary Average Remaining : $56,134
Sam Brittain $85,000 (2)
Salary Average Remaining : $53,361
A.J. Greer $82,500 (1)
Salary Average Remaining : $51,792
Chris VandeVelde $80,000 (1)
Salary Average Remaining : $69,056
Nolan Valleau $75,000 (1)
Salary Average Remaining : $47,083
Victor Antipin $75,000 (2)
Salary Average Remaining : $47,083
Jacob MacDonald $75,000 (1)
Salary Average Remaining : $47,083
Evan Cormier $71,833 (3)
Salary Average Remaining : $45,095
Morgan Klimchuk $70,000 (1)
Salary Average Remaining : $43,944
Travis St. Denis $70,000 (1)
Salary Average Remaining : $43,944
Turner Elson $70,000 (1)
Salary Average Remaining : $43,944
Michael McCarron $70,000 (1)
Salary Average Remaining : $43,944
Brett Lernout $70,000 (1)
Salary Average Remaining : $43,944
Patrick Sieloff $70,000 (1)
Salary Average Remaining : $43,944
Laurent Dauphin $70,000 (1)
Salary Average Remaining : $43,944
Adam Ollas Mattsson $65,000 (1)
Salary Average Remaining : $40,806
Ryan Culkin $65,000 (1)
Salary Average Remaining : $40,806
Mason Geertsen $65,000 (1)
Salary Average Remaining : $40,806
Hunter Smith $65,000 (1)
Salary Average Remaining : $0
Mikkel Aagaard $65,000 (1)
Salary Average Remaining : $40,806
Sahir Gill $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players41
Salary Commitment
Year 7 : $3,941,916
Year 8 : $1,998,333
Year 9 : $635,999
Year 10 : $0
Salary Average Commitment
Year 7 : $3,911,916
Year 8 : $1,998,333
Year 9 : $635,999
Year 10 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5368 - $140 - 5,137 - 95.70%
Level 2: 5000 - $80 - 3,963 - 79.27%
Level 3: 2000 - $50 - 1,597 - 79.83%
Level 4: 4000 - $35 - 3,010 - 75.26%
Luxury : 1000 - $250 - 788 - 78.83%
Total Capacity :17368
Team Popularity : 100.00%
Farm
Farm Level 1: 1500 - $40 - 1,116 - 74.42%
Farm Level 2: 300 - $20 - 220 - 73.46%
Farm Total Capacity :1800
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,496 - 83.46%
Average Income per Game$1,560,406
Year to Date Revenue$23,406,093
Farm
Home Games Left28
Average Attendance - %1,337 - 74.26%
Average Income per Game$53,963
Year to Date Revenue$701,514

Expense

Pro Players Total Salaries$79,711,666
Pro Players Total Average Salaries$79,811,666
Farm Players Total Salaries$4,023,582
Farm Players Total Average Salaries$3,958,582
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,242,483
Farm Year To Date Expenses$1,619,158
Pro Salary Cap Per Days$402,287
Pro Salary Cap To Date$29,536,103
Farm Salary Cap Per Days$21,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,570,561
Farm Estimated Season Revenue$1,510,953
Pro Remaining Season Days113
Pro Expenses Per Days$449,509
Pro Estimated Expenses$50,794,517
Farm Remaining Season Days113
Farm Expenses Per Days$24,853
Farm Estimated Expenses$2,808,389
Estimated Season Expenses$53,602,906
Estimated Season Salary Cap$74,994,534
Estimate Under Maximum Salary Cap of $83,500,000$8,505,466
Estimate Over Minimum Salary Cap of $62,200,000 $12,794,534
Current Bank Account$56,731,543
Projected Bank Account$45,210,151

Pro Players Salaries

John Tavares (1 Way Contract) $13,500,000 (5)
-Salary Average Remaining : $8,475,000
Drew Doughty (1 Way Contract) $11,000,000 (6)
-Salary Average Remaining : $6,905,556
Brent Seabrook (Out of Payroll) $7,000,000 (2)
-Salary Average Remaining : $4,645,556
Brian Dumoulin (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $3,766,667
Jonathan Quick (1 Way Contract) $5,800,000 (4)
-Salary Average Remaining : $3,641,111
Andrew Ladd (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $3,798,056
Marc Methot (1 Way Contract) $4,950,000 (1)
-1 Way Contract Salary Cap : $4,850,000
-Salary Average Remaining : $3,044,722
Alec Martinez (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $2,825,000
Noel Acciari (1 Way Contract) $2,200,000 (3)
-Salary Average Remaining : $1,381,111
Brandon Montour (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,098,611
Brett Ritchie (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,020,139
Pavel Zacha $1,744,167 (1)
-Salary Average Remaining : $1,094,949
Clayton Keller $1,673,333 (2)
-Salary Average Remaining : $1,050,481
Peter Holland (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $847,500
Aaron Dell (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Matthew Highmore (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $957,361
Paul Carey (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $816,111
Filip Chytil $1,244,166 (2)
-Salary Average Remaining : $781,060
Laurent Brossoit (1 Way Contract) $1,225,000 (1)
-Salary Average Remaining : $769,028
Jayson Megna $1,000,000 (2)
-Salary Average Remaining : $627,778
Tyler Motte $925,000 (1)
-Salary Average Remaining : $580,694
Robby Fabbri (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $565,000
Calle Rosen (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $470,833
Total Pro Players23
Salary Commitment
Year 7 : $79,711,666
Year 8 : $60,167,499
Year 9 : $38,500,000
Year 10 : $30,300,000
Salary Average Commitment
Year 7 : $79,811,666
Year 8 : $62,642,499
Year 9 : $38,525,000
Year 10 : $30,300,000
Salary Cap with 1 Way Contract
Year 7 : $79,811,666
Year 8 : $62,642,499
Year 9 : $38,525,000
Year 10 : $30,300,000

Farm Players Salaries

Michael Dal Colle $306,333 (1)
Salary Average Remaining : $192,309
Nikolay Kulemin $300,000 (1)
Salary Average Remaining : $188,333
Hudson Fasching $135,000 (1)
Salary Average Remaining : $84,750
Zachary Senyshyn $128,833 (2)
Salary Average Remaining : $80,879
Julien Gauthier $116,333 (2)
Salary Average Remaining : $73,031
Aaron Luchuk $100,000 (2)
Salary Average Remaining : $62,778
Kevin Ekman-Larsson $100,000 (1)
Salary Average Remaining : $62,778
Evan Polei $100,000 (1)
Salary Average Remaining : $62,778
Nick Plastino $95,000 (1)
Salary Average Remaining : $59,639
Ryan Garbutt $95,000 (1)
Salary Average Remaining : $59,639
Zach Sanford (Out of Payroll) $92,500 (1)
Salary Average Remaining : $58,069
Adam Brooks $92,500 (2)
Salary Average Remaining : $58,069
Nicolas Meloche $92,500 (2)
Salary Average Remaining : $58,069
Stuart Skinner $92,500 (3)
Salary Average Remaining : $58,069
Keegan Kolesar $90,500 (2)
Salary Average Remaining : $56,814
Tim Erixon $90,000 (2)
Salary Average Remaining : $56,500
Brady Ferguson $90,000 (2)
Salary Average Remaining : $56,500
Chris Summers $90,000 (2)
Salary Average Remaining : $56,500
John Quenneville $89,417 (1)
Salary Average Remaining : $56,134
Gabriel Carlsson $89,417 (2)
Salary Average Remaining : $56,134
Vince Dunn $88,833 (1)
Salary Average Remaining : $55,768
Brandon Crawley $86,667 (2)
Salary Average Remaining : $54,407
Paul Bittner $86,333 (1)
Salary Average Remaining : $54,198
Phil Lane $85,000 (1)
Salary Average Remaining : $53,361
Ethan Bear $79,833 (2)
Salary Average Remaining : $50,118
Ty Ronning $75,083 (3)
Salary Average Remaining : $47,136
Bobby Farnham $75,000 (1)
Salary Average Remaining : $47,083
Tyler Spezia $75,000 (2)
Salary Average Remaining : $47,083
Pierre-Alexandre Parenteau $75,000 (1)
Salary Average Remaining : $47,083
Brandon Baddock $75,000 (2)
Salary Average Remaining : $47,083
Jake Horton $75,000 (2)
Salary Average Remaining : $47,083
Jacob Middleton $73,500 (1)
Salary Average Remaining : $46,142
Brad McClure $70,000 (2)
Salary Average Remaining : $43,944
Tyler Wotherspoon $70,000 (2)
Salary Average Remaining : $43,944
Frederick Gaudreau $67,500 (1)
Salary Average Remaining : $42,375
Brad Thiessen $65,000 (1)
Salary Average Remaining : $40,806
Ryan Horvat $65,000 (1)
Salary Average Remaining : $40,806
Kevin Tansey $65,000 (1)
Salary Average Remaining : $40,806
Henri Ikonen $65,000 (1)
Salary Average Remaining : $40,806
Ryan Sproul $65,000 (1)
Salary Average Remaining : $0
Lukas Sedlak $65,000 (1)
Salary Average Remaining : $40,806
Barry Brust $45,000 (1)
Salary Average Remaining : $28,250
Brett Pollock $45,000 (1)
Salary Average Remaining : $28,250
Total Farm Players43
Salary Commitment
Year 7 : $4,023,582
Year 8 : $1,679,166
Year 9 : $167,583
Year 10 : $0
Salary Average Commitment
Year 7 : $3,958,582
Year 8 : $1,679,166
Year 9 : $167,583
Year 10 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6118 - $140 - 5,163 - 84.38%
Level 2: 5000 - $80 - 3,928 - 78.57%
Level 3: 2000 - $50 - 1,567 - 78.36%
Level 4: 4000 - $35 - 2,974 - 74.35%
Luxury : 1000 - $250 - 791 - 79.05%
Total Capacity :18118
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,430 - 71.48%
Farm Level 2: 1000 - $20 - 749 - 74.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %14,423 - 79.60%
Average Income per Game$1,558,809
Year to Date Revenue$24,940,937
Farm
Home Games Left27
Average Attendance - %2,178 - 72.61%
Average Income per Game$79,378
Year to Date Revenue$1,111,286

Expense

Pro Players Total Salaries$83,016,190
Pro Players Total Average Salaries$83,136,190
Farm Players Total Salaries$4,101,968
Farm Players Total Average Salaries$4,101,968
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,647,044
Farm Year To Date Expenses$2,016,919
Pro Salary Cap Per Days$434,646
Pro Salary Cap To Date$29,970,614
Farm Salary Cap Per Days$22,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,970,214
Farm Estimated Season Revenue$2,143,194
Pro Remaining Season Days113
Pro Expenses Per Days$467,868
Pro Estimated Expenses$52,869,084
Farm Remaining Season Days113
Farm Expenses Per Days$28,344
Farm Estimated Expenses$3,202,872
Estimated Season Expenses$56,071,956
Estimated Season Salary Cap$79,085,612
Estimate Under Maximum Salary Cap of $83,500,000$4,414,388
Estimate Over Minimum Salary Cap of $62,200,000 $16,885,612
Current Bank Account$91,020,313
Projected Bank Account$76,061,765

Pro Players Salaries

Bobby Ryan (1 Way Contract) $7,300,000 (2)
-Salary Average Remaining : $4,771,111
Kevin Hayes (1 Way Contract) $7,142,857 (6)
-Salary Average Remaining : $4,484,127
William Nylander (1 Way Contract) $6,900,000 (5)
-Salary Average Remaining : $4,331,667
Kyle Turris (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $3,779,222
Evander Kane (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $3,452,778
Kyle Okposo (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,138,889
Noah Hanifin (1 Way Contract) $4,950,000 (5)
-Salary Average Remaining : $3,107,500
Alexander Wennberg (Out of Payroll) $4,900,000 (5)
-Salary Average Remaining : $3,076,111
Ryan Murray (1 Way Contract) $4,600,000 (2)
-Salary Average Remaining : $2,887,778
Victor Rask (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,511,111
Johan Larsson (1 Way Contract) $4,000,000 (5)
-Salary Average Remaining : $2,511,111
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $2,354,167
Brenden Dillon (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $2,416,944
Rasmus Dahlin $3,775,000 (3)
-Salary Average Remaining : $2,369,861
Matt Benning (1 Way Contract) $2,650,000 (3)
-Salary Average Remaining : $1,663,611
Darcy Kuemper (1 Way Contract) $1,850,000 (1)
-Salary Average Remaining : $1,161,389
Corey Perry (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $1,130,000
Casey Mittelstadt $1,491,666 (3)
-Salary Average Remaining : $936,435
Linus Ullmark (1 Way Contract) $1,325,000 (1)
-Salary Average Remaining : $831,806
Christian Dvorak $1,106,667 (1)
-Salary Average Remaining : $694,741
Miles Wood $925,000 (1)
-Salary Average Remaining : $580,694
Total Pro Players21
Salary Commitment
Year 7 : $83,016,190
Year 8 : $76,509,523
Year 9 : $55,809,523
Year 10 : $33,892,857
Salary Average Commitment
Year 7 : $83,136,190
Year 8 : $76,129,523
Year 9 : $54,579,523
Year 10 : $33,912,857
Salary Cap with 1 Way Contract
Year 7 : $83,136,190
Year 8 : $76,129,523
Year 9 : $54,579,523
Year 10 : $33,912,857

Farm Players Salaries

Tage Thompson $113,750 (1)
Salary Average Remaining : $71,410
Brendan Lemieux $103,917 (1)
Salary Average Remaining : $65,237
Nicolas Deslauriers $100,000 (2)
Salary Average Remaining : $62,778
Joey Leach $100,000 (2)
Salary Average Remaining : $62,778
Matt Bailey $100,000 (2)
Salary Average Remaining : $62,778
William Carrier $100,000 (1)
Salary Average Remaining : $62,778
Nic Petan $100,000 (2)
Salary Average Remaining : $62,778
Austin Carroll $100,000 (2)
Salary Average Remaining : $62,778
David Booth $100,000 (2)
Salary Average Remaining : $62,778
Martin Lundberg $100,000 (2)
Salary Average Remaining : $62,778
Emerson Etem $100,000 (2)
Salary Average Remaining : $62,778
Kevin Gravel $100,000 (2)
Salary Average Remaining : $62,778
Grayson Downing $100,000 (2)
Salary Average Remaining : $62,778
Matt Hackett $100,000 (2)
Salary Average Remaining : $62,778
Ryan Tesink $100,000 (2)
Salary Average Remaining : $62,778
Justin Wade $100,000 (2)
Salary Average Remaining : $62,778
Kyle Bauman $100,000 (2)
Salary Average Remaining : $62,778
Trevor Hamilton $100,000 (2)
Salary Average Remaining : $62,778
Stephon Williams $100,000 (2)
Salary Average Remaining : $62,778
Cam Johnson $100,000 (2)
Salary Average Remaining : $62,778
Hayden Hodgson $97,000 (1)
Salary Average Remaining : $60,894
Adam Plant $95,000 (2)
Salary Average Remaining : $59,639
Colby McAuley $95,000 (1)
Salary Average Remaining : $59,639
Jhonas Enroth $95,000 (1)
Salary Average Remaining : $59,639
Niko Mikkola $92,500 (2)
Salary Average Remaining : $58,069
Justin Hickman $91,000 (1)
Salary Average Remaining : $57,128
Kevin Spinozzi $90,000 (1)
Salary Average Remaining : $56,500
Domenic Alberga $90,000 (2)
Salary Average Remaining : $56,500
Wayne Simpson $90,000 (1)
Salary Average Remaining : $56,500
Marcus Pettersson $89,417 (2)
Salary Average Remaining : $56,134
Sonny Milano $87,413 (1)
Salary Average Remaining : $54,876
Jonathan Diaby $85,972 (1)
Salary Average Remaining : $53,971
Adam Clendening $85,000 (2)
Salary Average Remaining : $53,361
Zach Palmquist $85,000 (2)
Salary Average Remaining : $53,361
Tye McGinn $85,000 (2)
Salary Average Remaining : $53,361
Kristians Rubins $85,000 (2)
Salary Average Remaining : $53,361
Nicolas Roy $81,500 (2)
Salary Average Remaining : $51,164
Blake Pietila $75,000 (1)
Salary Average Remaining : $47,083
John Nyberg $74,500 (3)
Salary Average Remaining : $46,769
Connor Clifton $72,500 (1)
Salary Average Remaining : $45,514
Jonny Brodzinski $70,000 (1)
Salary Average Remaining : $43,944
Anton Blidh $70,000 (2)
Salary Average Remaining : $43,944
Colby Williams $70,000 (1)
Salary Average Remaining : $43,944
Michael Mersch $67,500 (1)
Salary Average Remaining : $42,375
Kerby Rychel $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players45
Salary Commitment
Year 7 : $4,101,968
Year 8 : $2,632,917
Year 9 : $74,500
Year 10 : $0
Salary Average Commitment
Year 7 : $4,101,968
Year 8 : $2,632,917
Year 9 : $74,500
Year 10 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6841 - $140 - 5,497 - 80.36%
Level 2: 4800 - $80 - 4,117 - 85.76%
Level 3: 2000 - $50 - 1,615 - 80.73%
Level 4: 4000 - $35 - 3,169 - 79.22%
Luxury : 1000 - $250 - 799 - 79.88%
Total Capacity :18641
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,501 - 75.05%
Farm Level 2: 1000 - $20 - 742 - 74.19%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %15,196 - 81.52%
Average Income per Game$1,639,325
Year to Date Revenue$22,950,544
Farm
Home Games Left24
Average Attendance - %2,243 - 74.76%
Average Income per Game$82,367
Year to Date Revenue$1,400,234

Expense

Pro Players Total Salaries$82,607,143
Pro Players Total Average Salaries$82,872,143
Farm Players Total Salaries$2,468,415
Farm Players Total Average Salaries$2,468,415
Coaches Total Salaries$1,770,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,873,439
Farm Year To Date Expenses$1,127,140
Pro Salary Cap Per Days$460,401
Pro Salary Cap To Date$30,394,361
Farm Salary Cap Per Days$13,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,261,763
Farm Estimated Season Revenue$1,976,801
Pro Remaining Season Days113
Pro Expenses Per Days$466,262
Pro Estimated Expenses$52,687,606
Farm Remaining Season Days113
Farm Expenses Per Days$16,213
Farm Estimated Expenses$1,832,069
Estimated Season Expenses$54,519,675
Estimated Season Salary Cap$82,419,674
Estimate Under Maximum Salary Cap of $83,500,000$1,080,326
Estimate Over Minimum Salary Cap of $62,200,000 $20,219,674
Current Bank Account$118,065,433
Projected Bank Account$109,784,322

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (5)
-Salary Average Remaining : $5,336,111
Carey Price (1 Way Contract) $8,100,000 (3)
-Salary Average Remaining : $5,085,000
Brent Burns (1 Way Contract) $8,000,000 (4)
-Salary Average Remaining : $5,085,000
Shea Weber (1 Way Contract) $7,857,143 (6)
-Salary Average Remaining : $4,932,540
Jordan Staal (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $3,766,667
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $3,138,889
Gabriel Landeskog (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,452,778
Brayden Schenn (1 Way Contract) $4,200,000 (1)
-Salary Average Remaining : $2,573,889
Damon Severson (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $2,599,000
Nick Bjugstad (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,511,111
Michael Frolik (1 Way Contract) $3,900,000 (1)
-Salary Average Remaining : $2,511,111
Radko Gudas (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $1,993,194
Casey Cizikas (1 Way Contract) $3,375,000 (3)
-Salary Average Remaining : $2,181,528
Craig Anderson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $941,667
Karson Kuhlman (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Markus Granlund (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $816,111
Matt Martin (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $847,500
Christian Folin (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $690,556
Tom Pyatt (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $627,778
Brendan Leipsic (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $690,556
Devon Toews (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $439,444
Xavier Ouellet $700,000 (1)
-Salary Average Remaining : $439,444
Joey LaLeggia $675,000 (1)
-Salary Average Remaining : $423,750
Total Pro Players23
Salary Commitment
Year 7 : $82,607,143
Year 8 : $53,732,143
Year 9 : $50,932,143
Year 10 : $34,457,143
Salary Average Commitment
Year 7 : $82,872,143
Year 8 : $53,772,143
Year 9 : $51,172,143
Year 10 : $34,597,143
Salary Cap with 1 Way Contract
Year 7 : $82,872,143
Year 8 : $53,772,143
Year 9 : $51,172,143
Year 10 : $34,597,143

Farm Players Salaries

Matt Mangene $99,000 (2)
Salary Average Remaining : $62,150
Cole Schneider $95,000 (2)
Salary Average Remaining : $59,639
Emil Johansson $92,500 (2)
Salary Average Remaining : $58,069
Sean Maguire $92,500 (1)
Salary Average Remaining : $58,069
Cliff Pu $91,083 (3)
Salary Average Remaining : $57,180
Evan Fitzpatrick $91,083 (3)
Salary Average Remaining : $57,180
Josh Mahura $91,083 (3)
Salary Average Remaining : $57,180
Darren Archibald $90,000 (2)
Salary Average Remaining : $56,500
Craig Cunningham $90,000 (2)
Salary Average Remaining : $56,500
William Pelletier $80,000 (2)
Salary Average Remaining : $50,222
Colin Campbell $80,000 (2)
Salary Average Remaining : $50,222
Loic Leduc $80,000 (2)
Salary Average Remaining : $50,222
Julian Melchiori $80,000 (2)
Salary Average Remaining : $50,222
Sergei Shumakov $80,000 (2)
Salary Average Remaining : $50,222
Matt Petgrave (Out of Payroll) $79,900 (2)
Salary Average Remaining : $50,159
Dysin Mayo $79,833 (1)
Salary Average Remaining : $50,118
Jimmy Lodge $75,000 (2)
Salary Average Remaining : $47,083
Iiro Pakarinen $75,000 (2)
Salary Average Remaining : $47,083
Ethan Werek $75,000 (2)
Salary Average Remaining : $47,083
Andrey Pedan $75,000 (2)
Salary Average Remaining : $47,083
John McFarland $75,000 (2)
Salary Average Remaining : $47,083
Jared VanWormer $75,000 (2)
Salary Average Remaining : $47,083
Mackenzie Skapski $75,000 (2)
Salary Average Remaining : $47,083
Roman Lyubimov $75,000 (2)
Salary Average Remaining : $47,083
Kevin Czuczman $75,000 (2)
Salary Average Remaining : $47,083
Jack Rodewald $72,500 (1)
Salary Average Remaining : $45,514
Clark Bishop $71,333 (1)
Salary Average Remaining : $44,781
Landon Bow $70,000 (1)
Salary Average Remaining : $43,944
Gerald Mayhew $70,000 (2)
Salary Average Remaining : $43,944
Dillon Simpson $67,500 (1)
Salary Average Remaining : $42,375
Julius Bergman $65,000 (1)
Salary Average Remaining : $40,806
Hudson Elynuik $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players32
Salary Commitment
Year 7 : $2,548,315
Year 8 : $1,964,649
Year 9 : $273,249
Year 10 : $0
Salary Average Commitment
Year 7 : $2,548,315
Year 8 : $1,964,649
Year 9 : $273,249
Year 10 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5496 - $140 - 5,321 - 96.81%
Level 2: 5000 - $80 - 3,958 - 79.16%
Level 3: 2000 - $50 - 1,571 - 78.57%
Level 4: 4000 - $35 - 3,077 - 76.92%
Luxury : 1000 - $250 - 814 - 81.35%
Total Capacity :17496
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,487 - 74.35%
Farm Level 2: 1000 - $20 - 751 - 75.13%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %14,741 - 84.25%
Average Income per Game$1,596,334
Year to Date Revenue$25,541,345
Farm
Home Games Left27
Average Attendance - %2,238 - 74.61%
Average Income per Game$81,956
Year to Date Revenue$1,147,388

Expense

Pro Players Total Salaries$77,787,727
Pro Players Total Average Salaries$77,787,727
Farm Players Total Salaries$2,714,579
Farm Players Total Average Salaries$2,714,579
Coaches Total Salaries$2,189,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,639,550
Farm Year To Date Expenses$1,257,584
Pro Salary Cap Per Days$432,154
Pro Salary Cap To Date$29,066,444
Farm Salary Cap Per Days$14,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,908,352
Farm Estimated Season Revenue$2,212,820
Pro Remaining Season Days113
Pro Expenses Per Days$440,708
Pro Estimated Expenses$49,800,004
Farm Remaining Season Days113
Farm Expenses Per Days$18,692
Farm Estimated Expenses$2,112,196
Estimated Season Expenses$51,912,200
Estimated Season Salary Cap$77,899,846
Estimate Under Maximum Salary Cap of $83,500,000$5,600,154
Estimate Over Minimum Salary Cap of $62,200,000 $15,699,846
Current Bank Account$107,557,665
Projected Bank Account$97,766,637

Pro Players Salaries

Jakub Voracek (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $4,394,444
Tuukka Rask (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $4,394,444
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $4,237,500
David Pastrnak (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,923,611
Patrick Marleau (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $3,766,667
Logan Couture (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $3,766,667
William Karlsson (1 Way Contract) $5,900,000 (6)
-Salary Average Remaining : $3,703,889
Jeff Carter (1 Way Contract) $5,272,727 (3)
-Salary Average Remaining : $3,310,101
Mikkel Boedker (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $2,511,111
Justin Braun (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $2,385,556
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $2,354,167
Oskar Sundqvist (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $1,726,389
Matt Nieto (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $1,239,861
Ryan Dzingel (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $1,192,778
Eric Fehr (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Ryan Miller (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $941,667
Mirco Mueller (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $878,889
Sean Kuraly (1 Way Contract) $1,275,000 (2)
-Salary Average Remaining : $800,417
Jake Virtanen (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $784,722
Dylan DeMelo (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $565,000
Erik Cernak $890,000 (2)
-Salary Average Remaining : $558,722
Joakim Ryan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $455,139
Total Pro Players22
Salary Commitment
Year 7 : $77,787,727
Year 8 : $50,337,727
Year 9 : $36,672,727
Year 10 : $8,650,000
Salary Average Commitment
Year 7 : $77,787,727
Year 8 : $49,837,727
Year 9 : $36,672,727
Year 10 : $8,650,000
Salary Cap with 1 Way Contract
Year 7 : $77,787,727
Year 8 : $49,837,727
Year 9 : $36,672,727
Year 10 : $8,650,000

Farm Players Salaries

Adam Gaudette $149,167 (3)
Salary Average Remaining : $93,643
Cameron Gaunce (Out of Payroll) $100,000 (1)
Salary Average Remaining : $62,778
David Warsofsky $95,000 (2)
Salary Average Remaining : $59,639
Dale Weise (Out of Payroll) $95,000 (1)
Salary Average Remaining : $59,639
Michael Brodzinski $92,500 (2)
Salary Average Remaining : $58,069
Kaapo Kahkonen $92,500 (2)
Salary Average Remaining : $58,069
Tyler Parsons $92,500 (2)
Salary Average Remaining : $58,069
Josh Healey $90,000 (1)
Salary Average Remaining : $56,500
Max Jones $86,333 (3)
Salary Average Remaining : $54,198
Vincent LoVerde $85,000 (2)
Salary Average Remaining : $53,361
Tomas Jurco $85,000 (2)
Salary Average Remaining : $53,361
Chris Mueller $85,000 (1)
Salary Average Remaining : $53,361
Lukas Radil $85,000 (2)
Salary Average Remaining : $53,361
Tom McCollum $85,000 (2)
Salary Average Remaining : $53,361
Hayden Verbeek $85,000 (2)
Salary Average Remaining : $53,361
Jeffrey Truchon-Viel $80,000 (2)
Salary Average Remaining : $50,222
Leland Irving $80,000 (1)
Salary Average Remaining : $50,222
Nelson Nogier $77,167 (1)
Salary Average Remaining : $48,444
Byron Froese $75,000 (2)
Salary Average Remaining : $47,083
Andrew Campbell $75,000 (1)
Salary Average Remaining : $47,083
Miles Koules $75,000 (1)
Salary Average Remaining : $47,083
Mark Alt $72,500 (1)
Salary Average Remaining : $45,514
Jonne Tammela $71,037 (2)
Salary Average Remaining : $44,595
Adin Hill $70,875 (1)
Salary Average Remaining : $44,494
Daniel ORegan $70,000 (1)
Salary Average Remaining : $43,944
Tyrell Goulbourne $70,000 (1)
Salary Average Remaining : $43,944
Riley Barber $70,000 (1)
Salary Average Remaining : $43,944
Brad Malone $70,000 (1)
Salary Average Remaining : $43,944
Wacey Hamilton $65,000 (1)
Salary Average Remaining : $40,806
Steve Johnson $65,000 (1)
Salary Average Remaining : $40,806
Jordan Nolan $65,000 (1)
Salary Average Remaining : $40,806
Nathan Walker $65,000 (1)
Salary Average Remaining : $40,806
Anthony Bitetto $65,000 (1)
Salary Average Remaining : $40,806
Cliff Watson $65,000 (1)
Salary Average Remaining : $40,806
John McCarthy $65,000 (1)
Salary Average Remaining : $40,806
Total Farm Players35
Salary Commitment
Year 7 : $2,814,579
Year 8 : $1,259,037
Year 9 : $235,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,814,579
Year 8 : $1,259,037
Year 9 : $235,500
Year 10 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$62,200,000

Pro Players

Farm Players

Total Players

Bruins $86,228,259 $81,432,034 $2,067,966 $19,232,034 222951
Canadiens $59,570,306 $76,013,552 $7,486,448 $13,813,552 243155
Lightning $143,353,606 $82,352,200 $1,147,800 $20,152,200 223355
Maple Leafs $60,499,337 $64,432,866 $19,067,134 $2,232,866 233962
Panthers $70,916,294 $73,399,631 $10,100,369 $11,199,631 243256
Red Wings $62,401,534 $65,443,608 $18,056,392 $3,243,608 283058
Sabres $56,767,191 $74,714,962 $8,785,038 $12,514,962 223456
Senators $71,858,952 $78,479,718 $5,020,282 $16,279,718 223456
Blue Jackets $97,315,490 $67,852,837 $15,647,163 $5,652,837 243458
Capitals $65,444,518 $78,140,814 $5,359,186 $15,940,814 243155
Devils $126,658,869 $63,569,690 $19,930,310 $1,369,690 264167
Flyers $71,435,206 $77,999,610 $5,500,390 $15,799,610 223456
Hurricanes $89,445,505 $81,165,666 $2,334,334 $18,965,666 213253
Islanders $49,865,999 $83,791,522 -$291,522 $21,591,522 223355
Penguins $50,243,812 $73,324,190 $10,175,810 $11,124,190 243256
Rangers $52,688,738 $81,431,829 $2,068,171 $19,231,829 233760
Avalanche $80,708,232 $70,144,033 $13,355,967 $7,944,033 234568
Blackhawks $165,269,208 $83,169,135 $330,865 $20,969,135 204060
Blues $74,984,865 $71,422,397 $12,077,603 $9,222,397 262854
Jets $63,823,584 $82,993,224 $506,776 $20,793,224 253459
Predators $44,111,055 $81,575,564 $1,924,436 $19,375,564 244670
Stars $81,979,788 $80,088,527 $3,411,473 $17,888,527 223658
Wild $112,688,439 $82,928,972 $571,028 $20,728,972 234770
Canucks $114,940,737 $75,624,541 $7,875,459 $13,424,541 224668
Coyotes $111,657,552 $70,684,174 $12,815,826 $8,484,174 223961
Ducks $41,007,412 $77,617,324 $5,882,676 $15,417,324 243761
Flames $83,551,284 $83,497,650 $2,350 $21,297,650 254166
Golden Knights $56,731,543 $74,994,534 $8,505,466 $12,794,534 234366
Kings $91,020,313 $79,085,612 $4,414,388 $16,885,612 214566
Oilers $118,065,433 $82,419,674 $1,080,326 $20,219,674 233255
Sharks $107,557,665 $77,899,846 $5,600,154 $15,699,846 223557