Team FinanceLast Update - Friday, October 18, 2019 at 21:23
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 - 5,340 - 95.96%
Level 2: 5000 - $80 - 4,123 - 82.45%
Level 3: 2000 - $50 - 1,546 - 77.28%
Level 4: 4000 - $35 - 3,240 - 81.00%
Luxury : 1000 - $250 - 814 - 81.43%
Total Capacity :17565
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,513 - 75.65%
Farm Level 2: 1000 - $20 - 748 - 74.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %15,063 - 85.75%
Average Income per Game$1,618,848
Year to Date Revenue$4,856,543
Farm
Home Games Left38
Average Attendance - %2,261 - 75.36%
Average Income per Game$83,021
Year to Date Revenue$249,062

Expense

Pro Players Total Salaries$81,688,332
Pro Players Total Average Salaries$80,828,332
Farm Players Total Salaries$2,530,751
Farm Players Total Average Salaries$2,530,751
Coaches Total Salaries$1,815,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,862,494
Farm Year To Date Expenses$283,485
Pro Salary Cap Per Days$449,046
Pro Salary Cap To Date$7,656,607
Farm Salary Cap Per Days$14,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,516,211
Farm Estimated Season Revenue$3,154,785
Pro Remaining Season Days163
Pro Expenses Per Days$461,157
Pro Estimated Expenses$75,168,591
Farm Remaining Season Days163
Farm Expenses Per Days$16,810
Farm Estimated Expenses$2,740,030
Estimated Season Expenses$77,908,621
Estimated Season Salary Cap$80,851,105
Estimate Under Maximum Salary Cap of $83,500,000$2,648,895
Estimate Over Minimum Salary Cap of $62,200,000 $18,651,105
Current Bank Account$84,853,049
Projected Bank Account$71,615,424

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $6,700,000 (1)
-Salary Average Remaining : $6,067,222
Brad Marchand (1 Way Contract) $6,100,000 (3)
-Salary Average Remaining : $5,614,444
Filip Forsberg (1 Way Contract) $6,000,000 (5)
-Salary Average Remaining : $5,433,333
Jay Bouwmeester (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
Marc-Andre Fleury (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $5,433,333
Josh Bailey (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Torey Krug (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $4,618,333
Vincent Trocheck (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,708,889
Tanner Pearson (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $3,278,111
Brandon Sutter (1 Way Contract) $4,375,000 (3)
-Salary Average Remaining : $3,979,917
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,803,333
Jacob Markstrom (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,260,000
Elias Lindholm (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,716,667
Miro Heiskanen $3,394,166 (3)
-Salary Average Remaining : $3,073,606
Brayden McNabb (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $2,263,889
Paul Byron (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,720,556
Micheal Ferland (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,811,111
Brad Richardson (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $1,630,000
Dalton Prout (1 Way Contract) $1,575,000 (1)
-Salary Average Remaining : $1,426,250
Dan Hamhuis (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Alex DeBrincat $894,166 (2)
-Salary Average Remaining : $809,717
Total Pro Players21
Salary Commitment
Year 7 : $81,688,332
Year 8 : $53,013,332
Year 9 : $32,869,166
Year 10 : $6,000,000
Salary Average Commitment
Year 7 : $80,828,332
Year 8 : $53,183,332
Year 9 : $33,189,166
Year 10 : $6,000,000
Salary Cap with 1 Way Contract
Year 7 : $80,828,332
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 : $119,458
Kiefer Sherwood $100,000 (2)
Salary Average Remaining : $90,556
Gabriel Bourque $100,000 (2)
Salary Average Remaining : $90,556
Andreas Martinsen $100,000 (2)
Salary Average Remaining : $90,556
Ethan Prow $100,000 (2)
Salary Average Remaining : $90,556
Kevin Lankinen $100,000 (2)
Salary Average Remaining : $90,556
Ryan Fitzgerald $92,500 (1)
Salary Average Remaining : $83,764
Ryan Collins $92,500 (1)
Salary Average Remaining : $83,764
Nathan Noel $92,500 (2)
Salary Average Remaining : $83,764
Luc Snuggerud $92,500 (1)
Salary Average Remaining : $83,764
Wiley Sherman $92,500 (2)
Salary Average Remaining : $83,764
Jake Walman $92,500 (2)
Salary Average Remaining : $83,764
Anthony Angello $92,500 (2)
Salary Average Remaining : $83,764
Tony Calderone $90,000 (2)
Salary Average Remaining : $81,500
Andrew Agozzino $90,000 (2)
Salary Average Remaining : $81,500
Alex Breton $90,000 (2)
Salary Average Remaining : $81,500
Shane Gersich $85,000 (3)
Salary Average Remaining : $76,972
Joe Cannata $85,000 (1)
Salary Average Remaining : $76,972
Kevin Porter $85,000 (1)
Salary Average Remaining : $76,972
Conor Garland $82,167 (1)
Salary Average Remaining : $74,407
Samuel Laberge $80,000 (1)
Salary Average Remaining : $72,444
Justin Kloos $80,000 (1)
Salary Average Remaining : $72,444
Chase De Leo $75,000 (1)
Salary Average Remaining : $67,917
Calvin Thurkauf $71,500 (2)
Salary Average Remaining : $64,747
Seth Griffith $70,000 (1)
Salary Average Remaining : $63,389
Alexandre Carrier $69,167 (1)
Salary Average Remaining : $62,634
Joe Hicketts $63,500 (1)
Salary Average Remaining : $57,503
Emil Larmi $45,000 (1)
Salary Average Remaining : $40,750
Eero Kilpelainen $45,000 (1)
Salary Average Remaining : $40,750
Greger Hanson $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players30
Salary Commitment
Year 7 : $2,530,751
Year 8 : $1,428,417
Year 9 : $216,917
Year 10 : $0
Salary Average Commitment
Year 7 : $2,530,751
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 - 5,478 - 66.21%
Level 2: 6000 - $80 - 4,061 - 67.69%
Level 3: 2000 - $50 - 1,649 - 82.46%
Level 4: 4000 - $35 - 3,163 - 79.08%
Luxury : 1000 - $250 - 777 - 77.65%
Total Capacity :21273
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,462 - 73.10%
Farm Level 2: 1000 - $20 - 725 - 72.45%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %15,128 - 71.11%
Average Income per Game$1,626,995
Year to Date Revenue$6,507,979
Farm
Home Games Left39
Average Attendance - %2,187 - 72.88%
Average Income per Game$80,267
Year to Date Revenue$160,534

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$7,284,862
Farm Year To Date Expenses$330,990
Pro Salary Cap Per Days$428,648
Pro Salary Cap To Date$7,214,101
Farm Salary Cap Per Days$13,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,198,806
Farm Estimated Season Revenue$3,130,413
Pro Remaining Season Days163
Pro Expenses Per Days$432,606
Pro Estimated Expenses$70,514,778
Farm Remaining Season Days163
Farm Expenses Per Days$19,470
Farm Estimated Expenses$3,173,610
Estimated Season Expenses$73,688,388
Estimated Season Salary Cap$77,083,725
Estimate Under Maximum Salary Cap of $83,500,000$6,416,275
Estimate Over Minimum Salary Cap of $62,200,000 $14,883,725
Current Bank Account$61,188,607
Projected Bank Account$50,829,438

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (3)
-Salary Average Remaining : $8,150,000
Sergei Bobrovsky (1 Way Contract) $7,500,000 (3)
-Salary Average Remaining : $6,791,667
Johnny Gaudreau (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $6,338,889
Mikko Koivu (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $6,338,889
Alex Goligoski (1 Way Contract) $5,475,000 (2)
-Salary Average Remaining : $4,980,556
Michael Matheson (1 Way Contract) $4,875,000 (6)
-Salary Average Remaining : $4,414,583
Jake Muzzin (1 Way Contract) $4,250,000 (3)
-Salary Average Remaining : $3,848,611
Marco Scandella (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,633,542
Elias Pettersson $3,775,000 (3)
-Salary Average Remaining : $3,418,472
Cody Eakin (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $3,192,083
Andrej Sekera (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,625,000
-Salary Average Remaining : $2,377,083
Frank Vatrano (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,354,444
Matt Read (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $2,263,889
Connor Brown (1 Way Contract) $2,100,000 (1)
-Salary Average Remaining : $1,901,667
Mike Reilly (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Cam Talbot (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Jared McCann (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Alexander Kerfoot $1,137,500 (1)
-Salary Average Remaining : $1,030,069
Anthony Beauvillier $1,106,667 (1)
-Salary Average Remaining : $1,002,148
Andrew Copp (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Slater Koekkoek (1 Way Contract) $925,000 (1)
-Salary Average Remaining : $837,639
Artturi Lehkonen $925,000 (1)
-Salary Average Remaining : $837,639
Charles Hudon (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $724,444
Dominik Simon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
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 : $100,215
Noah Juulsen $106,333 (2)
Salary Average Remaining : $96,291
Lane Pederson $95,000 (1)
Salary Average Remaining : $86,028
Roope Hintz $92,500 (2)
Salary Average Remaining : $83,764
Linus Olund $92,500 (3)
Salary Average Remaining : $83,764
Cameron Hughes $92,500 (2)
Salary Average Remaining : $83,764
Jeremy Bracco $92,500 (2)
Salary Average Remaining : $83,764
Sami Niku $91,667 (2)
Salary Average Remaining : $83,009
Vitaly Abramov $88,000 (3)
Salary Average Remaining : $79,689
Victor Mete (Out of Payroll) $87,000 (2)
Salary Average Remaining : $78,783
Gustav Bouramman $80,667 (3)
Salary Average Remaining : $73,048
Andrew Mangiapane $80,000 (1)
Salary Average Remaining : $72,444
Paul Postma $75,000 (1)
Salary Average Remaining : $67,917
Tyler Sikura $75,000 (2)
Salary Average Remaining : $67,917
Vaclav Karabacek $75,000 (2)
Salary Average Remaining : $67,917
Lukas Bengtsson $75,000 (2)
Salary Average Remaining : $67,917
Jake Lucchini $75,000 (2)
Salary Average Remaining : $67,917
Colton Saucerman $75,000 (1)
Salary Average Remaining : $67,917
Chad Johnson $75,000 (1)
Salary Average Remaining : $67,917
Kyle Cumiskey $75,000 (1)
Salary Average Remaining : $67,917
Matiss Kivlenieks $75,000 (1)
Salary Average Remaining : $67,917
Phelix Martineau $75,000 (1)
Salary Average Remaining : $67,917
Matthew Phillips $75,000 (3)
Salary Average Remaining : $67,917
Will ONeill $75,000 (1)
Salary Average Remaining : $67,917
Petteri Lindbohm $75,000 (1)
Salary Average Remaining : $67,917
Michael McNiven $70,333 (2)
Salary Average Remaining : $63,691
Jarred Tinordi $70,000 (2)
Salary Average Remaining : $63,389
Tyler Graovac $70,000 (1)
Salary Average Remaining : $63,389
Alex Belzile $70,000 (1)
Salary Average Remaining : $63,389
Cole Bardreau $70,000 (2)
Salary Average Remaining : $63,389
Andrew Poturalski $70,000 (1)
Salary Average Remaining : $63,389
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 - 5,280 - 68.06%
Level 2: 5000 - $80 - 4,187 - 83.74%
Level 3: 2000 - $50 - 1,611 - 80.55%
Level 4: 4000 - $35 - 3,289 - 82.23%
Luxury : 1000 - $250 - 855 - 85.50%
Total Capacity :19758
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,519 - 75.95%
Farm Level 2: 1000 - $20 - 749 - 74.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left40
Average Attendance - %15,222 - 77.04%
Average Income per Game$1,631,933
Year to Date Revenue$1,631,933
Farm
Home Games Left37
Average Attendance - %2,268 - 75.59%
Average Income per Game$83,309
Year to Date Revenue$333,234

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$7,846,579
Farm Year To Date Expenses$294,429
Pro Salary Cap Per Days$457,165
Pro Salary Cap To Date$7,834,305
Farm Salary Cap Per Days$15,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,277,320
Farm Estimated Season Revenue$3,082,414
Pro Remaining Season Days163
Pro Expenses Per Days$457,887
Pro Estimated Expenses$74,635,581
Farm Remaining Season Days163
Farm Expenses Per Days$17,687
Farm Estimated Expenses$2,882,981
Estimated Season Expenses$77,518,562
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$146,496,778
Projected Bank Account$137,337,950

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (6)
-Salary Average Remaining : $8,150,000
Steven Stamkos (1 Way Contract) $8,250,000 (3)
-Salary Average Remaining : $7,470,833
Victor Hedman (1 Way Contract) $7,700,000 (4)
-Salary Average Remaining : $7,153,889
Ryan McDonagh (1 Way Contract) $6,750,000 (6)
-Salary Average Remaining : $6,112,500
Andrei Vasilevskiy (1 Way Contract) $6,300,000 (5)
-Salary Average Remaining : $5,886,111
Nikita Kucherov (1 Way Contract) $4,900,000 (3)
-Salary Average Remaining : $4,527,778
Jeff Petry (1 Way Contract) $4,875,000 (2)
-Salary Average Remaining : $4,414,583
Tyler Johnson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,848,611
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,848,611
Alex Killorn (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $3,395,833
J.T. Miller (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,943,056
Ron Hainsey (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Colton Sissons (1 Way Contract) $2,857,143 (6)
-Salary Average Remaining : $2,587,302
Trevor van Riemsdyk (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $2,263,889
Louis Domingue (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $1,630,000
Cedric Paquette (1 Way Contract) $1,650,000 (2)
-Salary Average Remaining : $1,494,167
Alex Tuch $1,350,000 (1)
-Salary Average Remaining : $1,222,500
Matthew Peca (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $1,177,222
Travis Sanheim $1,263,333 (1)
-Salary Average Remaining : $1,144,018
Yanni Gourde (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $996,111
Brayden Point $919,167 (1)
-Salary Average Remaining : $832,357
Tucker Poolman (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $701,806
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 : $90,556
Tanner Fritz $100,000 (2)
Salary Average Remaining : $90,556
Luke Witkowski $100,000 (2)
Salary Average Remaining : $90,556
Zach Redmond $100,000 (2)
Salary Average Remaining : $90,556
Greg McKegg $100,000 (2)
Salary Average Remaining : $90,556
Cory Conacher $100,000 (1)
Salary Average Remaining : $90,556
Jared Coreau $100,000 (2)
Salary Average Remaining : $90,556
Eddie Pasquale $100,000 (2)
Salary Average Remaining : $90,556
Zane McIntyre $100,000 (2)
Salary Average Remaining : $90,556
Alexander Volkov $92,500 (2)
Salary Average Remaining : $83,764
Ross Colton $92,500 (2)
Salary Average Remaining : $83,764
Nolan Stevens $92,500 (2)
Salary Average Remaining : $83,764
Mathieu Joseph $91,083 (2)
Salary Average Remaining : $82,481
Nathan Bastian $90,500 (2)
Salary Average Remaining : $81,953
Steve Whitney $90,000 (1)
Salary Average Remaining : $81,500
Robbie Payne $90,000 (1)
Salary Average Remaining : $81,500
Dominik Masin $86,417 (1)
Salary Average Remaining : $78,255
Tyler Vesel $85,000 (1)
Salary Average Remaining : $76,972
Spencer Watson $80,833 (2)
Salary Average Remaining : $73,199
Otto Somppi $80,000 (3)
Salary Average Remaining : $72,444
Radel Fazleev $74,750 (1)
Salary Average Remaining : $67,690
Dakota Mermis $70,000 (1)
Salary Average Remaining : $63,389
Dan Renouf $70,000 (2)
Salary Average Remaining : $63,389
Daniel Walcott $70,000 (1)
Salary Average Remaining : $63,389
Danick Martel $70,000 (1)
Salary Average Remaining : $63,389
Ashton Sautner $67,500 (1)
Salary Average Remaining : $61,125
Tanner Richard $65,000 (1)
Salary Average Remaining : $58,861
Nikita Tryamkin $65,000 (1)
Salary Average Remaining : $58,861
Nikita Nesterov $65,000 (1)
Salary Average Remaining : $58,861
Adam Wilcox $65,000 (1)
Salary Average Remaining : $58,861
Chris Carlisle $65,000 (1)
Salary Average Remaining : $58,861
Nikita Scherbak $65,000 (1)
Salary Average Remaining : $58,861
Matthew Lane $50,000 (1)
Salary Average Remaining : $45,278
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 - 5,117 - 70.10%
Level 2: 5000 - $80 - 3,800 - 76.00%
Level 3: 2000 - $50 - 1,513 - 75.65%
Level 4: 4000 - $35 - 3,193 - 79.83%
Luxury : 1000 - $250 - 835 - 83.54%
Total Capacity :19300
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,491 - 74.57%
Farm Level 2: 1000 - $20 - 796 - 79.63%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left36
Average Attendance - %14,459 - 74.92%
Average Income per Game$1,558,377
Year to Date Revenue$7,791,887
Farm
Home Games Left38
Average Attendance - %2,288 - 76.26%
Average Income per Game$83,138
Year to Date Revenue$249,414

Expense

Pro Players Total Salaries$65,299,166
Pro Players Total Average Salaries$64,679,999
Farm Players Total Salaries$3,335,501
Farm Players Total Average Salaries$3,335,501
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,266,070
Farm Year To Date Expenses$373,129
Pro Salary Cap Per Days$359,333
Pro Salary Cap To Date$6,094,911
Farm Salary Cap Per Days$18,531
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,101,586
Farm Estimated Season Revenue$3,159,244
Pro Remaining Season Days163
Pro Expenses Per Days$369,440
Pro Estimated Expenses$60,218,720
Farm Remaining Season Days163
Farm Expenses Per Days$21,864
Farm Estimated Expenses$3,563,832
Estimated Season Expenses$63,782,552
Estimated Season Salary Cap$64,666,190
Estimate Under Maximum Salary Cap of $83,500,000$18,833,810
Estimate Over Minimum Salary Cap of $62,200,000 $2,466,190
Current Bank Account$64,038,895
Projected Bank Account$59,517,173

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,400,000 (4)
-Salary Average Remaining : $6,791,667
Nikita Zaitsev (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Morgan Rielly (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,527,778
Brooks Orpik (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,527,778
Nazem Kadri (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $4,339,120
Alex Galchenyuk (1 Way Contract) $4,900,000 (1)
-Salary Average Remaining : $4,437,222
Evgeni Dadonov (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Dylan Strome $3,338,333 (2)
-Salary Average Remaining : $3,023,046
Joonas Donskoi (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,716,667
Neal Pionk (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $2,716,667
Ondrej Kase (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $2,354,444
Curtis McElhinney (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $2,037,500
Zach Aston-Reese (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $2,037,500
Brian Elliott (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Zemgus Girgensons (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Josh Leivo (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Chad Ruhwedel (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $1,086,667
Samuel Girard $935,833 (2)
-Salary Average Remaining : $837,639
Andreas Johnsson $925,000 (1)
-Salary Average Remaining : $837,639
Trevor Moore (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $701,806
Charlie Lindgren (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $679,167
Sam Carrick (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Justin Holl (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $611,250
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 : $157,944
Timothy Liljegren $129,417 (2)
Salary Average Remaining : $117,194
German Rubtsov $110,667 (3)
Salary Average Remaining : $100,215
Christian Fischer $107,583 (1)
Salary Average Remaining : $97,423
Anders Bjork $106,667 (2)
Salary Average Remaining : $96,593
Matt Hunwick $100,000 (2)
Salary Average Remaining : $90,556
Jonathan Dahlen $92,500 (3)
Salary Average Remaining : $83,764
Maxime Comtois $92,500 (3)
Salary Average Remaining : $83,764
Ville Husso $92,500 (1)
Salary Average Remaining : $83,764
Andreas Englund $92,500 (1)
Salary Average Remaining : $83,764
Joni Tuulola $92,500 (2)
Salary Average Remaining : $83,764
Andrew Nielsen $92,167 (1)
Salary Average Remaining : $83,462
Kevin Klein $90,000 (1)
Salary Average Remaining : $81,500
Nick Shore $90,000 (2)
Salary Average Remaining : $81,500
Jacob Larsson $89,417 (2)
Salary Average Remaining : $80,972
Rasmus Andersson $86,333 (1)
Salary Average Remaining : $78,180
Nic Hague $86,333 (3)
Salary Average Remaining : $78,180
Axel Jonsson-Fjallby $86,000 (3)
Salary Average Remaining : $77,878
Igor Ozhiganov $85,000 (1)
Salary Average Remaining : $76,972
Dmytro Timashov $83,500 (1)
Salary Average Remaining : $75,614
Dmitry Sokolov $83,000 (3)
Salary Average Remaining : $75,161
Josh Jooris $80,000 (1)
Salary Average Remaining : $72,444
Oleg Yevenko $80,000 (1)
Salary Average Remaining : $72,444
Wade Megan $80,000 (1)
Salary Average Remaining : $72,444
Maxim Noreau $75,000 (1)
Salary Average Remaining : $67,917
Quinton Howden $70,000 (2)
Salary Average Remaining : $63,389
Pierre-Cedric Labrie $70,000 (1)
Salary Average Remaining : $63,389
Anthony Greco $70,000 (1)
Salary Average Remaining : $63,389
Luke Esposito $70,000 (1)
Salary Average Remaining : $63,389
Andreas Borgman $70,000 (1)
Salary Average Remaining : $63,389
Daniel Taylor $70,000 (1)
Salary Average Remaining : $63,389
Luc-Olivier Blain $70,000 (1)
Salary Average Remaining : $63,389
Joona Voutilainen $70,000 (1)
Salary Average Remaining : $63,389
Carter Verhaeghe $70,000 (1)
Salary Average Remaining : $63,389
Derrick Pouliot $70,000 (1)
Salary Average Remaining : $63,389
Antoine Bibeau $67,500 (1)
Salary Average Remaining : $61,125
Charles-David Beaudoin $65,000 (1)
Salary Average Remaining : $58,861
Nikita Popugaev $65,000 (1)
Salary Average Remaining : $58,861
Chet Pickard $60,000 (1)
Salary Average Remaining : $54,333
Total Farm Players39
Salary Commitment
Year 7 : $3,335,501
Year 8 : $1,403,418
Year 9 : $725,417
Year 10 : $0
Salary Average Commitment
Year 7 : $3,335,501
Year 8 : $1,403,418
Year 9 : $725,417
Year 10 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 7250 - $140 - 5,237 - 72.23%
Level 2: 5000 - $80 - 3,751 - 75.01%
Level 3: 2000 - $50 - 1,600 - 80.00%
Level 4: 4000 - $35 - 3,089 - 77.23%
Luxury : 1000 - $250 - 836 - 83.63%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,457 - 72.85%
Farm Level 2: 1000 - $20 - 746 - 74.55%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,513 - 75.39%
Average Income per Game$1,573,436
Year to Date Revenue$4,720,308
Farm
Home Games Left39
Average Attendance - %2,203 - 73.42%
Average Income per Game$80,509
Year to Date Revenue$161,018

Expense

Pro Players Total Salaries$67,025,832
Pro Players Total Average Salaries$67,137,499
Farm Players Total Salaries$2,450,916
Farm Players Total Average Salaries$2,450,916
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$2,312,500
Pro Year To Date Expenses$6,545,856
Farm Year To Date Expenses$276,818
Pro Salary Cap Per Days$372,986
Pro Salary Cap To Date$6,441,817
Farm Salary Cap Per Days$13,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,790,568
Farm Estimated Season Revenue$3,139,851
Pro Remaining Season Days163
Pro Expenses Per Days$379,310
Pro Estimated Expenses$61,827,530
Farm Remaining Season Days163
Farm Expenses Per Days$16,116
Farm Estimated Expenses$2,626,908
Estimated Season Expenses$64,454,438
Estimated Season Salary Cap$69,551,035
Estimate Under Maximum Salary Cap of $83,500,000$13,948,965
Estimate Over Minimum Salary Cap of $62,200,000 $7,351,035
Current Bank Account$72,506,818
Projected Bank Account$70,982,799

Pro Players Salaries

David Krejci (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $6,429,444
Aaron Ekblad (1 Way Contract) $6,500,000 (5)
-Salary Average Remaining : $6,338,889
Eric Staal (1 Way Contract) $6,100,000 (1)
-Salary Average Remaining : $5,569,167
Patric Hornqvist (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,301,389
Ben Bishop (1 Way Contract) $4,916,666 (4)
-Salary Average Remaining : $4,452,314
Roman Josi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,622,222
Craig Smith (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,377,722
Oscar Klefbom (1 Way Contract) $3,700,000 (3)
-Salary Average Remaining : $3,296,222
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $2,988,333
Ryan Strome (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,784,583
Michael Hutchinson (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Matt Hendricks (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Kevan Miller (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $2,490,278
David Schlemko (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $1,780,926
Jujhar Khaira (Out of Payroll) $1,750,000 (1)
-Salary Average Remaining : $1,471,528
Nic Dowd (1 Way Contract) $1,640,000 (1)
-Salary Average Remaining : $1,485,111
MacKenzie Weegar (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Robert Hagg (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $1,041,389
Oskar Lindblom $1,137,500 (2)
-Salary Average Remaining : $1,030,069
Travis Konecny $1,106,666 (1)
-Salary Average Remaining : $1,002,148
Cam Ward $1,000,000 (1)
-Salary Average Remaining : $905,556
Steven Santini $925,000 (1)
-Salary Average Remaining : $837,639
Logan Shaw $700,000 (1)
-Salary Average Remaining : $633,889
Total Pro Players23
Salary Commitment
Year 7 : $68,775,832
Year 8 : $25,504,166
Year 9 : $19,016,666
Year 10 : $12,416,666
Salary Average Commitment
Year 7 : $68,762,499
Year 8 : $24,710,833
Year 9 : $18,306,666
Year 10 : $11,916,666
Salary Cap with 1 Way Contract
Year 7 : $68,762,499
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 : $92,819
Blake Speers $93,583 (2)
Salary Average Remaining : $84,745
Brandon Hickey $92,500 (2)
Salary Average Remaining : $83,764
Lukas Jasek $92,500 (3)
Salary Average Remaining : $83,764
Mike Downing $92,500 (1)
Salary Average Remaining : $83,764
Carsen Twarynski $92,500 (3)
Salary Average Remaining : $83,764
Kyle Wood $92,500 (1)
Salary Average Remaining : $83,764
Rourke Chartier (Out of Payroll) $88,833 (1)
Salary Average Remaining : $80,443
Pascal Laberge $86,333 (3)
Salary Average Remaining : $78,180
Parker Wotherspoon $85,500 (2)
Salary Average Remaining : $77,425
Cody Bass $85,000 (2)
Salary Average Remaining : $76,972
Colten Teubert $85,000 (2)
Salary Average Remaining : $76,972
Andrew Bodnarchuk $80,000 (2)
Salary Average Remaining : $72,444
Jim O Brien $80,000 (2)
Salary Average Remaining : $72,444
Antti Lehtonen $80,000 (1)
Salary Average Remaining : $72,444
Alex Grant $75,000 (2)
Salary Average Remaining : $67,917
Ryan White $75,000 (2)
Salary Average Remaining : $67,917
Adam Comrie $75,000 (2)
Salary Average Remaining : $67,917
Jakub Stepanek $75,000 (1)
Salary Average Remaining : $67,917
Jonas Gustavsson $75,000 (2)
Salary Average Remaining : $67,917
Jakub Sedlacek $75,000 (1)
Salary Average Remaining : $67,917
Ondrej Vala $70,167 (3)
Salary Average Remaining : $63,540
Sam Warning $70,000 (1)
Salary Average Remaining : $63,389
Nick Sorkin $70,000 (2)
Salary Average Remaining : $63,389
Spencer Abbott $70,000 (1)
Salary Average Remaining : $63,389
Kyle Rau $70,000 (1)
Salary Average Remaining : $63,389
Jean Dupuy $70,000 (1)
Salary Average Remaining : $63,389
Joseph Blandisi $70,000 (1)
Salary Average Remaining : $63,389
Philip McRae $70,000 (1)
Salary Average Remaining : $63,389
Philippe Myers $67,833 (2)
Salary Average Remaining : $61,427
Josh Brown $67,500 (1)
Salary Average Remaining : $61,125
Nikita Soshnikov $65,000 (1)
Salary Average Remaining : $58,861
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 - 5,049 - 63.11%
Level 2: 5000 - $80 - 3,925 - 78.50%
Level 3: 2000 - $50 - 1,656 - 82.78%
Level 4: 4000 - $35 - 3,110 - 77.76%
Luxury : 1000 - $250 - 797 - 79.67%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,482 - 74.09%
Farm Level 2: 1000 - $20 - 739 - 73.92%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,536 - 72.68%
Average Income per Game$1,552,787
Year to Date Revenue$4,658,361
Farm
Home Games Left36
Average Attendance - %2,221 - 74.03%
Average Income per Game$81,462
Year to Date Revenue$407,308

Expense

Pro Players Total Salaries$64,218,333
Pro Players Total Average Salaries$62,535,000
Farm Players Total Salaries$2,535,583
Farm Players Total Average Salaries$2,515,583
Coaches Total Salaries$2,016,000
Luxury Taxe Total$0
Special Salary Cap Value$7,370,000
Pro Year To Date Expenses$6,212,973
Farm Year To Date Expenses$279,644
Pro Salary Cap Per Days$347,417
Pro Salary Cap To Date$5,906,089
Farm Salary Cap Per Days$13,559
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,005,906
Farm Estimated Season Revenue$2,932,618
Pro Remaining Season Days163
Pro Expenses Per Days$365,469
Pro Estimated Expenses$59,571,447
Farm Remaining Season Days163
Farm Expenses Per Days$16,587
Farm Estimated Expenses$2,703,681
Estimated Season Expenses$62,275,128
Estimated Season Salary Cap$69,905,060
Estimate Under Maximum Salary Cap of $83,500,000$13,594,940
Estimate Over Minimum Salary Cap of $62,200,000 $7,705,060
Current Bank Account$59,015,755
Projected Bank Account$58,679,151

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $5,886,111
Petr Mrazek (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $4,459,861
Jimmy Howard (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $4,618,333
Danny DeKeyser (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $3,999,537
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $3,659,954
Jonathan Ericsson (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,697,685
Tomas Tatar (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,214,722
Anthony Mantha (1 Way Contract) $3,300,000 (1)
-Salary Average Remaining : $2,988,333
Darnell Nurse (1 Way Contract) $3,200,000 (1)
-Salary Average Remaining : $2,897,778
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Mattias Janmark (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Vladislav Namestnikov (1 Way Contract) $2,200,000 (2)
-Salary Average Remaining : $1,811,111
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,826,204
Matthew Tkachuk $1,775,000 (1)
-Salary Average Remaining : $1,607,361
Ivan Provorov $1,744,167 (1)
-Salary Average Remaining : $1,579,440
Michael Rasmussen $1,710,833 (3)
-Salary Average Remaining : $1,549,254
Alexey Marchenko (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,433,333
-Salary Average Remaining : $1,297,963
Tyler Bertuzzi (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $1,267,778
Korbinian Holzer (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $905,556
Maxim Letunov $925,000 (2)
-Salary Average Remaining : $837,639
Filip Hronek $913,333 (2)
-Salary Average Remaining : $827,074
Nikolay Goldobin (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $815,000
Markus Hannikainen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Average Remaining : $724,444
Angus Redmond $800,000 (2)
-Salary Average Remaining : $724,444
Martin Frk $700,000 (1)
-Salary Average Remaining : $633,889
Total Pro Players25
Salary Commitment
Year 7 : $64,218,333
Year 8 : $6,549,166
Year 9 : $1,710,833
Year 10 : $0
Salary Average Commitment
Year 7 : $62,535,000
Year 8 : $6,349,166
Year 9 : $1,710,833
Year 10 : $0
Salary Cap with 1 Way Contract
Year 7 : $62,535,000
Year 8 : $6,349,166
Year 9 : $1,710,833
Year 10 : $0

Farm Players Salaries

Evgeny Svechnikov $107,583 (1)
Salary Average Remaining : $97,423
Andrei Markov $100,000 (2)
Salary Average Remaining : $90,556
Stanislav Galiev $100,000 (2)
Salary Average Remaining : $90,556
Vili Saarijarvi $93,000 (2)
Salary Average Remaining : $84,217
Viktor Svedberg $90,000 (2)
Salary Average Remaining : $81,500
Anders Lindback $90,000 (2)
Salary Average Remaining : $81,500
Brendan Guhle $88,833 (2)
Salary Average Remaining : $80,443
Zach Nastasiuk $87,167 (2)
Salary Average Remaining : $78,934
Ben Meisner $80,000 (2)
Salary Average Remaining : $72,444
Ben Sexton $80,000 (2)
Salary Average Remaining : $72,444
Taylor Doherty $80,000 (2)
Salary Average Remaining : $72,444
Atte Engren $80,000 (2)
Salary Average Remaining : $72,444
Max Friberg $79,000 (2)
Salary Average Remaining : $71,539
Vladislav Kamenev $75,000 (1)
Salary Average Remaining : $67,917
Brenden Kichton (Out of Payroll) $75,000 (2)
Salary Average Remaining : $67,917
Sergey Kalinin $70,000 (2)
Salary Average Remaining : $63,389
Christoph Bertschy $70,000 (2)
Salary Average Remaining : $63,389
Jason Akeson $70,000 (2)
Salary Average Remaining : $63,389
Teemu Pulkkinen $70,000 (2)
Salary Average Remaining : $63,389
Adam Krause $70,000 (2)
Salary Average Remaining : $63,389
Alexander Burmistrov $70,000 (2)
Salary Average Remaining : $63,389
Alex Krushelnyski $70,000 (2)
Salary Average Remaining : $63,389
Zack Stortini $70,000 (2)
Salary Average Remaining : $63,389
Viktor Loov $70,000 (2)
Salary Average Remaining : $63,389
Kirill Gotovets $70,000 (2)
Salary Average Remaining : $63,389
Dustin Gazley $70,000 (2)
Salary Average Remaining : $63,389
Sam Henley $70,000 (2)
Salary Average Remaining : $63,389
Dmitrij Jaskin $65,000 (1)
Salary Average Remaining : $58,861
Nail Yakupov $65,000 (1)
Salary Average Remaining : $58,861
Jake Paterson $65,000 (1)
Salary Average Remaining : $58,861
Ryan Kujawinski $65,000 (1)
Salary Average Remaining : $40,750
Tomas Hyka $65,000 (1)
Salary Average Remaining : $58,861
James de Haas $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players33
Salary Commitment
Year 7 : $2,535,583
Year 8 : $1,963,000
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,515,583
Year 8 : $1,963,000
Year 9 : $0
Year 10 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6690 - $140 - 5,187 - 77.53%
Level 2: 5000 - $80 - 3,941 - 78.83%
Level 3: 2000 - $50 - 1,635 - 81.76%
Level 4: 4000 - $35 - 3,151 - 78.78%
Luxury : 1000 - $250 - 821 - 82.08%
Total Capacity :18690
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,456 - 72.78%
Farm Level 2: 1000 - $20 - 737 - 73.67%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,735 - 78.84%
Average Income per Game$1,582,558
Year to Date Revenue$6,330,230
Farm
Home Games Left38
Average Attendance - %2,192 - 73.08%
Average Income per Game$80,256
Year to Date Revenue$240,768

Expense

Pro Players Total Salaries$75,154,999
Pro Players Total Average Salaries$74,054,999
Farm Players Total Salaries$2,665,333
Farm Players Total Average Salaries$2,665,333
Coaches Total Salaries$1,925,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,262,899
Farm Year To Date Expenses$302,719
Pro Salary Cap Per Days$411,417
Pro Salary Cap To Date$7,024,427
Farm Salary Cap Per Days$14,807
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,554,628
Farm Estimated Season Revenue$3,049,728
Pro Remaining Season Days163
Pro Expenses Per Days$425,444
Pro Estimated Expenses$69,347,372
Farm Remaining Season Days163
Farm Expenses Per Days$17,585
Farm Estimated Expenses$2,866,355
Estimated Season Expenses$72,213,727
Estimated Season Salary Cap$74,085,398
Estimate Under Maximum Salary Cap of $83,500,000$9,414,602
Estimate Over Minimum Salary Cap of $62,200,000 $11,885,398
Current Bank Account$61,960,289
Projected Bank Account$51,350,918

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (6)
-Salary Average Remaining : $9,055,556
Paul Stastny (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $6,338,889
Matt Niskanen (1 Way Contract) $6,700,000 (2)
-Salary Average Remaining : $6,067,222
Nate Schmidt (1 Way Contract) $5,950,000 (6)
-Salary Average Remaining : $5,388,056
Rasmus Ristolainen (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,527,778
Thomas Vanek (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $4,301,389
Charlie Coyle (1 Way Contract) $4,250,000 (1)
-Salary Average Remaining : $2,897,778
David Perron (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,622,222
Sam Reinhart (1 Way Contract) $3,650,000 (1)
-Salary Average Remaining : $3,305,278
Patrik Laine $3,575,000 (1)
-Salary Average Remaining : $3,237,361
Sven Baertschi (1 Way Contract) $3,366,666 (2)
-Salary Average Remaining : $3,048,703
Mark Pysyk (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $2,445,000
Tomas Plekanec (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $2,300,000
-Salary Average Remaining : $2,082,778
Connor Hellebuyck (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $2,037,500
Oscar Lindberg (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,539,444
Roman Polak (Out of Payroll) $1,750,000 (1)
-Salary Average Remaining : $1,584,722
Jake McCabe (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Jason Pominville (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Tim Schaller (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Brandon Davidson $950,000 (2)
-Salary Average Remaining : $860,278
MacKenzie Blackwood $913,333 (1)
-Salary Average Remaining : $827,074
Evan Rodrigues $750,000 (1)
-Salary Average Remaining : $679,167
Yannick Weber (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Total Pro Players23
Salary Commitment
Year 7 : $76,904,999
Year 8 : $40,266,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Average Commitment
Year 7 : $75,804,999
Year 8 : $40,266,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Cap with 1 Way Contract
Year 7 : $75,804,999
Year 8 : $40,266,666
Year 9 : $26,950,000
Year 10 : $15,950,000

Farm Players Salaries

Olli Juolevi $191,333 (3)
Salary Average Remaining : $173,263
Andy Andreoff $95,000 (2)
Salary Average Remaining : $86,028
Otto Koivula $92,500 (3)
Salary Average Remaining : $83,764
Mason Shaw $92,500 (3)
Salary Average Remaining : $83,764
Sean Malone $92,500 (1)
Salary Average Remaining : $83,764
Samuel Montembeault $92,500 (2)
Salary Average Remaining : $83,764
Calvin Petersen $92,500 (1)
Salary Average Remaining : $83,764
Joonas Lyytinen $90,000 (1)
Salary Average Remaining : $81,500
Jimmy Hayes $90,000 (1)
Salary Average Remaining : $81,500
Jordan Schroeder $80,000 (1)
Salary Average Remaining : $72,444
Warren Foegele $80,000 (2)
Salary Average Remaining : $72,444
Connor Bunnaman $79,000 (3)
Salary Average Remaining : $71,539
Austin Fyten $75,000 (2)
Salary Average Remaining : $67,917
Hubert Labrie $75,000 (2)
Salary Average Remaining : $67,917
Max McCormick $75,000 (2)
Salary Average Remaining : $67,917
Zach Trotman $75,000 (1)
Salary Average Remaining : $67,917
Brandon Burlon $75,000 (1)
Salary Average Remaining : $67,917
Felix Girard $75,000 (2)
Salary Average Remaining : $67,917
Rod Pelley $75,000 (1)
Salary Average Remaining : $67,917
Anthony Peluso $75,000 (2)
Salary Average Remaining : $67,917
Colin Greening $75,000 (1)
Salary Average Remaining : $67,917
David Ullstrom $75,000 (1)
Salary Average Remaining : $67,917
Travis Barron $74,167 (3)
Salary Average Remaining : $67,162
Chaz Reddekopp $73,333 (3)
Salary Average Remaining : $66,407
Harri Sateri $70,000 (1)
Salary Average Remaining : $63,389
Justin Bailey $70,000 (1)
Salary Average Remaining : $63,389
Paul Thompson $67,500 (1)
Salary Average Remaining : $61,125
Nick Schneider $67,500 (3)
Salary Average Remaining : $61,125
Mark McNeill $65,000 (1)
Salary Average Remaining : $58,861
Jacob Cederholm $65,000 (1)
Salary Average Remaining : $58,861
Nick Baptiste $65,000 (1)
Salary Average Remaining : $58,861
Nikita Jevpalovs $65,000 (1)
Salary Average Remaining : $58,861
Maxim Lamarche $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players33
Salary Commitment
Year 7 : $2,665,333
Year 8 : $1,312,833
Year 9 : $670,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,665,333
Year 8 : $1,312,833
Year 9 : $670,333
Year 10 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 7153 - $140 - 5,282 - 73.84%
Level 2: 5000 - $80 - 3,930 - 78.59%
Level 3: 2000 - $50 - 1,587 - 79.35%
Level 4: 4000 - $35 - 3,120 - 77.99%
Luxury : 1000 - $250 - 798 - 79.75%
Total Capacity :19153
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,550 - 77.48%
Farm Level 2: 1000 - $20 - 774 - 77.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,715 - 76.83%
Average Income per Game$1,585,855
Year to Date Revenue$6,343,420
Farm
Home Games Left37
Average Attendance - %2,323 - 77.43%
Average Income per Game$85,195
Year to Date Revenue$340,780

Expense

Pro Players Total Salaries$79,598,333
Pro Players Total Average Salaries$79,723,333
Farm Players Total Salaries$3,014,833
Farm Players Total Average Salaries$2,949,833
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,674,545
Farm Year To Date Expenses$333,959
Pro Salary Cap Per Days$442,907
Pro Salary Cap To Date$7,503,012
Farm Salary Cap Per Days$16,388
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,676,635
Farm Estimated Season Revenue$3,152,215
Pro Remaining Season Days163
Pro Expenses Per Days$450,546
Pro Estimated Expenses$73,438,998
Farm Remaining Season Days163
Farm Expenses Per Days$19,805
Farm Estimated Expenses$3,228,215
Estimated Season Expenses$76,667,213
Estimated Season Salary Cap$79,696,853
Estimate Under Maximum Salary Cap of $83,500,000$3,803,147
Estimate Over Minimum Salary Cap of $62,200,000 $17,496,853
Current Bank Account$81,546,889
Projected Bank Account$66,708,526

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (6)
-Salary Average Remaining : $10,413,889
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
-Salary Average Remaining : $5,433,333
Loui Eriksson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
Semyon Varlamov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Mark Stone (1 Way Contract) $5,300,000 (2)
-Salary Average Remaining : $4,799,444
Mike Hoffman (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $4,980,556
Jonathan Marchessault (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $4,527,778
Michael Del Zotto (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $3,961,806
Cody Ceci (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $4,075,000
Carl Hagelin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Troy Stecher (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,848,611
Olli Maatta (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Darren Helm (1 Way Contract) $3,850,000 (1)
-Salary Average Remaining : $3,486,389
Mark Barberio (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,584,722
Patrik Berglund (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Thomas Chabot $1,223,333 (2)
-Salary Average Remaining : $1,107,796
Joey Anderson $925,000 (3)
-Salary Average Remaining : $837,639
Marcus Hogberg $850,000 (1)
-Salary Average Remaining : $769,722
Travis Boyd (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $724,444
Lee Stempniak $750,000 (1)
-Salary Average Remaining : $679,167
Nathan Gerbe $750,000 (1)
-Salary Average Remaining : $679,167
Buddy Robinson $700,000 (1)
-Salary Average Remaining : $633,889
Curtis Lazar (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Total Pro Players23
Salary Commitment
Year 7 : $79,598,333
Year 8 : $52,698,333
Year 9 : $28,925,000
Year 10 : $22,500,000
Salary Average Commitment
Year 7 : $79,723,333
Year 8 : $53,198,333
Year 9 : $28,925,000
Year 10 : $22,500,000
Salary Cap with 1 Way Contract
Year 7 : $79,723,333
Year 8 : $53,198,333
Year 9 : $28,925,000
Year 10 : $22,500,000

Farm Players Salaries

Alexei Emelin $350,000 (1)
Salary Average Remaining : $316,944
Jake Evans $135,000 (2)
Salary Average Remaining : $122,250
Klim Kostin $110,667 (2)
Salary Average Remaining : $100,215
Matt Beleskey $100,000 (1)
Salary Average Remaining : $90,556
Anton Forsberg $100,000 (2)
Salary Average Remaining : $90,556
Erik Burgdoerfer $95,000 (2)
Salary Average Remaining : $86,028
Matt Irwin $95,000 (2)
Salary Average Remaining : $86,028
Pierre Engvall $92,500 (2)
Salary Average Remaining : $83,764
Lucas Johansen $92,500 (2)
Salary Average Remaining : $83,764
Lucas Carlsson $92,500 (3)
Salary Average Remaining : $83,764
Marko Dano $90,000 (2)
Salary Average Remaining : $81,500
Alex Nedeljkovic $89,417 (1)
Salary Average Remaining : $80,972
Adam Mascherin $88,000 (3)
Salary Average Remaining : $79,689
Yakov Trenin $86,333 (2)
Salary Average Remaining : $78,180
Carter Camper $85,000 (2)
Salary Average Remaining : $76,972
Terry Broadhurst $85,000 (1)
Salary Average Remaining : $76,972
Ryan Bourque $85,000 (1)
Salary Average Remaining : $76,972
Chris Driedger $85,000 (2)
Salary Average Remaining : $76,972
William Lagesson $75,833 (3)
Salary Average Remaining : $68,671
Nick Saracino $75,000 (2)
Salary Average Remaining : $67,917
Chris Casto $75,000 (2)
Salary Average Remaining : $67,917
Matt Marcinew $75,000 (2)
Salary Average Remaining : $67,917
Dennis Everberg $75,000 (1)
Salary Average Remaining : $67,917
Chris Kelly $75,000 (1)
Salary Average Remaining : $67,917
Andrew Hammond $75,000 (1)
Salary Average Remaining : $67,917
Chris Butler $70,000 (1)
Salary Average Remaining : $63,389
Thomas Di Pauli $70,000 (1)
Salary Average Remaining : $63,389
Brycen Martin $68,500 (1)
Salary Average Remaining : $62,031
Tobias Lindberg $65,000 (1)
Salary Average Remaining : $58,861
Maxime Fortunus $65,000 (1)
Salary Average Remaining : $58,861
Julius Honka $65,000 (1)
Salary Average Remaining : $0
Nathan Paetsch $65,000 (1)
Salary Average Remaining : $58,861
Vincent Dunn $63,583 (2)
Salary Average Remaining : $57,578
Total Farm Players33
Salary Commitment
Year 7 : $3,014,833
Year 8 : $1,611,916
Year 9 : $256,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,949,833
Year 8 : $1,611,916
Year 9 : $256,333
Year 10 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6700 - $140 - 5,092 - 76.00%
Level 2: 5000 - $80 - 3,931 - 78.62%
Level 3: 2000 - $50 - 1,600 - 80.00%
Level 4: 4000 - $35 - 3,009 - 75.23%
Luxury : 1000 - $250 - 828 - 82.75%
Total Capacity :18700
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,536 - 76.78%
Farm Level 2: 1000 - $20 - 737 - 73.65%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,459 - 77.32%
Average Income per Game$1,561,467
Year to Date Revenue$6,245,866
Farm
Home Games Left37
Average Attendance - %2,272 - 75.73%
Average Income per Game$83,765
Year to Date Revenue$335,060

Expense

Pro Players Total Salaries$70,682,582
Pro Players Total Average Salaries$71,775,916
Farm Players Total Salaries$3,109,195
Farm Players Total Average Salaries$3,109,195
Coaches Total Salaries$2,054,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,822,848
Farm Year To Date Expenses$340,391
Pro Salary Cap Per Days$398,755
Pro Salary Cap To Date$6,778,835
Farm Salary Cap Per Days$17,273
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,774,260
Farm Estimated Season Revenue$3,099,305
Pro Remaining Season Days163
Pro Expenses Per Days$401,344
Pro Estimated Expenses$65,419,072
Farm Remaining Season Days163
Farm Expenses Per Days$20,023
Farm Estimated Expenses$3,263,749
Estimated Season Expenses$68,682,821
Estimated Season Salary Cap$71,775,900
Estimate Under Maximum Salary Cap of $83,500,000$11,724,100
Estimate Over Minimum Salary Cap of $62,200,000 $9,575,900
Current Bank Account$96,599,984
Projected Bank Account$88,790,728

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $5,397,111
Nick Foligno (1 Way Contract) $5,600,000 (2)
-Salary Average Remaining : $5,010,741
Dominik Kahun (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $4,754,167
Zach Bogosian (1 Way Contract) $5,142,857 (1)
-Salary Average Remaining : $4,657,143
Martin Jones (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,708,889
David Savard (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $3,848,611
Victor Olofsson (1 Way Contract) $4,100,000 (1)
-Salary Average Remaining : $3,712,778
Brett Connolly (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $3,712,778
Joshua Morrissey (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $2,852,500
Phillip Danault (1 Way Contract) $3,083,300 (2)
-Salary Average Remaining : $2,792,099
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Jordan Weal (1 Way Contract) $2,850,000 (2)
-Salary Average Remaining : $2,580,833
Ty Lewis (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $2,535,556
Sam Miletic (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $2,535,556
Alex Barre-Boulet (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $2,354,444
Derek Forbort (1 Way Contract) $2,000,000 (5)
-Salary Average Remaining : $2,716,667
Ilya Lyubushkin (1 Way Contract) $1,850,000 (4)
-Salary Average Remaining : $1,675,278
Nick Ritchie (1 Way Contract) $1,498,925 (2)
-Salary Average Remaining : $1,357,360
Mathew Barzal $1,263,333 (2)
-Salary Average Remaining : $1,144,018
Joonas Korpisalo (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $1,041,389
Jacob de La Rose (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $815,000
Brandon Carlo $894,167 (1)
-Salary Average Remaining : $809,718
Troy Grosenick (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Mac Carruth (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $633,889
Total Pro Players24
Salary Commitment
Year 7 : $70,682,582
Year 8 : $43,945,558
Year 9 : $25,900,000
Year 10 : $15,950,000
Salary Average Commitment
Year 7 : $71,775,916
Year 8 : $43,838,892
Year 9 : $25,360,000
Year 10 : $14,910,000
Salary Cap with 1 Way Contract
Year 7 : $71,775,916
Year 8 : $43,838,892
Year 9 : $25,360,000
Year 10 : $14,910,000

Farm Players Salaries

Thatcher Demko $294,167 (1)
Salary Average Remaining : $266,384
Joe Colborne $150,000 (1)
Salary Average Remaining : $135,833
Cavan Fitzgerald $100,000 (1)
Salary Average Remaining : $90,556
C.J. Smith $100,000 (1)
Salary Average Remaining : $90,556
Macoy Erkamps $100,000 (1)
Salary Average Remaining : $90,556
Mathias Bau $100,000 (1)
Salary Average Remaining : $90,556
Zack MacEwen $100,000 (1)
Salary Average Remaining : $90,556
Eric Robinson $100,000 (2)
Salary Average Remaining : $90,556
Vince Pedrie $100,000 (1)
Salary Average Remaining : $90,556
Stefan LeBlanc $100,000 (1)
Salary Average Remaining : $90,556
Jalen Smereck $100,000 (2)
Salary Average Remaining : $90,556
Hunter Miska $100,000 (1)
Salary Average Remaining : $90,556
Austin Strand $100,000 (2)
Salary Average Remaining : $90,556
Ivan Kulbakov $100,000 (1)
Salary Average Remaining : $90,556
Frederik Tiffels $92,500 (1)
Salary Average Remaining : $83,764
Riley Stillman $90,000 (3)
Salary Average Remaining : $81,500
Dennis Cholowski $89,417 (3)
Salary Average Remaining : $80,972
Jonas Siegenthaler $88,833 (2)
Salary Average Remaining : $80,443
David Kase $85,000 (3)
Salary Average Remaining : $76,972
Max Lajoie $78,000 (2)
Salary Average Remaining : $70,633
Kole Sherwood $77,778 (3)
Salary Average Remaining : $70,432
Skyler McKenzie $74,167 (3)
Salary Average Remaining : $67,162
Matt Abt $70,000 (1)
Salary Average Remaining : $63,389
Remi Elie $70,000 (1)
Salary Average Remaining : $63,389
Desmond Bergin $70,000 (1)
Salary Average Remaining : $63,389
Denis Malgin $69,333 (1)
Salary Average Remaining : $62,785
Daniel Audette $67,500 (1)
Salary Average Remaining : $61,125
Frederik Gauthier $67,500 (1)
Salary Average Remaining : $61,125
Matteo Gennaro $65,000 (1)
Salary Average Remaining : $58,861
Dalton Smith $65,000 (1)
Salary Average Remaining : $58,861
Nick Moutrey $65,000 (1)
Salary Average Remaining : $58,861
Cameron Brown $45,000 (1)
Salary Average Remaining : $40,750
Jakub Kovar $45,000 (1)
Salary Average Remaining : $40,750
Tim Clifton $45,000 (1)
Salary Average Remaining : $40,750
Daniel Muzito-Bagenda $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players35
Salary Commitment
Year 7 : $3,109,195
Year 8 : $883,195
Year 9 : $416,362
Year 10 : $0
Salary Average Commitment
Year 7 : $3,109,195
Year 8 : $883,195
Year 9 : $416,362
Year 10 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6672 - $140 - 5,219 - 78.22%
Level 2: 5000 - $80 - 3,919 - 78.37%
Level 3: 2000 - $50 - 1,654 - 82.71%
Level 4: 4000 - $35 - 3,134 - 78.35%
Luxury : 1000 - $250 - 774 - 77.44%
Total Capacity :18672
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,514 - 75.70%
Farm Level 2: 1000 - $20 - 748 - 74.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left36
Average Attendance - %14,700 - 78.73%
Average Income per Game$1,573,094
Year to Date Revenue$7,865,468
Farm
Home Games Left38
Average Attendance - %2,262 - 75.39%
Average Income per Game$83,065
Year to Date Revenue$249,194

Expense

Pro Players Total Salaries$79,147,628
Pro Players Total Average Salaries$78,674,628
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$7,644,080
Farm Year To Date Expenses$318,087
Pro Salary Cap Per Days$437,081
Pro Salary Cap To Date$7,457,743
Farm Salary Cap Per Days$15,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,631,370
Farm Estimated Season Revenue$3,156,457
Pro Remaining Season Days163
Pro Expenses Per Days$448,042
Pro Estimated Expenses$73,030,846
Farm Remaining Season Days163
Farm Expenses Per Days$18,872
Farm Estimated Expenses$3,076,136
Estimated Season Expenses$76,106,982
Estimated Season Salary Cap$78,701,946
Estimate Under Maximum Salary Cap of $83,500,000$4,798,054
Estimate Over Minimum Salary Cap of $62,200,000 $16,501,946
Current Bank Account$73,683,401
Projected Bank Account$57,364,246

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,462 (2)
-Salary Average Remaining : $8,637,607
Braden Holtby (1 Way Contract) $8,000,000 (1)
-Salary Average Remaining : $5,886,111
John Carlson (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $7,085,972
Kevin Shattenkirk (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $5,433,333
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
Nick Bonino (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $3,803,333
Karl Alzner (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,803,333
Andrei Svechnikov $3,575,000 (3)
-Salary Average Remaining : $3,237,361
Jacob Trouba (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $3,488,200
Blake Comeau (1 Way Contract) $3,300,000 (2)
-Salary Average Remaining : $2,988,333
Marcus Foligno (1 Way Contract) $2,875,000 (2)
-Salary Average Remaining : $2,603,472
Tom Wilson (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $2,535,556
Carter Hutton (1 Way Contract) $2,750,000 (2)
-Salary Average Remaining : $2,490,278
Alexandre Burrows (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $2,263,889
Scott Laughton (1 Way Contract) $2,300,000 (2)
-Salary Average Remaining : $2,082,778
Chris Wideman (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Matt Grzelcyk (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $1,267,778
Christian Djoos (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Tanner Kero (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $1,086,667
Connor Carrick (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $1,086,667
Chandler Stephenson (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $950,833
Madison Bowey (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Danton Heinen $995,833 (1)
-Salary Average Remaining : $901,782
Sam Steel $863,333 (3)
-Salary Average Remaining : $781,796
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 : $271,667
Dylan Gambrell $113,750 (2)
Salary Average Remaining : $103,007
Logan Stanley $107,583 (3)
Salary Average Remaining : $97,423
Chris Thorburn $95,000 (1)
Salary Average Remaining : $86,028
Shane Hanna $95,000 (1)
Salary Average Remaining : $86,028
Deven Sideroff $93,583 (2)
Salary Average Remaining : $84,745
Peter Cehlarik $92,500 (1)
Salary Average Remaining : $83,764
Juho Lammikko $92,500 (1)
Salary Average Remaining : $83,764
Ryan MacInnis $89,417 (1)
Salary Average Remaining : $80,972
Adam Musil $85,500 (2)
Salary Average Remaining : $77,425
Colin Markison $85,000 (2)
Salary Average Remaining : $76,972
Scott Wedgewood $85,000 (2)
Salary Average Remaining : $76,972
Jake Chelios $85,000 (1)
Salary Average Remaining : $76,972
Ryan Reaves $85,000 (2)
Salary Average Remaining : $76,972
Logan Day $85,000 (2)
Salary Average Remaining : $76,972
Patrice Cormier $85,000 (1)
Salary Average Remaining : $76,972
Beck Malenstyn $77,333 (3)
Salary Average Remaining : $70,030
Callum Booth $75,833 (3)
Salary Average Remaining : $68,671
Daniel Brickley $75,000 (2)
Salary Average Remaining : $67,917
Jeremy Smith $75,000 (1)
Salary Average Remaining : $67,917
John Ramage $75,000 (1)
Salary Average Remaining : $67,917
Matt Lorito $75,000 (2)
Salary Average Remaining : $67,917
Mike Sislo $75,000 (1)
Salary Average Remaining : $67,917
Philip Samuelsson $70,000 (2)
Salary Average Remaining : $63,389
Brian Pinho $70,000 (1)
Salary Average Remaining : $63,389
Liam OBrien $70,000 (1)
Salary Average Remaining : $63,389
Bogdan Kiselevich $70,000 (1)
Salary Average Remaining : $63,389
Ben Thomas $69,000 (1)
Salary Average Remaining : $62,483
Colin Blackwell $67,500 (1)
Salary Average Remaining : $61,125
Matt Puempel $67,500 (1)
Salary Average Remaining : $61,125
Kevin Lalande $60,000 (1)
Salary Average Remaining : $54,333
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 - $140 - 5,245 - 93.24%
Level 2: 5000 - $75 - 4,676 - 93.53%
Level 3: 2000 - $45 - 1,816 - 90.80%
Level 4: 4000 - $30 - 3,757 - 93.92%
Luxury : 1000 - $245 - 944 - 94.43%
Total Capacity :17625
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,515 - 75.75%
Farm Level 2: 1000 - $20 - 773 - 77.33%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %16,438 - 93.27%
Average Income per Game$1,675,871
Year to Date Revenue$6,703,483
Farm
Home Games Left37
Average Attendance - %2,288 - 76.28%
Average Income per Game$83,672
Year to Date Revenue$334,686

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$6,506,471
Farm Year To Date Expenses$389,395
Pro Salary Cap Per Days$370,787
Pro Salary Cap To Date$6,325,879
Farm Salary Cap Per Days$20,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,007,218
Farm Estimated Season Revenue$3,095,846
Pro Remaining Season Days163
Pro Expenses Per Days$381,410
Pro Estimated Expenses$62,169,830
Farm Remaining Season Days163
Farm Expenses Per Days$23,038
Farm Estimated Expenses$3,755,194
Estimated Season Expenses$65,925,024
Estimated Season Salary Cap$66,764,160
Estimate Under Maximum Salary Cap of $83,500,000$16,735,840
Estimate Over Minimum Salary Cap of $62,200,000 $4,564,160
Current Bank Account$125,496,023
Projected Bank Account$124,674,063

Pro Players Salaries

Artemi Panarin (1 Way Contract) $9,500,000 (2)
-Salary Average Remaining : $8,602,778
Patrik Nemeth (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Mikko Koskinen (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Marcus Johansson (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $4,527,778
Atte Tolvanen (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Average Remaining : $3,169,444
Valeri Nichushkin (1 Way Contract) $2,950,000 (2)
-Salary Average Remaining : $2,671,389
Erik Haula (1 Way Contract) $2,750,000 (1)
-Salary Average Remaining : $2,490,278
Juuso Riikola (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $2,263,889
Pavel Francouz (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $2,263,889
Tobias Rieder (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Adrian Kempe (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $1,811,111
Lawrence Pilut (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Jacob Nilsson (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Calle Jarnkrok (1 Way Contract) $2,000,000 (4)
-Salary Average Remaining : $1,811,111
Antti Niemi (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
-Salary Average Remaining : $1,630,000
Sven Andrighetto (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,516,667
-Salary Average Remaining : $1,373,426
Ville Meskanen (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Erik Gustafsson (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $1,086,667
David Kampf (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $905,556
Oscar Dansk (1 Way Contract) $850,000 (1)
-Salary Average Remaining : $769,722
Teddy Blueger (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $679,167
Dean Kukan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $656,528
Martin Marincin (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Luca Sbisa (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
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 : $157,944
Mikhail Sergachev $174,417 (2)
Salary Average Remaining : $157,944
Ilya Samsonov $147,500 (3)
Salary Average Remaining : $133,569
Kristian Vesalainen $146,083 (3)
Salary Average Remaining : $132,287
Saku Maenalanen $127,500 (1)
Salary Average Remaining : $115,458
Kristian Reichel $100,000 (2)
Salary Average Remaining : $90,556
Filip Sandberg $100,000 (1)
Salary Average Remaining : $90,556
Alexander True $100,000 (1)
Salary Average Remaining : $90,556
Radim Simek $100,000 (1)
Salary Average Remaining : $90,556
Jan Kovar $100,000 (2)
Salary Average Remaining : $90,556
Michal Cajkovsky $100,000 (1)
Salary Average Remaining : $90,556
Philip Holm $100,000 (2)
Salary Average Remaining : $90,556
Rudolfs Balcers $92,500 (2)
Salary Average Remaining : $83,764
Jens Looke $92,500 (2)
Salary Average Remaining : $83,764
Alex Lintuniemi $92,500 (1)
Salary Average Remaining : $83,764
Rasmus Asplund $92,500 (3)
Salary Average Remaining : $83,764
Andrei Mironov $92,500 (1)
Salary Average Remaining : $83,764
Carl Dahlstrom $92,500 (1)
Salary Average Remaining : $83,764
Carl Grundstrom $92,500 (3)
Salary Average Remaining : $83,764
Christoffer Ehn $92,500 (3)
Salary Average Remaining : $83,764
Joona Koppanen $91,083 (3)
Salary Average Remaining : $82,481
Filip Chlapik $89,417 (2)
Salary Average Remaining : $80,972
Oliver Kylington $86,333 (1)
Salary Average Remaining : $78,180
Ludwig Bystrom $85,000 (1)
Salary Average Remaining : $76,972
Lucas Wallmark $75,000 (1)
Salary Average Remaining : $67,917
Juuso Ikonen $70,000 (2)
Salary Average Remaining : $63,389
Patrick Russell $70,000 (1)
Salary Average Remaining : $63,389
Kalle Kossila $70,000 (1)
Salary Average Remaining : $63,389
Daniel Zaar $70,000 (2)
Salary Average Remaining : $63,389
Michael Lindqvist $70,000 (2)
Salary Average Remaining : $63,389
Gustav Olofsson $70,000 (1)
Salary Average Remaining : $63,389
Linus Arnesson $70,000 (2)
Salary Average Remaining : $63,389
Christopher Gibson $67,500 (1)
Salary Average Remaining : $61,125
Kasimir Kaskisuo $67,500 (1)
Salary Average Remaining : $61,125
Markus Eisenschmid $65,000 (1)
Salary Average Remaining : $58,861
Malte Stromwall $65,000 (1)
Salary Average Remaining : $58,861
Ville Pokka $65,000 (1)
Salary Average Remaining : $58,861
Nicklas Jensen $65,000 (1)
Salary Average Remaining : $58,861
Dmitry Osipov $65,000 (1)
Salary Average Remaining : $58,861
Sergey Tolchinsky $65,000 (1)
Salary Average Remaining : $58,861
Jan Lukas $45,000 (1)
Salary Average Remaining : $40,750
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 - 5,112 - 67.99%
Level 2: 5000 - $80 - 3,765 - 75.30%
Level 3: 2000 - $50 - 1,677 - 83.83%
Level 4: 4000 - $35 - 3,241 - 81.03%
Luxury : 1000 - $250 - 757 - 75.70%
Total Capacity :19519
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,472 - 73.62%
Farm Level 2: 1000 - $20 - 717 - 71.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left39
Average Attendance - %14,552 - 74.55%
Average Income per Game$1,543,729
Year to Date Revenue$3,087,458
Farm
Home Games Left38
Average Attendance - %2,190 - 72.99%
Average Income per Game$80,564
Year to Date Revenue$241,692

Expense

Pro Players Total Salaries$74,985,833
Pro Players Total Average Salaries$75,552,500
Farm Players Total Salaries$2,990,250
Farm Players Total Average Salaries$2,990,250
Coaches Total Salaries$2,254,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,204,571
Farm Year To Date Expenses$347,090
Pro Salary Cap Per Days$419,736
Pro Salary Cap To Date$7,001,558
Farm Salary Cap Per Days$16,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,205,431
Farm Estimated Season Revenue$3,061,432
Pro Remaining Season Days163
Pro Expenses Per Days$425,142
Pro Estimated Expenses$69,298,146
Farm Remaining Season Days163
Farm Expenses Per Days$20,585
Farm Estimated Expenses$3,355,355
Estimated Season Expenses$72,653,501
Estimated Season Salary Cap$75,418,526
Estimate Under Maximum Salary Cap of $83,500,000$8,081,474
Estimate Over Minimum Salary Cap of $62,200,000 $13,218,526
Current Bank Account$70,592,718
Projected Bank Account$61,206,080

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (6)
-Salary Average Remaining : $8,376,389
Claude Giroux (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $7,244,444
Keith Yandle (1 Way Contract) $6,350,000 (1)
-Salary Average Remaining : $5,750,278
Wayne Simmonds (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Jonathan Drouin (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $4,980,556
Tyler Bozak (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,527,778
Shayne Gostisbehere (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $4,075,000
James Neal (Out of Payroll) $4,500,000 (3)
-Salary Average Remaining : $4,075,000
Sean Couturier (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,622,222
Niklas Hjalmarsson (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,682,593
Jean-Gabriel Pageau (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $3,531,667
Kasperi Kapanen (1 Way Contract) $3,200,000 (3)
-Salary Average Remaining : $2,897,778
John Moore (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $2,490,278
Jason Demers (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Philipp Grubauer (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Luke Schenn (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $1,539,444
Brock McGinn (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $1,086,667
Max Veronneau $1,000,000 (2)
-Salary Average Remaining : $905,556
Nick Cousins (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Steve Bernier $950,000 (2)
-Salary Average Remaining : $860,278
Anthony Cirelli $935,833 (2)
-Salary Average Remaining : $847,449
Jaycob Megna $900,000 (2)
-Salary Average Remaining : $815,000
Casey DeSmith $850,000 (1)
-Salary Average Remaining : $769,722
Total Pro Players23
Salary Commitment
Year 7 : $79,485,833
Year 8 : $52,585,833
Year 9 : $44,900,000
Year 10 : $22,000,000
Salary Average Commitment
Year 7 : $80,052,500
Year 8 : $52,385,833
Year 9 : $44,700,000
Year 10 : $22,000,000
Salary Cap with 1 Way Contract
Year 7 : $80,052,500
Year 8 : $52,385,833
Year 9 : $44,700,000
Year 10 : $22,000,000

Farm Players Salaries

Eeli Tolvanen $311,500 (3)
Salary Average Remaining : $282,081
Matt Tennyson $95,000 (2)
Salary Average Remaining : $86,028
Matt Donovan $95,000 (2)
Salary Average Remaining : $86,028
Phil Varone $95,000 (2)
Salary Average Remaining : $86,028
Erik Condra $95,000 (2)
Salary Average Remaining : $86,028
Jean-Francois Berube $95,000 (1)
Salary Average Remaining : $86,028
Patrick Brown $95,000 (2)
Salary Average Remaining : $86,028
Sebastian Aho 1996 $92,500 (2)
Salary Average Remaining : $83,764
Ryan Mantha $92,500 (2)
Salary Average Remaining : $83,764
Merrick Madsen $92,500 (2)
Salary Average Remaining : $83,764
Dominic Turgeon $91,917 (1)
Salary Average Remaining : $83,236
Sam Lofquist $90,000 (2)
Salary Average Remaining : $81,500
Tommy Cross $90,000 (2)
Salary Average Remaining : $81,500
Brian Gibbons $90,000 (2)
Salary Average Remaining : $81,500
Mason McDonald $89,417 (2)
Salary Average Remaining : $80,972
Rasmus Sandin $89,417 (3)
Salary Average Remaining : $80,972
Carter Hart $86,333 (3)
Salary Average Remaining : $78,180
Adam Cracknell $85,000 (1)
Salary Average Remaining : $76,972
Dennis Robertson $85,000 (2)
Salary Average Remaining : $76,972
Joel Lowry $85,000 (2)
Salary Average Remaining : $76,972
Steven Swavely $85,000 (2)
Salary Average Remaining : $76,972
Francis Perron $78,333 (1)
Salary Average Remaining : $70,935
Carter Bancks $75,000 (1)
Salary Average Remaining : $67,917
Vincent Arseneau $75,000 (2)
Salary Average Remaining : $67,917
Bobby Sanguinetti $75,000 (2)
Salary Average Remaining : $67,917
Chris DiDomenico $75,000 (1)
Salary Average Remaining : $67,917
Tyler Randell $75,000 (1)
Salary Average Remaining : $67,917
Connor Jones $75,000 (1)
Salary Average Remaining : $67,917
Dante Salituro $73,333 (2)
Salary Average Remaining : $66,407
Reece Willcox $67,500 (1)
Salary Average Remaining : $61,125
Francis Beauvillier $65,000 (1)
Salary Average Remaining : $58,861
Ryan Murphy $65,000 (1)
Salary Average Remaining : $58,861
Reid Petryk $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players33
Salary Commitment
Year 7 : $2,990,250
Year 8 : $2,077,500
Year 9 : $487,250
Year 10 : $0
Salary Average Commitment
Year 7 : $2,990,250
Year 8 : $2,077,500
Year 9 : $487,250
Year 10 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6680 - $140 - 5,340 - 79.94%
Level 2: 5000 - $80 - 4,025 - 80.49%
Level 3: 2000 - $50 - 1,561 - 78.05%
Level 4: 4000 - $35 - 3,082 - 77.04%
Luxury : 1000 - $250 - 809 - 80.90%
Total Capacity :18680
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,503 - 75.17%
Farm Level 2: 1000 - $20 - 731 - 73.14%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,817 - 79.32%
Average Income per Game$1,603,532
Year to Date Revenue$6,414,127
Farm
Home Games Left36
Average Attendance - %2,235 - 74.49%
Average Income per Game$82,240
Year to Date Revenue$411,202

Expense

Pro Players Total Salaries$83,125,833
Pro Players Total Average Salaries$82,025,833
Farm Players Total Salaries$2,495,500
Farm Players Total Average Salaries$2,495,500
Coaches Total Salaries$1,695,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,887,945
Farm Year To Date Expenses$286,805
Pro Salary Cap Per Days$455,699
Pro Salary Cap To Date$7,670,719
Farm Salary Cap Per Days$13,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,330,675
Farm Estimated Season Revenue$2,960,654
Pro Remaining Season Days163
Pro Expenses Per Days$468,477
Pro Estimated Expenses$76,361,751
Farm Remaining Season Days163
Farm Expenses Per Days$16,614
Farm Estimated Expenses$2,708,082
Estimated Season Expenses$79,069,833
Estimated Season Salary Cap$81,949,656
Estimate Under Maximum Salary Cap of $83,500,000$1,550,344
Estimate Over Minimum Salary Cap of $62,200,000 $19,749,656
Current Bank Account$95,160,315
Projected Bank Account$78,381,811

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (3)
-Salary Average Remaining : $8,602,778
Justin Faulk (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $4,527,778
Phil Kessel (1 Way Contract) $5,940,000 (1)
-Salary Average Remaining : $5,379,000
Adam Henrique (1 Way Contract) $5,825,000 (5)
-Salary Average Remaining : $5,274,861
Jordan Eberle (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $4,980,556
Jason Zucker (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $4,980,556
Mats Zuccarello (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,437,222
Antti Raanta (1 Way Contract) $4,700,000 (1)
-Salary Average Remaining : $4,256,111
Brett Pesce (1 Way Contract) $4,025,000 (5)
-Salary Average Remaining : $3,644,861
Andrew MacDonald (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $3,441,111
Auston Matthews $3,775,000 (1)
-Salary Average Remaining : $3,418,472
Jakub Vrana (1 Way Contract) $3,350,000 (2)
-Salary Average Remaining : $3,033,611
Brendan Gallagher (1 Way Contract) $3,250,000 (2)
-Salary Average Remaining : $2,943,056
Mike Smith (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Michael Grabner (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Eric Gryba (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $2,263,889
Michael Raffl (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $1,630,000
Alex Chiasson (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $1,630,000
Colton Sceviour (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Jon Merrill (1 Way Contract) $1,350,000 (2)
-Salary Average Remaining : $1,222,500
Jason Garrison $1,000,000 (2)
-Salary Average Remaining : $905,556
Filip Gustavsson $910,833 (2)
-Salary Average Remaining : $824,810
Total Pro Players22
Salary Commitment
Year 7 : $83,125,833
Year 8 : $48,310,833
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Average Commitment
Year 7 : $82,025,833
Year 8 : $48,310,833
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Cap with 1 Way Contract
Year 7 : $82,025,833
Year 8 : $48,310,833
Year 9 : $30,350,000
Year 10 : $20,850,000

Farm Players Salaries

Steve Mason $200,000 (1)
Salary Average Remaining : $181,111
Jakub Zboril $128,833 (2)
Salary Average Remaining : $116,666
Brooks Macek $100,000 (2)
Salary Average Remaining : $90,556
Dylan Sadowy $92,500 (1)
Salary Average Remaining : $83,764
Robin Norell $92,500 (1)
Salary Average Remaining : $83,764
Dominic Toninato $92,500 (1)
Salary Average Remaining : $83,764
Jack Kopacka $91,083 (3)
Salary Average Remaining : $82,481
Garrett Pilon $89,417 (3)
Salary Average Remaining : $80,972
Jeremy Lauzon $87,167 (2)
Salary Average Remaining : $78,934
Vitek Vanecek $86,333 (1)
Salary Average Remaining : $78,180
Reid Gardiner $85,000 (2)
Salary Average Remaining : $76,972
Cody McLeod $85,000 (1)
Salary Average Remaining : $76,972
Libor Sulak $85,000 (2)
Salary Average Remaining : $76,972
Eric Tangradi $85,000 (1)
Salary Average Remaining : $76,972
Gabriel Fontaine $73,667 (2)
Salary Average Remaining : $66,709
Sam Herr $70,000 (2)
Salary Average Remaining : $63,389
Phil Di Giuseppe $70,000 (1)
Salary Average Remaining : $63,389
Trevor Carrick $70,000 (2)
Salary Average Remaining : $63,389
Cam Maclise $70,000 (1)
Salary Average Remaining : $63,389
Keegan Lowe $67,500 (1)
Salary Average Remaining : $61,125
Scooter Vaughan $65,000 (1)
Salary Average Remaining : $58,861
Troy Bourke $65,000 (1)
Salary Average Remaining : $58,861
Guillaume Lepine $65,000 (1)
Salary Average Remaining : $58,861
Taylor Leier (Out of Payroll) $65,000 (1)
Salary Average Remaining : $58,861
Brent Pedersen $65,000 (1)
Salary Average Remaining : $58,861
Tyler Ganly $64,000 (2)
Salary Average Remaining : $57,956
Danny Moynihan $60,000 (1)
Salary Average Remaining : $54,333
Josh Hennessy $60,000 (1)
Salary Average Remaining : $54,333
Matej Machovsky $60,000 (1)
Salary Average Remaining : $54,333
Jaime Sifers $55,000 (1)
Salary Average Remaining : $49,806
Dan Kelly $50,000 (1)
Salary Average Remaining : $45,278
Total Farm Players31
Salary Commitment
Year 7 : $2,495,500
Year 8 : $944,167
Year 9 : $180,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,495,500
Year 8 : $944,167
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 - 5,201 - 89.75%
Level 2: 3000 - $80 - 3,000 - 100.00%
Level 3: 2000 - $50 - 1,700 - 84.99%
Level 4: 4000 - $35 - 3,101 - 77.53%
Luxury : 1000 - $250 - 811 - 81.12%
Total Capacity :15795
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,544 - 77.21%
Farm Level 2: 1000 - $20 - 782 - 78.15%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left36
Average Attendance - %13,813 - 87.45%
Average Income per Game$1,500,912
Year to Date Revenue$7,504,558
Farm
Home Games Left37
Average Attendance - %2,326 - 77.53%
Average Income per Game$85,140
Year to Date Revenue$340,560

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$8,198,908
Farm Year To Date Expenses$301,087
Pro Salary Cap Per Days$465,260
Pro Salary Cap To Date$7,954,142
Farm Salary Cap Per Days$15,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,032,818
Farm Estimated Season Revenue$3,150,180
Pro Remaining Season Days163
Pro Expenses Per Days$479,658
Pro Estimated Expenses$78,184,254
Farm Remaining Season Days163
Farm Expenses Per Days$18,294
Farm Estimated Expenses$2,981,922
Estimated Season Expenses$81,166,176
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$58,704,716
Projected Bank Account$34,721,538

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (6)
-Salary Average Remaining : $11,319,444
Zach Parise (1 Way Contract) $7,538,461 (6)
-Salary Average Remaining : $6,826,495
Henrik Lundqvist (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $7,546,296
Mark Giordano (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $6,225,694
Dustin Brown (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $6,338,889
Derek Stepan (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $4,527,778
Zdeno Chara (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,527,778
Chris Kreider (1 Way Contract) $4,625,000 (1)
-Salary Average Remaining : $4,188,194
Tyler Toffoli (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $3,893,889
Sami Vatanen (1 Way Contract) $4,200,000 (2)
-Salary Average Remaining : $3,305,278
Justin Abdelkader (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $3,169,444
Devin Shore (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Riley Nash (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,584,722
Ryan Pulock (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,584,722
Adam Pelech (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Scott Mayfield (1 Way Contract) $1,450,000 (4)
-Salary Average Remaining : $1,313,056
Ryan Callahan (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $1,267,778
Kyle Brodziak (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $1,041,389
Robert Bortuzzo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $996,111
Pheonix Copley (1 Way Contract) $1,100,000 (3)
-Salary Average Remaining : $996,111
Eddie Lack (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $905,556
Pavel Buchnevich $925,000 (1)
-Salary Average Remaining : $837,639
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 : $249,028
Joshua Ho-Sang $107,583 (1)
Salary Average Remaining : $97,423
Patrick Wiercioch $95,000 (1)
Salary Average Remaining : $86,028
Niklas Svedberg $95,000 (1)
Salary Average Remaining : $86,028
Eamon McAdam $95,000 (1)
Salary Average Remaining : $86,028
Jake Bischoff $92,500 (1)
Salary Average Remaining : $83,764
Justin Kirkland $92,500 (1)
Salary Average Remaining : $83,764
Austin Wagner $92,500 (2)
Salary Average Remaining : $83,764
Joey Daccord $92,500 (2)
Salary Average Remaining : $83,764
David Desharnais $90,000 (1)
Salary Average Remaining : $81,500
Roland McKeown $89,417 (1)
Salary Average Remaining : $80,972
Ryan Wilson $85,000 (1)
Salary Average Remaining : $76,972
Jared Boll $85,000 (1)
Salary Average Remaining : $76,972
Zac Dalpe $85,000 (1)
Salary Average Remaining : $76,972
Matt Frattin $85,000 (1)
Salary Average Remaining : $76,972
Clarke MacArthur $85,000 (1)
Salary Average Remaining : $76,972
Mark Zengerle $85,000 (1)
Salary Average Remaining : $76,972
Doyle Somerby $75,000 (1)
Salary Average Remaining : $67,917
Adam Gilmour $75,000 (2)
Salary Average Remaining : $67,917
Alan Quine $73,500 (1)
Salary Average Remaining : $66,558
Simon Bourque $72,000 (2)
Salary Average Remaining : $65,200
Brett Findlay $70,000 (2)
Salary Average Remaining : $63,389
Chris Stewart $70,000 (2)
Salary Average Remaining : $63,389
Anton Lander $70,000 (2)
Salary Average Remaining : $63,389
Robbie Russo $70,000 (1)
Salary Average Remaining : $63,389
Taylor Beck $70,000 (2)
Salary Average Remaining : $63,389
Adam Payerl $70,000 (3)
Salary Average Remaining : $63,389
Simon Despres $70,000 (2)
Salary Average Remaining : $63,389
Julien Nantel $68,000 (2)
Salary Average Remaining : $61,578
Kyle Burroughs $67,500 (1)
Salary Average Remaining : $61,125
Cam Barker $65,000 (1)
Salary Average Remaining : $58,861
Luke Gazdic $65,000 (1)
Salary Average Remaining : $58,861
Jordan Caron $65,000 (1)
Salary Average Remaining : $58,861
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 - 5,157 - 84.71%
Level 2: 5000 - $80 - 3,898 - 77.96%
Level 3: 2000 - $50 - 1,630 - 81.51%
Level 4: 4000 - $35 - 3,211 - 80.27%
Luxury : 1000 - $250 - 797 - 79.67%
Total Capacity :18087
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,474 - 73.72%
Farm Level 2: 1000 - $20 - 751 - 75.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left35
Average Attendance - %14,692 - 81.23%
Average Income per Game$1,569,485
Year to Date Revenue$9,416,908
Farm
Home Games Left36
Average Attendance - %2,225 - 74.17%
Average Income per Game$81,391
Year to Date Revenue$406,956

Expense

Pro Players Total Salaries$72,023,333
Pro Players Total Average Salaries$72,128,333
Farm Players Total Salaries$2,801,250
Farm Players Total Average Salaries$2,801,250
Coaches Total Salaries$1,746,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,050,096
Farm Year To Date Expenses$307,207
Pro Salary Cap Per Days$400,713
Pro Salary Cap To Date$6,937,607
Farm Salary Cap Per Days$15,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,931,963
Farm Estimated Season Revenue$2,930,083
Pro Remaining Season Days163
Pro Expenses Per Days$407,330
Pro Estimated Expenses$66,394,790
Farm Remaining Season Days163
Farm Expenses Per Days$18,062
Farm Estimated Expenses$2,944,106
Estimated Season Expenses$69,338,896
Estimated Season Salary Cap$72,253,826
Estimate Under Maximum Salary Cap of $83,500,000$11,246,174
Estimate Over Minimum Salary Cap of $62,200,000 $10,053,826
Current Bank Account$53,842,989
Projected Bank Account$42,366,139

Pro Players Salaries

David Backes (1 Way Contract) $8,000,000 (2)
-Salary Average Remaining : $7,289,722
Dustin Byfuglien (1 Way Contract) $7,600,000 (2)
-Salary Average Remaining : $6,882,222
Kris Letang (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $6,565,278
Sean Monahan (1 Way Contract) $6,500,000 (3)
-Salary Average Remaining : $5,913,278
Troy Brouwer (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,550,417
Taro Hirose (1 Way Contract) $4,600,000 (1)
-Salary Average Remaining : $4,165,556
Matt Murray (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,622,222
Bryan Rust (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $3,169,444
Brady Tkachuk $3,425,000 (3)
-Salary Average Remaining : $3,101,528
Zack Smith (1 Way Contract) $3,200,000 (1)
-Salary Average Remaining : $2,897,778
Matt Luff (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $2,807,222
Antti Suomela (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $2,354,444
Thomas Hickey (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $2,263,889
Dylan Coghlan (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Jamie Oleksiak (Out of Payroll) $2,137,500 (2)
-Salary Average Remaining : $1,935,625
Scott Harrington (1 Way Contract) $1,633,333 (3)
-Salary Average Remaining : $1,479,074
Logan OConnor (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Scott Wilson (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $950,833
Barclay Goodrow (1 Way Contract) $925,000 (2)
-Salary Average Remaining : $837,639
Anthony DeAngelo $925,000 (1)
-Salary Average Remaining : $837,639
Jake Guentzel $925,000 (1)
-Salary Average Remaining : $837,639
Dryden Hunt $715,000 (1)
-Salary Average Remaining : $647,472
Tristan Jarry (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $611,250
Total Pro Players23
Salary Commitment
Year 7 : $74,160,833
Year 8 : $43,470,833
Year 9 : $24,808,333
Year 10 : $7,250,000
Salary Average Commitment
Year 7 : $74,265,833
Year 8 : $43,550,833
Year 9 : $24,838,333
Year 10 : $7,250,000
Salary Cap with 1 Way Contract
Year 7 : $74,265,833
Year 8 : $43,550,833
Year 9 : $24,838,333
Year 10 : $7,250,000

Farm Players Salaries

Jayden Halbgewachs $100,000 (1)
Salary Average Remaining : $90,556
Evan Weinger $100,000 (2)
Salary Average Remaining : $90,556
Matt Fonteyne $100,000 (1)
Salary Average Remaining : $90,556
Brayden Burke $100,000 (2)
Salary Average Remaining : $90,556
Kyle Clifford $100,000 (1)
Salary Average Remaining : $90,556
Josiah Didier $100,000 (1)
Salary Average Remaining : $90,556
Brooks Laich $100,000 (1)
Salary Average Remaining : $90,556
Joel Messner $100,000 (1)
Salary Average Remaining : $90,556
Connor LaCouvee $100,000 (2)
Salary Average Remaining : $90,556
Anthony Stolarz $100,000 (2)
Salary Average Remaining : $90,556
Josh Dickinson $100,000 (2)
Salary Average Remaining : $90,556
Josh McArdle $100,000 (1)
Salary Average Remaining : $90,556
Mikhail Vorobyov $92,500 (2)
Salary Average Remaining : $83,764
Louie Belpedio $92,500 (1)
Salary Average Remaining : $83,764
Chase Pearson $92,500 (2)
Salary Average Remaining : $83,764
Mike Amadio $92,500 (1)
Salary Average Remaining : $83,764
Sergey Zborovskiy $91,917 (2)
Salary Average Remaining : $83,236
Cale Fleury $88,333 (3)
Salary Average Remaining : $79,991
Zach Sill $85,000 (1)
Salary Average Remaining : $76,972
Pavel Jenys $79,000 (2)
Salary Average Remaining : $71,539
Jeremy Langlois $75,000 (1)
Salary Average Remaining : $67,917
Jean-Sebastien Dea $75,000 (1)
Salary Average Remaining : $67,917
Kevin Lough $75,000 (1)
Salary Average Remaining : $67,917
Josh Wesley $71,333 (2)
Salary Average Remaining : $64,596
Branden Troock $70,000 (1)
Salary Average Remaining : $63,389
Jussi Markkanen $70,000 (1)
Salary Average Remaining : $63,389
Brady Vail $70,000 (1)
Salary Average Remaining : $63,389
Sergei Boikov $68,167 (1)
Salary Average Remaining : $61,729
Richard Bachman $67,500 (1)
Salary Average Remaining : $61,125
Blaine Byron $65,000 (1)
Salary Average Remaining : $58,861
Jacob Graves $65,000 (1)
Salary Average Remaining : $58,861
Jan Kostalek $65,000 (1)
Salary Average Remaining : $58,861
Matt MacKenzie $50,000 (1)
Salary Average Remaining : $45,278
Total Farm Players33
Salary Commitment
Year 7 : $2,801,250
Year 8 : $1,015,583
Year 9 : $88,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,801,250
Year 8 : $1,015,583
Year 9 : $88,333
Year 10 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6280 - $140 - 5,352 - 85.22%
Level 2: 5000 - $80 - 4,365 - 87.29%
Level 3: 2000 - $50 - 1,607 - 80.35%
Level 4: 4000 - $35 - 3,193 - 79.81%
Luxury : 1000 - $250 - 804 - 80.35%
Total Capacity :18280
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,475 - 73.75%
Farm Level 2: 1000 - $20 - 738 - 73.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left39
Average Attendance - %15,320 - 83.80%
Average Income per Game$1,640,543
Year to Date Revenue$3,281,085
Farm
Home Games Left37
Average Attendance - %2,213 - 73.77%
Average Income per Game$81,136
Year to Date Revenue$324,544

Expense

Pro Players Total Salaries$79,885,000
Pro Players Total Average Salaries$81,343,333
Farm Players Total Salaries$3,187,935
Farm Players Total Average Salaries$3,187,935
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,932,515
Farm Year To Date Expenses$379,885
Pro Salary Cap Per Days$451,907
Pro Salary Cap To Date$7,744,415
Farm Salary Cap Per Days$17,711
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,981,158
Farm Estimated Season Revenue$3,002,032
Pro Remaining Season Days163
Pro Expenses Per Days$462,972
Pro Estimated Expenses$75,464,436
Farm Remaining Season Days163
Farm Expenses Per Days$22,711
Farm Estimated Expenses$3,701,893
Estimated Season Expenses$79,166,329
Estimated Season Salary Cap$81,405,256
Estimate Under Maximum Salary Cap of $83,500,000$2,094,744
Estimate Over Minimum Salary Cap of $62,200,000 $19,205,256
Current Bank Account$53,274,058
Projected Bank Account$41,090,919

Pro Players Salaries

Matt Duchene (1 Way Contract) $10,500,000 (6)
-Salary Average Remaining : $9,508,333
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (6)
-Salary Average Remaining : $7,470,833
Jason Spezza (1 Way Contract) $5,600,000 (1)
-Salary Average Remaining : $5,433,333
Brady Skjei (1 Way Contract) $5,250,000 (5)
-Salary Average Remaining : $4,754,167
Gustav Nyquist (1 Way Contract) $5,200,000 (2)
-Salary Average Remaining : $4,754,167
Anders Nilsson (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,527,778
Ryan Spooner (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,833,333
-Salary Average Remaining : $3,471,296
Kari Lehtonen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $4,500,000
-Salary Average Remaining : $4,075,000
Mike Condon (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Dan Girardi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $4,776,806
Jay Beagle (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,716,667
Matt Roy (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,716,667
Vinni Lettieri (1 Way Contract) $2,650,000 (2)
-Salary Average Remaining : $2,399,722
Daniel Carr (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Par Lindholm (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,811,111
Blake Coleman (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $2,173,333
Carl Gunnarsson (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $1,584,722
Curtis McKenzie (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $1,177,222
Patrik Rybar (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Drew Stafford (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $1,086,667
Kenny Agostino $1,000,000 (2)
-Salary Average Remaining : $905,556
Ryan Graves $735,000 (1)
-Salary Average Remaining : $665,583
Cristoval Nieves (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
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 $100,000 (2)
Salary Average Remaining : $90,556
Garrett Wilson $100,000 (2)
Salary Average Remaining : $90,556
Colton Hargrove $100,000 (1)
Salary Average Remaining : $90,556
T.J. Hensick $100,000 (2)
Salary Average Remaining : $90,556
Andrew MacWilliam $100,000 (1)
Salary Average Remaining : $90,556
T.J. Tynan $100,000 (2)
Salary Average Remaining : $90,556
Connor Brickley $100,000 (2)
Salary Average Remaining : $90,556
Derek Barach $100,000 (2)
Salary Average Remaining : $90,556
Gabriel Dumont $100,000 (2)
Salary Average Remaining : $90,556
John McCarron $100,000 (2)
Salary Average Remaining : $90,556
Filip Pyrochta $100,000 (2)
Salary Average Remaining : $90,556
Tanner Glass $94,000 (1)
Salary Average Remaining : $85,122
Mitchell Vande Sompel $93,583 (2)
Salary Average Remaining : $84,745
Robin Kovacs $92,500 (1)
Salary Average Remaining : $83,764
Alex Dostie $92,500 (2)
Salary Average Remaining : $83,764
Blake Hillman $92,500 (2)
Salary Average Remaining : $83,764
Adam Huska $92,500 (2)
Salary Average Remaining : $83,764
Egor Sharangovich $92,500 (3)
Salary Average Remaining : $83,764
Sean Day $91,083 (3)
Salary Average Remaining : $82,481
Jack Dougherty $90,250 (1)
Salary Average Remaining : $81,726
Brandon Halverson $89,417 (1)
Salary Average Remaining : $80,972
Ryan Gropp $88,833 (2)
Salary Average Remaining : $80,443
Guillaume Brisebois $88,833 (2)
Salary Average Remaining : $80,443
Brett Howden $86,333 (3)
Salary Average Remaining : $78,180
Cody Goloubef $80,000 (1)
Salary Average Remaining : $72,444
Austin Poganski $76,250 (2)
Salary Average Remaining : $69,049
Brad Morrison $74,333 (3)
Salary Average Remaining : $67,313
Steven Fogarty $70,000 (1)
Salary Average Remaining : $63,389
Stu Bickel $70,000 (1)
Salary Average Remaining : $63,389
Dylan McIlrath $70,000 (2)
Salary Average Remaining : $63,389
Janne Juvonen $70,000 (2)
Salary Average Remaining : $63,389
Ryan Haggerty $67,500 (1)
Salary Average Remaining : $61,125
Pierre-Luc Letourneau-Leblond $65,020 (1)
Salary Average Remaining : $58,879
Scott Savage $65,000 (1)
Salary Average Remaining : $58,861
Nikita Korostelev $65,000 (1)
Salary Average Remaining : $58,861
Adam Tambellini $65,000 (1)
Salary Average Remaining : $58,861
Griffin Reinhart $65,000 (1)
Salary Average Remaining : $58,861
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 - 5,697 - 94.84%
Level 2: 5000 - $73 - 4,620 - 92.41%
Level 3: 2000 - $39 - 1,845 - 92.23%
Level 4: 4000 - $27 - 3,590 - 89.74%
Luxury : 1000 - $220 - 926 - 92.60%
Total Capacity :18007
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.38%
Farm Level 2: 1000 - $15 - 753 - 75.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %16,678 - 92.62%
Average Income per Game$1,646,094
Year to Date Revenue$6,584,376
Farm
Home Games Left35
Average Attendance - %2,260 - 75.34%
Average Income per Game$72,513
Year to Date Revenue$435,077

Expense

Pro Players Total Salaries$69,275,000
Pro Players Total Average Salaries$70,791,667
Farm Players Total Salaries$3,858,749
Farm Players Total Average Salaries$3,816,249
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,728,749
Farm Year To Date Expenses$401,105
Pro Salary Cap Per Days$393,287
Pro Salary Cap To Date$6,581,717
Farm Salary Cap Per Days$21,201
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,905,478
Farm Estimated Season Revenue$2,537,949
Pro Remaining Season Days163
Pro Expenses Per Days$394,583
Pro Estimated Expenses$64,317,029
Farm Remaining Season Days163
Farm Expenses Per Days$23,937
Farm Estimated Expenses$3,901,731
Estimated Season Expenses$68,218,760
Estimated Season Salary Cap$70,687,498
Estimate Under Maximum Salary Cap of $83,500,000$12,812,502
Estimate Over Minimum Salary Cap of $62,200,000 $8,487,498
Current Bank Account$87,264,782
Projected Bank Account$82,489,449

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $6,750,000 (4)
-Salary Average Remaining : $6,565,278
Milan Lucic (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,569,167
Brandon Pirri (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Roberto Luongo (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
Tyson Barrie (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $4,708,889
Colin Wilson (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $4,527,778
Derick Brassard (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,622,222
Michael Stone (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,169,444
Martin Hanzal (1 Way Contract) $3,400,000 (2)
-Salary Average Remaining : $3,169,444
Chris Tierney (1 Way Contract) $2,937,500 (1)
-Salary Average Remaining : $2,660,069
Jori Lehtera (1 Way Contract) $2,750,000 (1)
-Salary Average Remaining : $2,716,667
Sam Bennett (1 Way Contract) $2,550,000 (2)
-Salary Average Remaining : $2,309,167
Calvin Pickard (1 Way Contract) $2,500,000 (4)
-Salary Average Remaining : $2,490,278
Trevor Lewis (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $2,037,500
Zach Werenski $1,775,000 (1)
-Salary Average Remaining : $1,607,361
Ivan Barbashev (1 Way Contract) $1,475,000 (2)
-Salary Average Remaining : $1,335,694
Jakob Chychrun $1,350,000 (1)
-Salary Average Remaining : $1,222,500
Mark Borowiecki (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $1,282,871
Ross Johnston (1 Way Contract) $1,000,000 (3)
-Salary Average Remaining : $905,556
Jake Dotchin (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Cal OReilly $1,000,000 (1)
-Salary Average Remaining : $905,556
Adam Johnson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
J.T. Brown (1 Way Contract) $687,500 (1)
-Salary Average Remaining : $622,569
Total Pro Players23
Salary Commitment
Year 7 : $69,275,000
Year 8 : $35,025,000
Year 9 : $21,950,000
Year 10 : $14,950,000
Salary Average Commitment
Year 7 : $70,791,667
Year 8 : $36,141,667
Year 9 : $22,200,000
Year 10 : $15,200,000
Salary Cap with 1 Way Contract
Year 7 : $70,791,667
Year 8 : $36,141,667
Year 9 : $22,200,000
Year 10 : $15,200,000

Farm Players Salaries

Logan Brown $157,333 (3)
Salary Average Remaining : $142,474
Jake Bean $136,333 (3)
Salary Average Remaining : $123,457
Juuso Valimaki $131,917 (3)
Salary Average Remaining : $119,458
Kaden Fulcher $100,000 (2)
Salary Average Remaining : $90,556
Jordan Gross $100,000 (2)
Salary Average Remaining : $90,556
Jeff Kubiak $100,000 (2)
Salary Average Remaining : $90,556
Trevor Smith $100,000 (1)
Salary Average Remaining : $90,556
Aaron Ness $100,000 (2)
Salary Average Remaining : $90,556
Cooper Marody $100,000 (3)
Salary Average Remaining : $90,556
Alexandre Grenier $100,000 (1)
Salary Average Remaining : $90,556
Kevin Davis $100,000 (2)
Salary Average Remaining : $90,556
Thomas Gregoire $100,000 (2)
Salary Average Remaining : $90,556
Ryan Dmowski $100,000 (2)
Salary Average Remaining : $90,556
Nick Jones $100,000 (2)
Salary Average Remaining : $90,556
Tyler Moy $92,500 (1)
Salary Average Remaining : $83,764
Daniel Sprong $92,500 (2)
Salary Average Remaining : $83,764
Mitchell Stephens $91,917 (2)
Salary Average Remaining : $83,236
Dillon Dube $91,083 (3)
Salary Average Remaining : $82,481
Tyler Steenbergen $87,500 (3)
Salary Average Remaining : $40,750
Zachary Fucale $86,333 (2)
Salary Average Remaining : $78,180
Craig Wyszomirski $85,000 (2)
Salary Average Remaining : $76,972
Brendan Woods $85,000 (2)
Salary Average Remaining : $76,972
Luke Green $83,833 (3)
Salary Average Remaining : $75,916
Jesper Bratt $82,500 (2)
Salary Average Remaining : $74,708
Mathieu Olivier $80,000 (2)
Salary Average Remaining : $72,444
Alex Kile $80,000 (1)
Salary Average Remaining : $72,444
Ryan Wagner $80,000 (2)
Salary Average Remaining : $72,444
Matthew Weis $80,000 (2)
Salary Average Remaining : $72,444
Conner Bleackley $75,000 (1)
Salary Average Remaining : $67,917
James Phelan $75,000 (1)
Salary Average Remaining : $67,917
Boston Leier $75,000 (1)
Salary Average Remaining : $67,917
Caleb Herbert $75,000 (1)
Salary Average Remaining : $67,917
Alex Gallant $75,000 (2)
Salary Average Remaining : $67,917
Alex Sakellaropoulos $70,000 (1)
Salary Average Remaining : $63,389
Chris Bigras $70,000 (2)
Salary Average Remaining : $63,389
Al Montoya $70,000 (1)
Salary Average Remaining : $63,389
Alexander Salak $70,000 (1)
Salary Average Remaining : $63,389
Spencer Martin $70,000 (1)
Salary Average Remaining : $63,389
Greg Carey $70,000 (1)
Salary Average Remaining : $63,389
Alexei Bereglazov $65,000 (1)
Salary Average Remaining : $58,861
Austin Ortega $65,000 (1)
Salary Average Remaining : $58,861
Bobby Butler $60,000 (1)
Salary Average Remaining : $54,333
Ben Holmstrom $60,000 (1)
Salary Average Remaining : $54,333
Arvin Atwal $45,000 (1)
Salary Average Remaining : $40,750
Nick DeSimone $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players45
Salary Commitment
Year 7 : $3,858,749
Year 8 : $2,496,249
Year 9 : $787,999
Year 10 : $0
Salary Average Commitment
Year 7 : $3,816,249
Year 8 : $2,453,749
Year 9 : $745,499
Year 10 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8500 - $140 - 5,280 - 62.12%
Level 2: 6000 - $80 - 4,260 - 71.00%
Level 3: 2000 - $50 - 1,690 - 84.51%
Level 4: 4000 - $35 - 3,231 - 80.78%
Luxury : 1000 - $250 - 841 - 84.10%
Total Capacity :21500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,512 - 75.60%
Farm Level 2: 1000 - $20 - 706 - 70.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %15,303 - 71.17%
Average Income per Game$1,636,658
Year to Date Revenue$6,546,633
Farm
Home Games Left39
Average Attendance - %2,218 - 73.93%
Average Income per Game$82,060
Year to Date Revenue$164,120

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$8,046,058
Farm Year To Date Expenses$415,174
Pro Salary Cap Per Days$461,908
Pro Salary Cap To Date$7,869,566
Farm Salary Cap Per Days$21,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,556,355
Farm Estimated Season Revenue$3,200,340
Pro Remaining Season Days163
Pro Expenses Per Days$472,290
Pro Estimated Expenses$76,983,270
Farm Remaining Season Days163
Farm Expenses Per Days$24,544
Farm Estimated Expenses$4,000,672
Estimated Season Expenses$80,983,942
Estimated Season Salary Cap$83,160,570
Estimate Under Maximum Salary Cap of $83,500,000$339,430
Estimate Over Minimum Salary Cap of $62,200,000 $20,960,570
Current Bank Account$168,922,703
Projected Bank Account$151,695,456

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,000,000 (2)
-Salary Average Remaining : $9,508,333
Tyler Seguin (1 Way Contract) $9,850,000 (6)
-Salary Average Remaining : $8,919,722
Jonathan Toews (1 Way Contract) $6,930,000 (2)
-Salary Average Remaining : $6,275,500
Mark Scheifele (1 Way Contract) $6,125,000 (5)
-Salary Average Remaining : $5,546,528
Dougie Hamilton (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $4,708,889
Duncan Keith (1 Way Contract) $5,538,462 (4)
-Salary Average Remaining : $5,015,385
Seth Jones (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $4,663,611
Brandon Saad (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,075,000
Pekka Rinne (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $4,527,778
Connor Murphy (1 Way Contract) $3,850,000 (3)
-Salary Average Remaining : $3,486,389
Cal Clutterbuck (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $3,169,444
Andrew Cogliano (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,471,296
Joel Edmundson (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $2,807,222
Adam Lowry (1 Way Contract) $2,916,666 (2)
-Salary Average Remaining : $2,641,203
Vincent Hinostroza (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Brock Boeser $1,491,667 (2)
-Salary Average Remaining : $1,350,787
Charlie McAvoy $1,258,333 (2)
-Salary Average Remaining : $1,139,490
David Rittich $1,100,000 (1)
-Salary Average Remaining : $996,111
Adam Erne (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $950,833
John Hayden (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
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 : $310,153
Robert Thomas $177,750 (3)
Salary Average Remaining : $160,963
Nick Schmaltz $154,167 (1)
Salary Average Remaining : $139,607
Dylan Sikura $138,750 (2)
Salary Average Remaining : $125,646
Spencer Foo $100,000 (1)
Salary Average Remaining : $90,556
Michael Kapla $100,000 (1)
Salary Average Remaining : $90,556
Zach Whitecloud $100,000 (2)
Salary Average Remaining : $90,556
Mike Vecchione $100,000 (1)
Salary Average Remaining : $90,556
Ryan Kuffner $100,000 (2)
Salary Average Remaining : $90,556
Sheldon Rempal $100,000 (2)
Salary Average Remaining : $90,556
Hunter Warner $100,000 (1)
Salary Average Remaining : $90,556
Scott Moldenhauer $100,000 (1)
Salary Average Remaining : $90,556
Collin Delia $100,000 (1)
Salary Average Remaining : $90,556
Scott Eansor $100,000 (1)
Salary Average Remaining : $90,556
Victor Ejdsell $100,000 (2)
Salary Average Remaining : $90,556
Stephen Johns $95,000 (1)
Salary Average Remaining : $86,028
Thomas Schemitsch $92,500 (1)
Salary Average Remaining : $83,764
Connor Ingram $92,500 (2)
Salary Average Remaining : $83,764
Luke Johnson $92,500 (1)
Salary Average Remaining : $83,764
Colton Point $92,500 (3)
Salary Average Remaining : $83,764
Dennis Gilbert $92,500 (3)
Salary Average Remaining : $83,764
Christian Wolanin $92,500 (1)
Salary Average Remaining : $83,764
Frederic Allard $92,167 (2)
Salary Average Remaining : $83,462
Boris Katchouk $89,417 (3)
Salary Average Remaining : $80,972
Michal Moravcik $85,000 (1)
Salary Average Remaining : $76,972
Patrick Eaves $85,000 (1)
Salary Average Remaining : $76,972
Caleb Jones $81,500 (2)
Salary Average Remaining : $73,803
Jeremy Helvig $78,500 (3)
Salary Average Remaining : $71,086
Drake Rymsha $73,333 (3)
Salary Average Remaining : $66,407
Joel Hanley $70,000 (2)
Salary Average Remaining : $63,389
Joe Gambardella $70,000 (2)
Salary Average Remaining : $63,389
Matt Berry $70,000 (1)
Salary Average Remaining : $63,389
Gavin Bayreuther $70,000 (1)
Salary Average Remaining : $63,389
Olivier Archambault $70,000 (1)
Salary Average Remaining : $63,389
Stepan Falkovsky $69,833 (2)
Salary Average Remaining : $63,238
Jakob Stukel $65,000 (1)
Salary Average Remaining : $0
Michael Paliotta $65,000 (1)
Salary Average Remaining : $58,861
Anthony Louis $65,000 (1)
Salary Average Remaining : $58,861
Joe Pendenza $65,000 (1)
Salary Average Remaining : $58,861
Alex Broadhurst $65,000 (1)
Salary Average Remaining : $58,861
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 - 5,144 - 70.95%
Level 2: 5000 - $80 - 4,156 - 83.11%
Level 3: 2000 - $50 - 1,539 - 76.93%
Level 4: 4000 - $35 - 3,206 - 80.15%
Luxury : 1000 - $250 - 840 - 84.03%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,463 - 73.15%
Farm Level 2: 1000 - $20 - 769 - 76.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,885 - 77.32%
Average Income per Game$1,597,024
Year to Date Revenue$4,791,072
Farm
Home Games Left37
Average Attendance - %2,232 - 74.39%
Average Income per Game$81,285
Year to Date Revenue$325,138

Expense

Pro Players Total Salaries$75,725,000
Pro Players Total Average Salaries$75,525,000
Farm Players Total Salaries$2,549,916
Farm Players Total Average Salaries$2,549,916
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,326,809
Farm Year To Date Expenses$292,626
Pro Salary Cap Per Days$419,583
Pro Salary Cap To Date$7,166,523
Farm Salary Cap Per Days$14,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,686,912
Farm Estimated Season Revenue$3,007,526
Pro Remaining Season Days163
Pro Expenses Per Days$429,028
Pro Estimated Expenses$69,931,564
Farm Remaining Season Days163
Farm Expenses Per Days$17,777
Farm Estimated Expenses$2,897,651
Estimated Season Expenses$72,829,215
Estimated Season Salary Cap$75,558,552
Estimate Under Maximum Salary Cap of $83,500,000$7,941,448
Estimate Over Minimum Salary Cap of $62,200,000 $13,358,552
Current Bank Account$77,897,096
Projected Bank Account$68,762,319

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $5,886,111
Alexander Steen (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
James van Riemsdyk (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $5,433,333
T.J. Oshie (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $4,754,167
Jordan Binnington (1 Way Contract) $4,400,000 (2)
-Salary Average Remaining : $3,984,444
Jake Allen (1 Way Contract) $4,350,000 (2)
-Salary Average Remaining : $3,984,444
Ian Cole (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $3,848,611
Lars Eller (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,282,639
Calvin de Haan (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,761,944
Erik Gudbranson (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $2,965,694
Andre Burakovsky (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $2,943,056
Riley Sheahan (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,716,667
Kevin Fiala (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $2,716,667
Jan Rutta (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Antoine Roussel (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,992,222
Tyler Pitlick (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,856,389
Alex Petrovic (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Marcus Sorensen (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Jordan Oesterle (1 Way Contract) $1,400,000 (2)
-Salary Average Remaining : $1,267,778
Kevin Labanc $925,000 (1)
-Salary Average Remaining : $837,639
Reid Boucher $750,000 (1)
-Salary Average Remaining : $679,167
Pontus Aberg (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Jordan Schmaltz (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $633,889
Total Pro Players24
Salary Commitment
Year 7 : $75,725,000
Year 8 : $39,900,000
Year 9 : $11,500,000
Year 10 : $6,500,000
Salary Average Commitment
Year 7 : $75,525,000
Year 8 : $40,200,000
Year 9 : $11,500,000
Year 10 : $6,000,000
Salary Cap with 1 Way Contract
Year 7 : $75,525,000
Year 8 : $40,200,000
Year 9 : $11,500,000
Year 10 : $6,000,000

Farm Players Salaries

Haydn Fleury $171,333 (1)
Salary Average Remaining : $155,152
Erik Brannstrom $131,333 (3)
Salary Average Remaining : $118,930
Kailer Yamamoto $112,417 (3)
Salary Average Remaining : $101,799
Mikey Eyssimont $92,500 (2)
Salary Average Remaining : $83,764
Sam Lafferty $92,500 (2)
Salary Average Remaining : $83,764
Petrus Palmu $92,500 (3)
Salary Average Remaining : $83,764
William Borgen $92,500 (3)
Salary Average Remaining : $83,764
Jayce Hawryluk $92,500 (1)
Salary Average Remaining : $83,764
Maxim Mamin $92,500 (1)
Salary Average Remaining : $83,764
Jonathan Ang $91,083 (3)
Salary Average Remaining : $82,481
Thomas Vannelli $90,250 (2)
Salary Average Remaining : $81,726
Parker Milner $85,000 (1)
Salary Average Remaining : $76,972
Morgan Geekie $80,000 (3)
Salary Average Remaining : $72,444
Connor Hobbs $79,833 (2)
Salary Average Remaining : $72,293
Ben Scrivens $75,000 (1)
Salary Average Remaining : $67,917
Samuel Morin $75,000 (2)
Salary Average Remaining : $67,917
Stefan Elliott $75,000 (2)
Salary Average Remaining : $67,917
Rob OGara $75,000 (2)
Salary Average Remaining : $67,917
Matt Tomkins $75,000 (2)
Salary Average Remaining : $67,917
Justin Woods $75,000 (1)
Salary Average Remaining : $67,917
Scott Sabourin $75,000 (2)
Salary Average Remaining : $67,917
Trevor Cheek $75,000 (1)
Salary Average Remaining : $67,917
Kale Kessy $75,000 (1)
Salary Average Remaining : $67,917
Sebastian Repo $74,000 (3)
Salary Average Remaining : $67,011
Timothy Gettinger $73,000 (3)
Salary Average Remaining : $66,106
Dylan Ferguson $71,667 (2)
Salary Average Remaining : $64,898
Dylan Blujus $65,000 (1)
Salary Average Remaining : $58,861
Ty Rattie $65,000 (1)
Salary Average Remaining : $58,861
Jeremy Gregoire $65,000 (1)
Salary Average Remaining : $58,861
Tyler Lewington $65,000 (2)
Salary Average Remaining : $58,861
Total Farm Players30
Salary Commitment
Year 7 : $2,549,916
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0
Salary Average Commitment
Year 7 : $2,549,916
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0

Jets

Jets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5015 - $140 - 4,992 - 99.54%
Level 2: 4000 - $80 - 3,865 - 96.63%
Level 3: 2000 - $50 - 1,642 - 82.11%
Level 4: 3000 - $35 - 2,989 - 99.63%
Luxury : 1000 - $250 - 813 - 81.30%
Total Capacity :15015
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,541 - 77.06%
Farm Level 2: 1000 - $20 - 713 - 71.28%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,301 - 95.24%
Average Income per Game$1,537,825
Year to Date Revenue$6,151,299
Farm
Home Games Left36
Average Attendance - %2,254 - 75.13%
Average Income per Game$83,494
Year to Date Revenue$417,472

Expense

Pro Players Total Salaries$81,638,055
Pro Players Total Average Salaries$81,847,222
Farm Players Total Salaries$2,512,208
Farm Players Total Average Salaries$2,492,208
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$3,202,084
Pro Year To Date Expenses$7,720,928
Farm Year To Date Expenses$328,392
Pro Salary Cap Per Days$454,707
Pro Salary Cap To Date$7,552,764
Farm Salary Cap Per Days$13,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,899,516
Farm Estimated Season Revenue$3,005,798
Pro Remaining Season Days163
Pro Expenses Per Days$464,656
Pro Estimated Expenses$75,738,928
Farm Remaining Season Days163
Farm Expenses Per Days$18,401
Farm Estimated Expenses$2,999,363
Estimated Season Expenses$78,738,291
Estimated Season Salary Cap$84,872,089
Estimate Under Maximum Salary Cap of $83,500,000-$1,372,089
Estimate Over Minimum Salary Cap of $62,200,000 $22,672,089
Current Bank Account$73,219,294
Projected Bank Account$54,386,317

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (5)
-Salary Average Remaining : $7,470,833
Patrice Bergeron (1 Way Contract) $6,500,000 (4)
-Salary Average Remaining : $5,886,111
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
-Salary Average Remaining : $5,342,778
Hampus Lindholm (1 Way Contract) $5,205,556 (3)
-Salary Average Remaining : $4,713,920
Colin White (1 Way Contract) $4,750,000 (6)
-Salary Average Remaining : $4,301,389
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $3,912,000
Mika Zibanejad (1 Way Contract) $4,400,000 (4)
-Salary Average Remaining : $4,256,111
Corey Crawford (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Jake Gardiner (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $3,640,333
Rickard Rakell (1 Way Contract) $3,800,000 (5)
-Salary Average Remaining : $3,622,222
Ben Chiarot (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $3,169,444
James Reimer (1 Way Contract) $3,380,000 (2)
-Salary Average Remaining : $3,078,889
Trevor Daley (1 Way Contract) $3,166,666 (1)
-Salary Average Remaining : $2,867,592
Derek Ryan (1 Way Contract) $3,125,000 (2)
-Salary Average Remaining : $2,829,861
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $2,318,222
Matt Cullen (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Austin Watson (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $1,448,889
Devante Smith-Pelly (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $1,539,444
Fredrik Claesson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Alex Iafallo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $996,111
Nick Jensen (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $905,556
Marcus Kruger (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $905,556
Colton White $935,833 (2)
-Salary Average Remaining : $837,639
Colin McDonald $800,000 (1)
-Salary Average Remaining : $724,444
Nick Schilkey (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $679,167
Brad Hunt (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $633,889
Dillon Heatherington $700,000 (1)
-Salary Average Remaining : $633,889
Valentin Zykov (Out of Payroll) $675,000 (1)
-Salary Average Remaining : $611,250
Seth Helgeson $675,000 (1)
-Salary Average Remaining : $611,250
Total Pro Players29
Salary Commitment
Year 7 : $82,313,055
Year 8 : $69,146,389
Year 9 : $43,405,556
Year 10 : $38,900,000
Salary Average Commitment
Year 7 : $82,522,222
Year 8 : $68,495,556
Year 9 : $42,805,556
Year 10 : $37,600,000
Salary Cap with 1 Way Contract
Year 7 : $82,522,222
Year 8 : $68,495,556
Year 9 : $42,805,556
Year 10 : $37,600,000

Farm Players Salaries

Lawson Crouse $160,250 (1)
Salary Average Remaining : $145,115
David Pope $143,750 (2)
Salary Average Remaining : $130,174
Joseph Cecconi $129,375 (2)
Salary Average Remaining : $117,156
Zach Magwood $100,000 (2)
Salary Average Remaining : $90,556
Devin Williams $100,000 (1)
Salary Average Remaining : $90,556
Michael Sgarbossa $100,000 (2)
Salary Average Remaining : $90,556
Charles Williams $100,000 (1)
Salary Average Remaining : $90,556
Stefan Noesen $95,000 (1)
Salary Average Remaining : $86,028
Matt Moulson $95,000 (1)
Salary Average Remaining : $86,028
Glenn Gawdin $92,500 (3)
Salary Average Remaining : $83,764
Spencer Smallman $75,833 (3)
Salary Average Remaining : $68,671
Justin Auger $75,000 (1)
Salary Average Remaining : $67,917
Matthew Ford $75,000 (1)
Salary Average Remaining : $67,917
Michael Pezzetta $74,333 (3)
Salary Average Remaining : $67,313
Jeremiah Addison $72,000 (2)
Salary Average Remaining : $65,200
Eric Comrie $70,000 (1)
Salary Average Remaining : $63,389
Stefan Matteau $70,000 (1)
Salary Average Remaining : $63,389
Marcus Hogstrom $70,000 (1)
Salary Average Remaining : $63,389
Eric Martinsson $70,000 (1)
Salary Average Remaining : $63,389
Chase Balisy $70,000 (1)
Salary Average Remaining : $63,389
J.C. Lipon $70,000 (1)
Salary Average Remaining : $63,389
Rinat Valiev $70,000 (1)
Salary Average Remaining : $63,389
Maximilian Kammerer $70,000 (1)
Salary Average Remaining : $63,389
Marek Mazanec $70,000 (1)
Salary Average Remaining : $63,389
Anthony Richard $69,167 (1)
Salary Average Remaining : $62,634
Ryan Olsen $65,000 (1)
Salary Average Remaining : $58,861
Jarrett Burton $65,000 (1)
Salary Average Remaining : $58,861
Scott Kosmachuk $65,000 (1)
Salary Average Remaining : $40,750
Peter Stoykewych $65,000 (1)
Salary Average Remaining : $58,861
Keaton Middleton $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players30
Salary Commitment
Year 7 : $2,512,208
Year 8 : $787,791
Year 9 : $242,666
Year 10 : $0
Salary Average Commitment
Year 7 : $2,492,208
Year 8 : $787,791
Year 9 : $242,666
Year 10 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - $140 - 5,006 - 97.91%
Level 2: 5000 - $80 - 3,781 - 75.63%
Level 3: 2000 - $50 - 1,615 - 80.76%
Level 4: 4000 - $35 - 3,247 - 81.18%
Luxury : 1000 - $250 - 778 - 77.75%
Total Capacity :17113
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,525 - 76.27%
Farm Level 2: 1000 - $20 - 763 - 76.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,428 - 84.31%
Average Income per Game$1,531,383
Year to Date Revenue$6,125,532
Farm
Home Games Left38
Average Attendance - %2,288 - 76.27%
Average Income per Game$83,893
Year to Date Revenue$251,680

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$7,870,006
Farm Year To Date Expenses$463,624
Pro Salary Cap Per Days$454,875
Pro Salary Cap To Date$7,712,043
Farm Salary Cap Per Days$24,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,661,171
Farm Estimated Season Revenue$3,187,947
Pro Remaining Season Days163
Pro Expenses Per Days$464,167
Pro Estimated Expenses$75,659,221
Farm Remaining Season Days163
Farm Expenses Per Days$27,489
Farm Estimated Expenses$4,480,707
Estimated Season Expenses$80,139,928
Estimated Season Salary Cap$81,856,668
Estimate Under Maximum Salary Cap of $83,500,000$1,643,332
Estimate Over Minimum Salary Cap of $62,200,000 $19,656,668
Current Bank Account$47,554,051
Projected Bank Account$27,263,241

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,461 (6)
-Salary Average Remaining : $6,826,495
Cory Schneider (1 Way Contract) $7,250,000 (1)
-Salary Average Remaining : $6,565,278
Cam Fowler (1 Way Contract) $6,200,000 (5)
-Salary Average Remaining : $5,705,000
Cam Atkinson (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $5,071,111
Jack Johnson (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $4,672,667
Frans Nielsen (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $4,754,167
Anton Stralman (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $3,848,611
Mathieu Perreault (1 Way Contract) $4,150,000 (2)
-Salary Average Remaining : $3,803,333
Nathan Beaulieu (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $3,441,111
Mark Letestu (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $3,395,833
Jamie McGinn (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,162,500
-Salary Average Remaining : $2,863,819
Jakob Silfverberg (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $2,822,315
Leo Komarov (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $2,716,667
Nick Holden (1 Way Contract) $2,800,000 (3)
-Salary Average Remaining : $2,671,389
Joakim Nordstrom (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,660,185
Jimmy Vesey (1 Way Contract) $2,275,000 (1)
-Salary Average Remaining : $2,060,139
Matt Calvert (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,992,222
Zach Hyman (1 Way Contract) $2,166,600 (2)
-Salary Average Remaining : $1,961,977
Jesper Fast (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $1,584,722
Juuse Saros (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Kevin Connauton (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Luke Glendening (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,652,639
Mackenzie MacEachern (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
Garret Sparks (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
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 : $310,153
Troy Terry $149,167 (3)
Salary Average Remaining : $135,079
Henri Jokiharju $127,917 (3)
Salary Average Remaining : $115,836
Colby Cave $115,000 (1)
Salary Average Remaining : $104,139
Darren Raddysh $100,000 (1)
Salary Average Remaining : $90,556
Philippe Maillet $100,000 (2)
Salary Average Remaining : $90,556
Cameron Schilling $100,000 (1)
Salary Average Remaining : $90,556
Paul Ladue $100,000 (1)
Salary Average Remaining : $90,556
Malcolm Subban $100,000 (2)
Salary Average Remaining : $90,556
Josh Melnick $100,000 (2)
Salary Average Remaining : $90,556
John Muse $100,000 (1)
Salary Average Remaining : $90,556
Chris Kunitz $100,000 (1)
Salary Average Remaining : $90,556
Joe Cox $100,000 (2)
Salary Average Remaining : $90,556
Anthony Peters $99,500 (1)
Salary Average Remaining : $90,103
Mason Marchment $99,500 (1)
Salary Average Remaining : $90,103
Cameron Hebig $99,500 (2)
Salary Average Remaining : $90,103
Alexandre Alain $99,500 (2)
Salary Average Remaining : $90,103
Griffen Molino $97,500 (1)
Salary Average Remaining : $88,292
Mason Mitchell $95,000 (1)
Salary Average Remaining : $86,028
John Stevens $95,000 (1)
Salary Average Remaining : $86,028
Nick Ebert $95,000 (1)
Salary Average Remaining : $86,028
Gage Quinney $95,000 (1)
Salary Average Remaining : $86,028
C.J. Motte $95,000 (1)
Salary Average Remaining : $86,028
Jansen Harkins $92,500 (2)
Salary Average Remaining : $83,764
Cam Dineen $91,083 (3)
Salary Average Remaining : $82,481
Dylan Wells $91,083 (3)
Salary Average Remaining : $82,481
Will Bitten $91,000 (3)
Salary Average Remaining : $82,406
Taylor Raddysh $89,417 (3)
Salary Average Remaining : $80,972
Jonah Gadjovich $86,333 (3)
Salary Average Remaining : $78,180
Jalen Chatfield $85,000 (1)
Salary Average Remaining : $76,972
Zach Frye $85,000 (1)
Salary Average Remaining : $76,972
Jean-Christophe Beaudin $81,667 (2)
Salary Average Remaining : $73,954
Drake Batherson $77,333 (3)
Salary Average Remaining : $70,030
Mikhail Berdin $76,667 (3)
Salary Average Remaining : $69,426
Mason Appleton $75,833 (2)
Salary Average Remaining : $68,671
Justin Dowling $75,000 (2)
Salary Average Remaining : $67,917
Garret Cockerill $75,000 (1)
Salary Average Remaining : $67,917
Nicholas Caamano $73,833 (3)
Salary Average Remaining : $66,860
Taylor Fedun $73,750 (2)
Salary Average Remaining : $66,785
Michael Bunting $73,750 (2)
Salary Average Remaining : $66,785
Michael Carcone $70,000 (2)
Salary Average Remaining : $63,389
Matt Bartkowski $70,000 (1)
Salary Average Remaining : $63,389
Josh Currie $68,750 (1)
Salary Average Remaining : $62,257
Sam Anas $67,500 (1)
Salary Average Remaining : $61,125
Michael Chaput $67,500 (1)
Salary Average Remaining : $61,125
Jordan Murray $65,000 (1)
Salary Average Remaining : $58,861
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 - 5,418 - 82.95%
Level 2: 5000 - $80 - 4,194 - 83.87%
Level 3: 2000 - $50 - 1,613 - 80.65%
Level 4: 4000 - $35 - 3,264 - 81.60%
Luxury : 1000 - $250 - 883 - 88.30%
Total Capacity :18532
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,413 - 70.65%
Farm Level 2: 1000 - $20 - 722 - 72.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %15,372 - 82.95%
Average Income per Game$1,660,670
Year to Date Revenue$4,982,009
Farm
Home Games Left36
Average Attendance - %2,135 - 71.16%
Average Income per Game$78,052
Year to Date Revenue$390,258

Expense

Pro Players Total Salaries$80,732,143
Pro Players Total Average Salaries$80,590,476
Farm Players Total Salaries$2,973,167
Farm Players Total Average Salaries$2,973,167
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,860,817
Farm Year To Date Expenses$346,902
Pro Salary Cap Per Days$447,725
Pro Salary Cap To Date$7,611,325
Farm Salary Cap Per Days$16,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,105,447
Farm Estimated Season Revenue$2,809,858
Pro Remaining Season Days163
Pro Expenses Per Days$462,401
Pro Estimated Expenses$75,371,363
Farm Remaining Season Days163
Farm Expenses Per Days$20,406
Farm Estimated Expenses$3,326,178
Estimated Season Expenses$78,697,541
Estimated Season Salary Cap$80,590,500
Estimate Under Maximum Salary Cap of $83,500,000$2,909,500
Estimate Over Minimum Salary Cap of $62,200,000 $18,390,500
Current Bank Account$84,489,500
Projected Bank Account$71,707,264

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $6,338,889
Alexander Radulov (1 Way Contract) $6,750,000 (2)
-Salary Average Remaining : $6,338,889
Ryan OReilly (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,191,852
Ryan Ellis (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
Esa Lindell (1 Way Contract) $5,800,000 (6)
-Salary Average Remaining : $5,252,222
Jamie Benn (1 Way Contract) $5,775,000 (4)
-Salary Average Remaining : $5,229,583
Travis Zajac (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $5,206,944
Justin Schultz (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $4,980,556
Carl Soderberg (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $4,527,778
Ilya Kovalchuk (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $4,754,167
Brock Nelson (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $3,554,306
Travis Hamonic (1 Way Contract) $3,857,143 (1)
-Salary Average Remaining : $3,492,857
Thomas Greiss (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $2,037,500
Radek Faksa (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $1,992,222
Oscar Fantenberg (1 Way Contract) $2,100,000 (2)
-Salary Average Remaining : $1,901,667
Ryan Hartman (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $1,765,833
Adam McQuaid (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $1,448,889
Corey Tropp (Out of Payroll) $1,000,000 (1)
-Salary Average Remaining : $905,556
Nate Thompson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Josh Archibald (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $679,167
Miikka Salomaki (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
Ben Harpur (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $656,528
Jack Campbell (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $611,250
Total Pro Players23
Salary Commitment
Year 7 : $81,732,143
Year 8 : $47,825,000
Year 9 : $27,075,000
Year 10 : $18,575,000
Salary Average Commitment
Year 7 : $81,590,476
Year 8 : $47,550,000
Year 9 : $26,525,000
Year 10 : $18,575,000
Salary Cap with 1 Way Contract
Year 7 : $81,590,476
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 : $148,888
Michael McLeod $136,333 (3)
Salary Average Remaining : $123,457
Jakub Jerabek $100,000 (1)
Salary Average Remaining : $90,556
Mitch Reinke $100,000 (2)
Salary Average Remaining : $90,556
Andrew Oglevie $97,500 (2)
Salary Average Remaining : $88,292
Andrej Sustr $95,000 (2)
Salary Average Remaining : $86,028
Niklas Hansson $92,500 (2)
Salary Average Remaining : $83,764
Emil Pettersson $92,500 (2)
Salary Average Remaining : $83,764
David Sklenicka $92,500 (2)
Salary Average Remaining : $83,764
Alex Schoenborn $92,500 (1)
Salary Average Remaining : $83,764
Anton Lindholm $92,500 (1)
Salary Average Remaining : $83,764
Zac Rinaldo $90,000 (2)
Salary Average Remaining : $81,500
Andrew Sturtz $90,000 (2)
Salary Average Remaining : $81,500
Janne Kuokkanen $89,417 (2)
Salary Average Remaining : $80,972
Michal Neuvirth $87,500 (2)
Salary Average Remaining : $79,236
Gerry Fitzgerald $85,000 (1)
Salary Average Remaining : $76,972
Chris Conner $80,000 (2)
Salary Average Remaining : $72,444
Kyle Criscuolo $80,000 (2)
Salary Average Remaining : $72,444
Adam Helewka $80,000 (1)
Salary Average Remaining : $72,444
Steve Oleksy $75,000 (2)
Salary Average Remaining : $67,917
Kristers Gudlevskis $75,000 (1)
Salary Average Remaining : $67,917
Derek Sheppard $75,000 (2)
Salary Average Remaining : $67,917
Nick Paul $75,000 (1)
Salary Average Remaining : $67,917
Mitch McLain $75,000 (2)
Salary Average Remaining : $67,917
Hampus Gustafsson $74,000 (1)
Salary Average Remaining : $67,011
Dominik Shine $71,500 (1)
Salary Average Remaining : $64,747
Reece Scarlett $70,000 (1)
Salary Average Remaining : $63,389
Maxime Lagace $70,000 (1)
Salary Average Remaining : $63,389
Kris Bindulis $70,000 (1)
Salary Average Remaining : $63,389
Daniel Ciampini $70,000 (1)
Salary Average Remaining : $63,389
Philippe Desrosiers $70,000 (1)
Salary Average Remaining : $63,389
Kurtis MacDermid $67,500 (1)
Salary Average Remaining : $61,125
Mike Liambas $67,500 (1)
Salary Average Remaining : $61,125
Damir Sharipzianov $65,000 (1)
Salary Average Remaining : $58,861
Cole Ully $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players35
Salary Commitment
Year 7 : $2,973,167
Year 8 : $1,448,250
Year 9 : $136,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,973,167
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 - $135 - 5,837 - 96.26%
Level 2: 5000 - $75 - 4,571 - 91.42%
Level 3: 2000 - $45 - 1,793 - 89.65%
Level 4: 4000 - $30 - 3,548 - 88.70%
Luxury : 1000 - $260 - 710 - 71.00%
Total Capacity :18064
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,455 - 72.77%
Farm Level 2: 1000 - $30 - 735 - 73.47%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left40
Average Attendance - %16,459 - 91.11%
Average Income per Game$1,652,799
Year to Date Revenue$1,652,799
Farm
Home Games Left38
Average Attendance - %2,190 - 73.00%
Average Income per Game$88,191
Year to Date Revenue$264,572

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$8,426,016
Farm Year To Date Expenses$467,891
Pro Salary Cap Per Days$462,519
Pro Salary Cap To Date$7,862,823
Farm Salary Cap Per Days$23,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,111,960
Farm Estimated Season Revenue$3,351,245
Pro Remaining Season Days163
Pro Expenses Per Days$495,648
Pro Estimated Expenses$80,790,624
Farm Remaining Season Days163
Farm Expenses Per Days$27,523
Farm Estimated Expenses$4,486,249
Estimated Season Expenses$85,276,873
Estimated Season Salary Cap$83,253,420
Estimate Under Maximum Salary Cap of $83,500,000$246,580
Estimate Over Minimum Salary Cap of $62,200,000 $21,053,420
Current Bank Account$122,268,622
Projected Bank Account$106,454,954

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,000,000 (1)
-Salary Average Remaining : $10,866,667
Anze Kopitar (1 Way Contract) $7,480,000 (3)
-Salary Average Remaining : $6,773,556
Marc Staal (1 Way Contract) $5,700,000 (2)
-Salary Average Remaining : $5,161,667
Mikael Granlund (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Ryan Nugent-Hopkins (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Jaccob Slavin (1 Way Contract) $5,300,000 (6)
-Salary Average Remaining : $4,799,444
Andy Greene (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $4,754,167
Matt Dumba (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,943,056
Jared Spurgeon (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,075,000
Kyle Palmieri (1 Way Contract) $4,650,000 (2)
-Salary Average Remaining : $4,210,833
Devan Dubnyk (1 Way Contract) $4,330,000 (2)
-Salary Average Remaining : $4,075,000
Nino Niederreiter (1 Way Contract) $3,300,000 (4)
-Salary Average Remaining : $3,139,260
Alexandar Georgiev (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $2,263,889
Michal Kempny (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Anthony Duclair (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $1,765,833
Sebastian Aho $1,775,000 (1)
-Salary Average Remaining : $1,607,361
Pierre-Edouard Bellemare (1 Way Contract) $1,650,000 (1)
-Salary Average Remaining : $1,494,167
Jason Dickinson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Josef Korenar (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $1,131,944
Joel Eriksson Ek $1,106,667 (1)
-Salary Average Remaining : $1,002,148
Alex Stalock (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Nick Seeler (1 Way Contract) $725,000 (2)
-Salary Average Remaining : $656,528
Kevin Rooney (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
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 : $323,736
Jordan Greenway $122,500 (3)
Salary Average Remaining : $110,931
Ben Gleason $100,000 (2)
Salary Average Remaining : $90,556
Antoine Waked $100,000 (1)
Salary Average Remaining : $90,556
Chase Lang $100,000 (1)
Salary Average Remaining : $90,556
Dawson Leedahl $100,000 (1)
Salary Average Remaining : $90,556
Alexandre Fortin $100,000 (1)
Salary Average Remaining : $90,556
Joel LEsperance $100,000 (2)
Salary Average Remaining : $90,556
Colby Sissons $100,000 (2)
Salary Average Remaining : $90,556
Mikhail Grigorenko $100,000 (1)
Salary Average Remaining : $90,556
Cooper Zech $100,000 (2)
Salary Average Remaining : $90,556
Giovanni Fiore $100,000 (1)
Salary Average Remaining : $90,556
Graham Knott $93,583 (2)
Salary Average Remaining : $84,745
Dennis Yan $93,583 (2)
Salary Average Remaining : $84,745
Carson Soucy $92,500 (1)
Salary Average Remaining : $83,764
Gabriel Gagne $92,500 (1)
Salary Average Remaining : $83,764
Kevin Stenlund $92,500 (3)
Salary Average Remaining : $83,764
Isac Lundestrom $92,500 (3)
Salary Average Remaining : $83,764
Lukas Vejdemo $92,500 (2)
Salary Average Remaining : $83,764
Matthew Spencer $91,083 (2)
Salary Average Remaining : $82,481
Michael Downing $90,000 (1)
Salary Average Remaining : $81,500
Julius Nattinen $88,000 (2)
Salary Average Remaining : $79,689
Gemel Smith $87,500 (1)
Salary Average Remaining : $79,236
Sheldon Dries $87,500 (1)
Salary Average Remaining : $79,236
Matt Gaudreau $87,500 (1)
Salary Average Remaining : $79,236
Ryan Scarfo $87,500 (1)
Salary Average Remaining : $79,236
Jeff Taylor $87,500 (1)
Salary Average Remaining : $79,236
Tobias Geisser $83,778 (3)
Salary Average Remaining : $75,865
Mitch Gillam $75,000 (1)
Salary Average Remaining : $67,917
Brennan Menell $71,667 (1)
Salary Average Remaining : $64,898
Tyler Gaudet $70,000 (1)
Salary Average Remaining : $63,389
Charlie Sampair $70,000 (1)
Salary Average Remaining : $63,389
Justin Scott $70,000 (1)
Salary Average Remaining : $63,389
John Edwardh $70,000 (1)
Salary Average Remaining : $63,389
Kurtis Gabriel $70,000 (1)
Salary Average Remaining : $63,389
Ryan Schmelzer $70,000 (1)
Salary Average Remaining : $63,389
Kevin Boyle $67,500 (1)
Salary Average Remaining : $61,125
Nick Ellis $65,000 (1)
Salary Average Remaining : $58,861
Steve Michalek $65,000 (1)
Salary Average Remaining : $58,861
Trevor Murphy $65,000 (1)
Salary Average Remaining : $58,861
Jimmy Oligny $65,000 (1)
Salary Average Remaining : $58,861
Braden Christoffer $65,000 (1)
Salary Average Remaining : $58,861
Zack Mitchell $65,000 (1)
Salary Average Remaining : $58,861
Michael Joly $65,000 (1)
Salary Average Remaining : $58,861
Jake Kulevich $65,000 (1)
Salary Average Remaining : $58,861
Daniel Dolejs $65,000 (1)
Salary Average Remaining : $58,861
Brady Brassart $65,000 (1)
Salary Average Remaining : $58,861
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 - 6,327 - 95.43%
Level 2: 5000 - $77 - 4,980 - 99.59%
Level 3: 2000 - $48 - 1,980 - 98.98%
Level 4: 4000 - $33 - 3,924 - 98.09%
Luxury : 1000 - $244 - 955 - 95.53%
Total Capacity :18630
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,495 - 74.73%
Farm Level 2: 1000 - $20 - 722 - 72.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %18,166 - 97.51%
Average Income per Game$1,864,754
Year to Date Revenue$5,594,261
Farm
Home Games Left35
Average Attendance - %2,216 - 73.88%
Average Income per Game$81,642
Year to Date Revenue$489,852

Expense

Pro Players Total Salaries$75,017,500
Pro Players Total Average Salaries$75,317,500
Farm Players Total Salaries$3,781,306
Farm Players Total Average Salaries$3,781,306
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,268,488
Farm Year To Date Expenses$405,541
Pro Salary Cap Per Days$418,431
Pro Salary Cap To Date$7,155,159
Farm Salary Cap Per Days$21,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,860,639
Farm Estimated Season Revenue$2,857,470
Pro Remaining Season Days163
Pro Expenses Per Days$425,097
Pro Estimated Expenses$69,290,811
Farm Remaining Season Days163
Farm Expenses Per Days$23,785
Farm Estimated Expenses$3,876,955
Estimated Season Expenses$73,167,766
Estimated Season Salary Cap$75,359,412
Estimate Under Maximum Salary Cap of $83,500,000$8,140,588
Estimate Over Minimum Salary Cap of $62,200,000 $13,159,412
Current Bank Account$117,841,505
Projected Bank Account$118,391,848

Pro Players Salaries

Ryan Kesler (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $5,931,389
Dylan Larkin (1 Way Contract) $6,100,000 (4)
-Salary Average Remaining : $5,523,889
Alexander Edler (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $5,433,333
Bo Horvat (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $4,980,556
Magnus Paajarvi (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $4,618,333
Brandon Tanev (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $4,618,333
Dion Phaneuf (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $4,527,778
Viktor Arvidsson (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $4,618,333
Ben Hutton (1 Way Contract) $4,000,000 (4)
-Salary Average Remaining : $3,712,778
Shane Starrett (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $3,169,444
Garnet Hathaway (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $3,169,444
Melker Karlsson (1 Way Contract) $3,400,000 (2)
-Salary Average Remaining : $3,078,889
Deryk Engelland (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,807,222
Justin Falk (Out of Payroll) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Jaroslav Halak (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,761,944
Greg Pateryn (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,811,111
Zack Kassian (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,720,556
Mitchell Marner $1,744,167 (1)
-Salary Average Remaining : $1,579,440
Braydon Coburn (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $1,539,444
Tyson Jost $1,673,333 (2)
-Salary Average Remaining : $1,515,296
Sean Walker (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $1,086,667
Total Pro Players21
Salary Commitment
Year 7 : $78,017,500
Year 8 : $50,673,333
Year 9 : $20,600,000
Year 10 : $20,600,000
Salary Average Commitment
Year 7 : $78,317,500
Year 8 : $50,673,333
Year 9 : $20,800,000
Year 10 : $20,800,000
Salary Cap with 1 Way Contract
Year 7 : $78,317,500
Year 8 : $50,673,333
Year 9 : $20,800,000
Year 10 : $20,800,000

Farm Players Salaries

Ty Dellandrea $143,167 (3)
Salary Average Remaining : $129,645
Kole Lind $112,500 (3)
Salary Average Remaining : $101,875
Nick Merkley (Out of Payroll) $107,583 (2)
Salary Average Remaining : $97,423
Tanner Jeannot $100,000 (2)
Salary Average Remaining : $90,556
Patrick Bajkov $100,000 (2)
Salary Average Remaining : $90,556
Morgan Adams-Moisan $100,000 (2)
Salary Average Remaining : $90,556
Kelly Klima $100,000 (2)
Salary Average Remaining : $90,556
Alexis DAoust $100,000 (2)
Salary Average Remaining : $90,556
Simon Benoit $100,000 (2)
Salary Average Remaining : $90,556
Mario Kempe $100,000 (1)
Salary Average Remaining : $90,556
Eric Gelinas $100,000 (1)
Salary Average Remaining : $90,556
Marcus Crawford $100,000 (2)
Salary Average Remaining : $90,556
Tariq Hammond $100,000 (2)
Salary Average Remaining : $90,556
Rhett Gardner $92,500 (2)
Salary Average Remaining : $83,764
Maxime Fortier $92,500 (3)
Salary Average Remaining : $83,764
Josh Jacobs $92,500 (1)
Salary Average Remaining : $83,764
Brandon Gignac $92,167 (2)
Salary Average Remaining : $83,462
Niki Petti $90,000 (1)
Salary Average Remaining : $81,500
David Gust $90,000 (1)
Salary Average Remaining : $81,500
Jordan Kyrou $88,000 (3)
Salary Average Remaining : $79,689
Rob Hamilton $85,000 (1)
Salary Average Remaining : $76,972
Mark Friedman $82,500 (2)
Salary Average Remaining : $74,708
Brett Seney $82,500 (2)
Salary Average Remaining : $74,708
Tanner Kaspick $82,222 (3)
Salary Average Remaining : $74,457
Christian Jaros $80,167 (2)
Salary Average Remaining : $72,595
Ryan Penny $80,000 (1)
Salary Average Remaining : $72,444
Tim McGauley $80,000 (1)
Salary Average Remaining : $72,444
Adam Carlson $75,000 (1)
Salary Average Remaining : $67,917
Antti Karjalainen $75,000 (1)
Salary Average Remaining : $67,917
Parker Gahagen $75,000 (1)
Salary Average Remaining : $67,917
Samuel Blais $72,583 (1)
Salary Average Remaining : $65,728
Brendan Gaunce $70,000 (1)
Salary Average Remaining : $63,389
Anton Cederholm $67,833 (2)
Salary Average Remaining : $61,427
Hunter Shinkaruk $65,000 (1)
Salary Average Remaining : $58,861
Ben Thomson $65,000 (1)
Salary Average Remaining : $58,861
Henrik Haapala $65,000 (1)
Salary Average Remaining : $58,861
Cameron Darcy $65,000 (1)
Salary Average Remaining : $58,861
Joseph LaBate $65,000 (1)
Salary Average Remaining : $58,861
Jon Martin $65,000 (1)
Salary Average Remaining : $58,861
Tanner MacMaster $65,000 (1)
Salary Average Remaining : $58,861
Anthony Beauregard $65,000 (1)
Salary Average Remaining : $58,861
Sam Vigneault $65,000 (1)
Salary Average Remaining : $58,861
Tyler Wong $65,000 (1)
Salary Average Remaining : $58,861
Jaedon Descheneau $65,000 (1)
Salary Average Remaining : $58,861
Evan McEneny $60,167 (1)
Salary Average Remaining : $54,484
Chris Nell $60,000 (1)
Salary Average Remaining : $54,333
Juha Metsola $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players47
Salary Commitment
Year 7 : $3,888,889
Year 8 : $1,923,639
Year 9 : $518,389
Year 10 : $0
Salary Average Commitment
Year 7 : $3,888,889
Year 8 : $1,923,639
Year 9 : $518,389
Year 10 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5799 - $138 - 5,598 - 96.53%
Level 2: 5000 - $75 - 4,492 - 89.83%
Level 3: 2000 - $45 - 1,735 - 86.77%
Level 4: 4000 - $27 - 3,239 - 80.97%
Luxury : 1000 - $240 - 861 - 86.10%
Total Capacity :17799
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,513 - 75.63%
Farm Level 2: 1000 - $20 - 727 - 72.66%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %15,924 - 89.47%
Average Income per Game$1,683,462
Year to Date Revenue$5,050,385
Farm
Home Games Left36
Average Attendance - %2,239 - 74.64%
Average Income per Game$82,540
Year to Date Revenue$412,698

Expense

Pro Players Total Salaries$71,209,999
Pro Players Total Average Salaries$72,084,999
Farm Players Total Salaries$3,300,834
Farm Players Total Average Salaries$3,300,834
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,787,518
Farm Year To Date Expenses$358,336
Pro Salary Cap Per Days$400,472
Pro Salary Cap To Date$6,756,826
Farm Salary Cap Per Days$18,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,971,543
Farm Estimated Season Revenue$2,971,426
Pro Remaining Season Days163
Pro Expenses Per Days$402,278
Pro Estimated Expenses$65,571,314
Farm Remaining Season Days163
Farm Expenses Per Days$20,838
Farm Estimated Expenses$3,396,594
Estimated Season Expenses$68,967,908
Estimated Season Salary Cap$72,033,762
Estimate Under Maximum Salary Cap of $83,500,000$11,466,238
Estimate Over Minimum Salary Cap of $62,200,000 $9,833,762
Current Bank Account$112,935,455
Projected Bank Account$110,910,516

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (6)
-Salary Average Remaining : $7,878,333
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
-Salary Average Remaining : $4,890,000
Mikael Backlund (1 Way Contract) $5,350,000 (5)
-Salary Average Remaining : $4,844,722
Tyler Myers (1 Way Contract) $5,000,000 (6)
-Salary Average Remaining : $4,527,778
Robin Lehner (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $4,527,778
Brandon Dubinsky (1 Way Contract) $4,600,000 (3)
-Salary Average Remaining : $4,165,556
Scott Darling (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $4,000,000
-Salary Average Remaining : $3,622,222
Christopher Tanev (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,712,778
Vladimir Sobotka (1 Way Contract) $3,700,000 (2)
-Salary Average Remaining : $3,350,556
Tyler Ennis (1 Way Contract) $3,650,000 (2)
-Salary Average Remaining : $4,188,194
Pierre-Luc Dubois $3,394,166 (2)
-Salary Average Remaining : $3,073,606
Sam Gagner (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $2,852,500
Brandon Manning (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $2,082,778
Derek Grant (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,811,111
Jordan Martinook (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,630,000
Brett Kulak (1 Way Contract) $1,850,000 (3)
-Salary Average Remaining : $1,675,278
Joe Morrow (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Henrik Borgstrom $1,491,666 (3)
-Salary Average Remaining : $1,350,786
Chris Terry $1,000,000 (1)
-Salary Average Remaining : $905,556
Alex Biega (1 Way Contract) $825,000 (1)
-Salary Average Remaining : $747,083
Casey Nelson (1 Way Contract) $812,500 (1)
-Salary Average Remaining : $735,764
Alex Lyon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
Manuel Wiederer $736,667 (2)
-Salary Average Remaining : $667,093
Total Pro Players23
Salary Commitment
Year 7 : $71,209,999
Year 8 : $54,872,499
Year 9 : $37,391,666
Year 10 : $29,450,000
Salary Average Commitment
Year 7 : $72,084,999
Year 8 : $55,847,499
Year 9 : $37,391,666
Year 10 : $29,450,000
Salary Cap with 1 Way Contract
Year 7 : $72,084,999
Year 8 : $55,847,499
Year 9 : $37,391,666
Year 10 : $29,450,000

Farm Players Salaries

Cal Foote $142,500 (3)
Salary Average Remaining : $129,042
Kieffer Bellows $110,667 (3)
Salary Average Remaining : $100,215
Chris Breen $100,000 (1)
Salary Average Remaining : $90,556
Travis Morin $100,000 (1)
Salary Average Remaining : $90,556
Ben Street $100,000 (1)
Salary Average Remaining : $90,556
Jordan Szwarz $100,000 (2)
Salary Average Remaining : $90,556
Nate Prosser $100,000 (2)
Salary Average Remaining : $90,556
Clayton Stoner $100,000 (1)
Salary Average Remaining : $90,556
Brian Lashoff $100,000 (1)
Salary Average Remaining : $90,556
Brian Flynn $100,000 (1)
Salary Average Remaining : $90,556
Chris Bourque $100,000 (1)
Salary Average Remaining : $90,556
Brett Sutter $100,000 (1)
Salary Average Remaining : $90,556
Nick Lappin $100,000 (2)
Salary Average Remaining : $90,556
Martin Ouellette $100,000 (2)
Salary Average Remaining : $90,556
Corban Knight $100,000 (1)
Salary Average Remaining : $90,556
Ken Appleby $100,000 (2)
Salary Average Remaining : $90,556
Yan-Pavel Laplante $92,500 (1)
Salary Average Remaining : $83,764
Reid Duke $92,500 (2)
Salary Average Remaining : $83,764
Nolan Vesey $92,500 (2)
Salary Average Remaining : $83,764
Gustav Forsling $92,500 (1)
Salary Average Remaining : $83,764
Blake Siebenaler $91,083 (1)
Salary Average Remaining : $82,481
Libor Hajek $89,417 (3)
Salary Average Remaining : $80,972
Nicolas Aube-Kubel $87,167 (1)
Salary Average Remaining : $78,934
Matt Finn $80,000 (1)
Salary Average Remaining : $72,444
Stephen Gionta $80,000 (1)
Salary Average Remaining : $72,444
Brady Norrish $80,000 (1)
Salary Average Remaining : $72,444
Mitch Callahan $80,000 (1)
Salary Average Remaining : $72,444
Josh MacDonald $70,000 (1)
Salary Average Remaining : $63,389
Yaroslav Dyblenko $70,000 (1)
Salary Average Remaining : $63,389
Justin Peters $70,000 (1)
Salary Average Remaining : $63,389
Patrick Dwyer $70,000 (1)
Salary Average Remaining : $63,389
Sena Acolatse $70,000 (1)
Salary Average Remaining : $63,389
Matt Taormina $70,000 (1)
Salary Average Remaining : $63,389
Ryan Lomberg $70,000 (1)
Salary Average Remaining : $63,389
Brian Strait $67,500 (1)
Salary Average Remaining : $61,125
Colton Beck $67,500 (1)
Salary Average Remaining : $61,125
Zach Leslie $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players37
Salary Commitment
Year 7 : $3,300,834
Year 8 : $1,027,584
Year 9 : $342,584
Year 10 : $0
Salary Average Commitment
Year 7 : $3,300,834
Year 8 : $1,027,584
Year 9 : $342,584
Year 10 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - $140 - 5,174 - 100.00%
Level 2: 5000 - $80 - 3,942 - 78.84%
Level 3: 2000 - $50 - 1,663 - 83.13%
Level 4: 4000 - $35 - 3,277 - 81.91%
Luxury : 1000 - $250 - 795 - 79.50%
Total Capacity :17174
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,438 - 71.88%
Farm Level 2: 1000 - $20 - 752 - 75.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,850 - 86.47%
Average Income per Game$1,579,900
Year to Date Revenue$6,319,599
Farm
Home Games Left37
Average Attendance - %2,190 - 72.98%
Average Income per Game$79,794
Year to Date Revenue$319,176

Expense

Pro Players Total Salaries$77,359,999
Pro Players Total Average Salaries$77,359,999
Farm Players Total Salaries$3,120,327
Farm Players Total Average Salaries$3,120,327
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,771,284
Farm Year To Date Expenses$342,915
Pro Salary Cap Per Days$429,778
Pro Salary Cap To Date$7,563,510
Farm Salary Cap Per Days$17,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,456,291
Farm Estimated Season Revenue$2,952,378
Pro Remaining Season Days163
Pro Expenses Per Days$442,000
Pro Estimated Expenses$72,046,000
Farm Remaining Season Days163
Farm Expenses Per Days$21,502
Farm Estimated Expenses$3,504,826
Estimated Season Expenses$75,550,826
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$44,379,895
Projected Bank Account$30,237,738

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (2)
-Salary Average Remaining : $7,470,833
Tomas Hertl (1 Way Contract) $5,625,000 (3)
-Salary Average Remaining : $5,093,750
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Dmitry Orlov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $4,980,556
Nick Leddy (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $4,980,556
Shea Theodore (1 Way Contract) $5,200,000 (6)
-Salary Average Remaining : $4,708,889
Joe Thornton (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,527,778
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $4,075,000
Josh Manson (1 Way Contract) $4,100,000 (5)
-Salary Average Remaining : $3,712,778
Nico Hischier $3,775,000 (2)
-Salary Average Remaining : $3,418,472
Andrew Shaw (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $3,169,444
Patrick Maroon (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $2,716,667
Joel Armia (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $2,354,444
Ben Lovejoy (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $2,263,889
Kyle Connor $1,775,000 (1)
-Salary Average Remaining : $1,607,361
Antoine Vermette (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average Remaining : $1,358,333
Niklas Kronwall (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Brendan Perlini $1,363,333 (1)
-Salary Average Remaining : $1,234,574
Jake Debrusk $1,288,333 (1)
-Salary Average Remaining : $1,166,657
Anton Khudobin (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Chris Wagner (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Carter Rowney (1 Way Contract) $1,133,333 (2)
-Salary Average Remaining : $1,026,296
J.T. Compher $1,000,000 (1)
-Salary Average Remaining : $905,556
Andrew Welinski (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $679,167
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 : $157,944
Luke Kunin $142,500 (2)
Salary Average Remaining : $129,042
Jake Oettinger $138,750 (3)
Salary Average Remaining : $125,646
Keith Kinkaid $100,000 (2)
Salary Average Remaining : $90,556
Landon Ferraro $95,000 (2)
Salary Average Remaining : $86,028
Igor Shvyrev $92,500 (3)
Salary Average Remaining : $83,764
Matheson Iacopelli $92,500 (1)
Salary Average Remaining : $83,764
Eric Cornel $92,500 (1)
Salary Average Remaining : $83,764
Nick Sorensen $92,500 (1)
Salary Average Remaining : $83,764
Keaton Thompson $92,500 (1)
Salary Average Remaining : $83,764
Stelio Mattheos $92,500 (3)
Salary Average Remaining : $83,764
Aleksi Saarela $90,250 (2)
Salary Average Remaining : $81,726
Axel Holmstrom $89,417 (2)
Salary Average Remaining : $80,972
Kyle Capobianco $89,417 (2)
Salary Average Remaining : $80,972
Kale Clague $89,417 (3)
Salary Average Remaining : $80,972
Tyler Benson $86,333 (3)
Salary Average Remaining : $78,180
Jeremy Roy $86,333 (2)
Salary Average Remaining : $78,180
Travis Dermott $86,333 (1)
Salary Average Remaining : $78,180
Micheal Haley $85,000 (2)
Salary Average Remaining : $76,972
Kevin Roy $85,000 (1)
Salary Average Remaining : $76,972
Michael Spacek $83,333 (2)
Salary Average Remaining : $75,463
Nic Kerdiles $75,000 (1)
Salary Average Remaining : $67,917
Dustin Tokarski $75,000 (1)
Salary Average Remaining : $67,917
Steven Kampfer $75,000 (1)
Salary Average Remaining : $67,917
Michael Prapavessis $72,500 (2)
Salary Average Remaining : $65,653
Oleg Sosunov $72,160 (3)
Salary Average Remaining : $65,345
Tim Heed $71,667 (1)
Salary Average Remaining : $64,898
Jeff Glass $70,000 (1)
Salary Average Remaining : $63,389
C.J. Suess $70,000 (1)
Salary Average Remaining : $63,389
Joseph Cramarossa $70,000 (1)
Salary Average Remaining : $63,389
Ryan Stanton (Out of Payroll) $70,000 (2)
Salary Average Remaining : $63,389
T.J. Brennan $67,500 (1)
Salary Average Remaining : $61,125
Troy Josephs $65,000 (1)
Salary Average Remaining : $58,861
Harry Zolnierczyk $65,000 (1)
Salary Average Remaining : $58,861
Grant Besse $65,000 (1)
Salary Average Remaining : $58,861
Brian Cooper $65,000 (1)
Salary Average Remaining : $58,861
Miro Aaltonen $65,000 (1)
Salary Average Remaining : $58,861
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

Flames is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7285 - $140 - 5,142 - 70.58%
Level 2: 5000 - $80 - 3,966 - 79.33%
Level 3: 2000 - $50 - 1,642 - 82.11%
Level 4: 4000 - $35 - 2,863 - 71.57%
Luxury : 1000 - $250 - 809 - 80.88%
Total Capacity :19285
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,482 - 74.12%
Farm Level 2: 1000 - $20 - 757 - 75.66%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,422 - 74.78%
Average Income per Game$1,563,767
Year to Date Revenue$6,255,068
Farm
Home Games Left36
Average Attendance - %2,239 - 74.63%
Average Income per Game$81,871
Year to Date Revenue$409,354

Expense

Pro Players Total Salaries$81,219,167
Pro Players Total Average Salaries$84,298,335
Farm Players Total Salaries$3,839,999
Farm Players Total Average Salaries$3,809,999
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,878,480
Farm Year To Date Expenses$404,800
Pro Salary Cap Per Days$468,324
Pro Salary Cap To Date$7,961,508
Farm Salary Cap Per Days$21,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,859,379
Farm Estimated Season Revenue$2,947,349
Pro Remaining Season Days163
Pro Expenses Per Days$463,440
Pro Estimated Expenses$75,540,720
Farm Remaining Season Days163
Farm Expenses Per Days$23,833
Farm Estimated Expenses$3,884,779
Estimated Season Expenses$79,425,499
Estimated Season Salary Cap$84,298,320
Estimate Under Maximum Salary Cap of $83,500,000-$798,320
Estimate Over Minimum Salary Cap of $62,200,000 $22,098,320
Current Bank Account$90,760,031
Projected Bank Account$72,141,260

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (6)
-Salary Average Remaining : $7,244,444
John Gibson (1 Way Contract) $6,400,000 (6)
-Salary Average Remaining : $5,795,556
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,093,750
T.J. Brodie (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $4,512,686
Anders Lee (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,980,556
Artem Anisimov (1 Way Contract) $4,550,000 (2)
-Salary Average Remaining : $4,120,278
Bryan Little (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $4,376,852
Justin Williams (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $4,527,778
Colin Miller (1 Way Contract) $3,875,000 (3)
-Salary Average Remaining : $3,509,028
Kris Russell (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $2,626,111
Richard Panik (1 Way Contract) $3,250,000 (3)
-Salary Average Remaining : $3,112,847
Max Domi (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $2,852,500
Valtteri Filppula (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $3,169,444
Brian Boyle (1 Way Contract) $2,700,000 (2)
-Salary Average Remaining : $2,445,000
Markus Nutivaara (1 Way Contract) $2,700,000 (3)
-Salary Average Remaining : $2,445,000
Jonathan Bernier (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $2,716,667
Jordie Benn (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $1,811,111
Drake Caggiula (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $2,263,889
Josh Anderson (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $1,788,472
Mark Jankowski (1 Way Contract) $1,675,000 (1)
-Salary Average Remaining : $1,516,806
Timo Meier $1,644,167 (1)
-Salary Average Remaining : $1,488,885
Mike Green (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $905,556
Rocco Grimaldi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $905,556
Robby Fabbri (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $815,000
Jon Gillies (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $679,167
John Gilmour (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $633,889
Total Pro Players26
Salary Commitment
Year 7 : $81,219,167
Year 8 : $44,125,000
Year 9 : $29,975,000
Year 10 : $14,400,000
Salary Average Commitment
Year 7 : $84,298,335
Year 8 : $44,995,834
Year 9 : $29,912,500
Year 10 : $14,400,000
Salary Cap with 1 Way Contract
Year 7 : $84,298,335
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 : $341,847
Lance Bouma $210,000 (1)
Salary Average Remaining : $194,694
Martin Necas $140,083 (3)
Salary Average Remaining : $126,853
Ryan Donato $135,000 (1)
Salary Average Remaining : $122,250
Trent Frederic $113,750 (2)
Salary Average Remaining : $103,007
Ryan Lindgren $110,000 (3)
Salary Average Remaining : $99,611
Beau Bennett $100,000 (2)
Salary Average Remaining : $90,556
Etienne Marcoux $100,000 (2)
Salary Average Remaining : $90,556
Austin Czarnik $100,000 (2)
Salary Average Remaining : $90,556
Bobby MacIntyre $100,000 (2)
Salary Average Remaining : $90,556
Vincent Praplan $100,000 (2)
Salary Average Remaining : $90,556
Bokondji Imama $100,000 (2)
Salary Average Remaining : $90,556
Yannick Rathgeb $100,000 (2)
Salary Average Remaining : $90,556
Steven Lorentz $100,000 (2)
Salary Average Remaining : $90,556
Jonas Johansson $92,500 (1)
Salary Average Remaining : $83,764
Jakob Forsbacka-Karlsson $92,500 (2)
Salary Average Remaining : $83,764
Marian Studenic $92,500 (3)
Salary Average Remaining : $83,764
Givani Smith $91,333 (3)
Salary Average Remaining : $82,707
Dan Vladar $91,083 (1)
Salary Average Remaining : $82,481
Jesse Gabrielle $89,417 (2)
Salary Average Remaining : $80,972
Sam Brittain $85,000 (2)
Salary Average Remaining : $76,972
A.J. Greer $82,500 (1)
Salary Average Remaining : $74,708
Chris VandeVelde $80,000 (1)
Salary Average Remaining : $99,611
Nolan Valleau $75,000 (1)
Salary Average Remaining : $67,917
Victor Antipin $75,000 (2)
Salary Average Remaining : $67,917
Jacob MacDonald $75,000 (1)
Salary Average Remaining : $67,917
Evan Cormier $71,833 (3)
Salary Average Remaining : $65,049
Michael McCarron $70,000 (1)
Salary Average Remaining : $63,389
Travis St. Denis $70,000 (1)
Salary Average Remaining : $63,389
Morgan Klimchuk $70,000 (1)
Salary Average Remaining : $63,389
Turner Elson $70,000 (1)
Salary Average Remaining : $63,389
Brett Lernout $70,000 (1)
Salary Average Remaining : $63,389
Patrick Sieloff $70,000 (1)
Salary Average Remaining : $63,389
Laurent Dauphin $70,000 (1)
Salary Average Remaining : $63,389
Adam Ollas Mattsson $65,000 (1)
Salary Average Remaining : $58,861
Ryan Culkin $65,000 (1)
Salary Average Remaining : $58,861
Mason Geertsen $65,000 (1)
Salary Average Remaining : $58,861
Hunter Smith $65,000 (1)
Salary Average Remaining : $0
Mikkel Aagaard $65,000 (1)
Salary Average Remaining : $58,861
Sahir Gill $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players40
Salary Commitment
Year 7 : $3,839,999
Year 8 : $1,761,416
Year 9 : $505,749
Year 10 : $0
Salary Average Commitment
Year 7 : $3,809,999
Year 8 : $1,761,416
Year 9 : $505,749
Year 10 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5368 - $140 - 5,242 - 97.66%
Level 2: 5000 - $80 - 3,954 - 79.09%
Level 3: 2000 - $50 - 1,605 - 80.25%
Level 4: 4000 - $35 - 3,023 - 75.58%
Luxury : 1000 - $250 - 801 - 80.08%
Total Capacity :17368
Team Popularity : 100.00%
Farm
Farm Level 1: 1500 - $40 - 1,217 - 81.13%
Farm Level 2: 300 - $20 - 203 - 67.67%
Farm Total Capacity :1800
Team Popularity : 100.00%

Income

Home Games Left36
Average Attendance - %14,626 - 84.21%
Average Income per Game$1,580,205
Year to Date Revenue$7,901,025
Farm
Home Games Left40
Average Attendance - %1,420 - 78.89%
Average Income per Game$58,014
Year to Date Revenue$58,014

Expense

Pro Players Total Salaries$81,049,999
Pro Players Total Average Salaries$81,149,999
Farm Players Total Salaries$3,929,999
Farm Players Total Average Salaries$3,864,999
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,807,911
Farm Year To Date Expenses$399,685
Pro Salary Cap Per Days$450,833
Pro Salary Cap To Date$7,703,746
Farm Salary Cap Per Days$21,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,887,380
Farm Estimated Season Revenue$2,320,560
Pro Remaining Season Days163
Pro Expenses Per Days$456,944
Pro Estimated Expenses$74,481,872
Farm Remaining Season Days163
Farm Expenses Per Days$24,333
Farm Estimated Expenses$3,966,279
Estimated Season Expenses$78,448,151
Estimated Season Salary Cap$81,189,525
Estimate Under Maximum Salary Cap of $83,500,000$2,310,475
Estimate Over Minimum Salary Cap of $62,200,000 $18,989,525
Current Bank Account$64,237,020
Projected Bank Account$44,996,809

Pro Players Salaries

John Tavares (1 Way Contract) $13,500,000 (5)
-Salary Average Remaining : $12,225,000
Drew Doughty (1 Way Contract) $11,000,000 (6)
-Salary Average Remaining : $9,961,111
Brent Seabrook (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $6,701,111
Brian Dumoulin (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $5,433,333
Jonathan Quick (1 Way Contract) $5,800,000 (4)
-Salary Average Remaining : $5,252,222
Andrew Ladd (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $5,478,611
Marc Methot (1 Way Contract) $4,950,000 (1)
-1 Way Contract Salary Cap : $4,850,000
-Salary Average Remaining : $4,391,944
Alec Martinez (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $4,075,000
Noel Acciari (1 Way Contract) $2,200,000 (3)
-Salary Average Remaining : $1,992,222
Brandon Montour (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,584,722
Brett Ritchie (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $1,471,528
Pavel Zacha $1,744,167 (1)
-Salary Average Remaining : $1,579,440
Clayton Keller $1,673,333 (2)
-Salary Average Remaining : $1,515,296
Aaron Dell (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Matthew Highmore (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $1,380,972
Peter Holland (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,222,500
Hudson Fasching $1,350,000 (1)
-Salary Average Remaining : $1,222,500
Paul Carey (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $1,177,222
Filip Chytil $1,244,166 (2)
-Salary Average Remaining : $1,126,661
Laurent Brossoit (1 Way Contract) $1,225,000 (1)
-Salary Average Remaining : $1,109,306
Jayson Megna $1,000,000 (2)
-Salary Average Remaining : $905,556
Tyler Motte $925,000 (1)
-Salary Average Remaining : $837,639
Vince Dunn $888,333 (1)
-Salary Average Remaining : $804,435
Calle Rosen (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $679,167
Total Pro Players24
Salary Commitment
Year 7 : $81,049,999
Year 8 : $60,167,499
Year 9 : $38,500,000
Year 10 : $30,300,000
Salary Average Commitment
Year 7 : $81,149,999
Year 8 : $62,642,499
Year 9 : $38,525,000
Year 10 : $30,300,000
Salary Cap with 1 Way Contract
Year 7 : $81,149,999
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 : $277,402
Nikolay Kulemin $300,000 (1)
Salary Average Remaining : $271,667
Urho Vaakanainen $130,250 (3)
Salary Average Remaining : $117,949
Zachary Senyshyn $128,833 (2)
Salary Average Remaining : $116,666
Julien Gauthier $116,333 (2)
Salary Average Remaining : $105,346
Aaron Luchuk $100,000 (2)
Salary Average Remaining : $90,556
Evan Polei $100,000 (1)
Salary Average Remaining : $90,556
Kevin Ekman-Larsson $100,000 (1)
Salary Average Remaining : $90,556
Nick Plastino $95,000 (1)
Salary Average Remaining : $86,028
Ryan Garbutt $95,000 (1)
Salary Average Remaining : $86,028
Nicolas Meloche $92,500 (2)
Salary Average Remaining : $83,764
Zach Sanford $92,500 (1)
Salary Average Remaining : $83,764
Adam Brooks $92,500 (2)
Salary Average Remaining : $83,764
Stuart Skinner $92,500 (3)
Salary Average Remaining : $83,764
Keegan Kolesar $90,500 (2)
Salary Average Remaining : $81,953
Brady Ferguson $90,000 (2)
Salary Average Remaining : $81,500
Tim Erixon $90,000 (2)
Salary Average Remaining : $81,500
Chris Summers $90,000 (2)
Salary Average Remaining : $81,500
John Quenneville $89,417 (1)
Salary Average Remaining : $80,972
Gabriel Carlsson $89,417 (2)
Salary Average Remaining : $80,972
Brandon Crawley $86,667 (2)
Salary Average Remaining : $78,481
Paul Bittner $86,333 (1)
Salary Average Remaining : $78,180
Phil Lane $85,000 (1)
Salary Average Remaining : $76,972
Ethan Bear $79,833 (2)
Salary Average Remaining : $72,293
Ty Ronning $75,083 (3)
Salary Average Remaining : $67,992
Bobby Farnham (Out of Payroll) $75,000 (1)
Salary Average Remaining : $67,917
Pierre-Alexandre Parenteau $75,000 (1)
Salary Average Remaining : $67,917
Tyler Spezia $75,000 (2)
Salary Average Remaining : $67,917
Jake Horton $75,000 (2)
Salary Average Remaining : $67,917
Brandon Baddock $75,000 (2)
Salary Average Remaining : $67,917
Jacob Middleton $73,500 (1)
Salary Average Remaining : $66,558
Brad McClure $70,000 (2)
Salary Average Remaining : $63,389
Tyler Wotherspoon $70,000 (2)
Salary Average Remaining : $63,389
Frederick Gaudreau $67,500 (1)
Salary Average Remaining : $61,125
Lukas Sedlak $65,000 (1)
Salary Average Remaining : $58,861
Brad Thiessen $65,000 (1)
Salary Average Remaining : $58,861
Ryan Sproul $65,000 (1)
Salary Average Remaining : $0
Kevin Tansey $65,000 (1)
Salary Average Remaining : $58,861
Henri Ikonen $65,000 (1)
Salary Average Remaining : $58,861
Ryan Horvat $65,000 (1)
Salary Average Remaining : $58,861
Barry Brust $45,000 (1)
Salary Average Remaining : $40,750
Brett Pollock $45,000 (1)
Salary Average Remaining : $40,750
Total Farm Players42
Salary Commitment
Year 7 : $3,929,999
Year 8 : $1,809,416
Year 9 : $297,833
Year 10 : $0
Salary Average Commitment
Year 7 : $3,864,999
Year 8 : $1,809,416
Year 9 : $297,833
Year 10 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6118 - $140 - 5,274 - 86.21%
Level 2: 5000 - $80 - 3,938 - 78.76%
Level 3: 2000 - $50 - 1,634 - 81.68%
Level 4: 4000 - $35 - 3,022 - 75.56%
Luxury : 1000 - $250 - 779 - 77.90%
Total Capacity :18118
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,427 - 71.34%
Farm Level 2: 1000 - $20 - 745 - 74.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %14,647 - 80.84%
Average Income per Game$1,579,203
Year to Date Revenue$6,316,810
Farm
Home Games Left37
Average Attendance - %2,172 - 72.38%
Average Income per Game$79,162
Year to Date Revenue$316,646

Expense

Pro Players Total Salaries$82,749,524
Pro Players Total Average Salaries$83,369,524
Farm Players Total Salaries$4,628,635
Farm Players Total Average Salaries$4,628,635
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,928,562
Farm Year To Date Expenses$526,592
Pro Salary Cap Per Days$463,164
Pro Salary Cap To Date$7,873,788
Farm Salary Cap Per Days$25,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,430,492
Farm Estimated Season Revenue$2,928,976
Pro Remaining Season Days163
Pro Expenses Per Days$466,386
Pro Estimated Expenses$76,020,918
Farm Remaining Season Days163
Farm Expenses Per Days$31,270
Farm Estimated Expenses$5,097,010
Estimated Season Expenses$81,117,928
Estimated Season Salary Cap$83,369,520
Estimate Under Maximum Salary Cap of $83,500,000$130,480
Estimate Over Minimum Salary Cap of $62,200,000 $21,169,520
Current Bank Account$95,810,355
Projected Bank Account$76,051,895

Pro Players Salaries

Bobby Ryan (1 Way Contract) $7,300,000 (2)
-Salary Average Remaining : $6,882,222
Kevin Hayes (1 Way Contract) $7,142,857 (6)
-Salary Average Remaining : $6,468,254
William Nylander (1 Way Contract) $6,900,000 (5)
-Salary Average Remaining : $6,248,333
Kyle Turris (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $5,451,444
Evander Kane (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $4,980,556
Johnny Boychuk (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,980,556
Kyle Okposo (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,527,778
Noah Hanifin (1 Way Contract) $4,950,000 (5)
-Salary Average Remaining : $4,482,500
Alexander Wennberg (1 Way Contract) $4,900,000 (5)
-Salary Average Remaining : $4,437,222
Ryan Murray (1 Way Contract) $4,600,000 (2)
-Salary Average Remaining : $4,165,556
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,395,833
Johan Larsson (1 Way Contract) $4,000,000 (5)
-Salary Average Remaining : $3,622,222
Victor Rask (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $3,622,222
Brenden Dillon (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $3,486,389
Matt Benning (1 Way Contract) $2,650,000 (3)
-Salary Average Remaining : $2,399,722
Darcy Kuemper (1 Way Contract) $1,850,000 (1)
-Salary Average Remaining : $1,675,278
Corey Perry (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $1,630,000
Linus Ullmark (1 Way Contract) $1,325,000 (1)
-Salary Average Remaining : $1,199,861
Christian Dvorak $1,106,667 (1)
-Salary Average Remaining : $1,002,148
Miles Wood $925,000 (1)
-Salary Average Remaining : $837,639
Total Pro Players20
Salary Commitment
Year 7 : $82,749,524
Year 8 : $71,242,857
Year 9 : $50,542,857
Year 10 : $33,892,857
Salary Average Commitment
Year 7 : $83,369,524
Year 8 : $70,862,857
Year 9 : $49,312,857
Year 10 : $33,912,857
Salary Cap with 1 Way Contract
Year 7 : $83,369,524
Year 8 : $70,862,857
Year 9 : $49,312,857
Year 10 : $33,912,857

Farm Players Salaries

Rasmus Dahlin $377,500 (3)
Salary Average Remaining : $341,847
Casey Mittelstadt $149,167 (3)
Salary Average Remaining : $135,079
Tage Thompson $113,750 (1)
Salary Average Remaining : $103,007
Brendan Lemieux $103,917 (1)
Salary Average Remaining : $94,102
Nicolas Deslauriers $100,000 (2)
Salary Average Remaining : $90,556
Nic Petan $100,000 (2)
Salary Average Remaining : $90,556
William Carrier $100,000 (1)
Salary Average Remaining : $90,556
Emerson Etem $100,000 (2)
Salary Average Remaining : $90,556
Joey Leach $100,000 (2)
Salary Average Remaining : $90,556
Austin Carroll $100,000 (2)
Salary Average Remaining : $90,556
David Booth $100,000 (2)
Salary Average Remaining : $90,556
Grayson Downing $100,000 (2)
Salary Average Remaining : $90,556
Martin Lundberg $100,000 (2)
Salary Average Remaining : $90,556
Kevin Gravel $100,000 (2)
Salary Average Remaining : $90,556
Trevor Hamilton $100,000 (2)
Salary Average Remaining : $90,556
Matt Hackett $100,000 (2)
Salary Average Remaining : $90,556
Ryan Tesink $100,000 (2)
Salary Average Remaining : $90,556
Justin Wade $100,000 (2)
Salary Average Remaining : $90,556
Kyle Bauman $100,000 (2)
Salary Average Remaining : $90,556
Cam Johnson $100,000 (2)
Salary Average Remaining : $90,556
Matt Bailey $100,000 (2)
Salary Average Remaining : $90,556
Stephon Williams $100,000 (2)
Salary Average Remaining : $90,556
Hayden Hodgson $97,000 (1)
Salary Average Remaining : $87,839
Colby McAuley $95,000 (1)
Salary Average Remaining : $86,028
Adam Plant $95,000 (2)
Salary Average Remaining : $86,028
Jhonas Enroth $95,000 (1)
Salary Average Remaining : $86,028
Niko Mikkola $92,500 (2)
Salary Average Remaining : $83,764
Justin Hickman $91,000 (1)
Salary Average Remaining : $82,406
Kevin Spinozzi $90,000 (1)
Salary Average Remaining : $81,500
Domenic Alberga $90,000 (2)
Salary Average Remaining : $81,500
Wayne Simpson $90,000 (1)
Salary Average Remaining : $81,500
Marcus Pettersson $89,417 (2)
Salary Average Remaining : $80,972
Sonny Milano $87,413 (1)
Salary Average Remaining : $79,157
Jonathan Diaby $85,972 (1)
Salary Average Remaining : $77,853
Kristians Rubins $85,000 (2)
Salary Average Remaining : $76,972
Adam Clendening (Out of Payroll) $85,000 (2)
Salary Average Remaining : $76,972
Zach Palmquist $85,000 (2)
Salary Average Remaining : $76,972
Tye McGinn $85,000 (2)
Salary Average Remaining : $76,972
Nicolas Roy $81,500 (2)
Salary Average Remaining : $73,803
Blake Pietila $75,000 (1)
Salary Average Remaining : $67,917
John Nyberg $74,500 (3)
Salary Average Remaining : $67,464
Connor Clifton $72,500 (1)
Salary Average Remaining : $65,653
Colby Williams $70,000 (1)
Salary Average Remaining : $63,389
Anton Blidh $70,000 (2)
Salary Average Remaining : $63,389
Jonny Brodzinski $70,000 (1)
Salary Average Remaining : $63,389
Michael Mersch $67,500 (1)
Salary Average Remaining : $61,125
Kerby Rychel $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players47
Salary Commitment
Year 7 : $4,628,636
Year 8 : $3,159,584
Year 9 : $601,167
Year 10 : $0
Salary Average Commitment
Year 7 : $4,628,636
Year 8 : $3,159,584
Year 9 : $601,167
Year 10 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6841 - $140 - 5,392 - 78.82%
Level 2: 4800 - $80 - 4,225 - 88.02%
Level 3: 2000 - $50 - 1,607 - 80.34%
Level 4: 4000 - $35 - 3,297 - 82.42%
Luxury : 1000 - $250 - 830 - 83.00%
Total Capacity :18641
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,515 - 75.74%
Farm Level 2: 1000 - $20 - 735 - 73.52%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %15,351 - 82.35%
Average Income per Game$1,645,753
Year to Date Revenue$6,583,011
Farm
Home Games Left36
Average Attendance - %2,250 - 75.00%
Average Income per Game$82,826
Year to Date Revenue$414,128

Expense

Pro Players Total Salaries$81,232,143
Pro Players Total Average Salaries$81,497,143
Farm Players Total Salaries$2,593,315
Farm Players Total Average Salaries$2,593,315
Coaches Total Salaries$1,770,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,851,037
Farm Year To Date Expenses$281,977
Pro Salary Cap Per Days$452,762
Pro Salary Cap To Date$7,716,399
Farm Salary Cap Per Days$14,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,892,852
Farm Estimated Season Revenue$2,981,722
Pro Remaining Season Days163
Pro Expenses Per Days$458,623
Pro Estimated Expenses$74,755,549
Farm Remaining Season Days163
Farm Expenses Per Days$16,907
Farm Estimated Expenses$2,755,841
Estimated Season Expenses$77,511,390
Estimated Season Salary Cap$81,516,605
Estimate Under Maximum Salary Cap of $83,500,000$1,983,395
Estimate Over Minimum Salary Cap of $62,200,000 $19,316,605
Current Bank Account$124,579,359
Projected Bank Account$110,942,543

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (5)
-Salary Average Remaining : $7,697,222
Carey Price (1 Way Contract) $8,100,000 (3)
-Salary Average Remaining : $7,335,000
Brent Burns (1 Way Contract) $8,000,000 (4)
-Salary Average Remaining : $7,335,000
Shea Weber (1 Way Contract) $7,857,143 (6)
-Salary Average Remaining : $7,115,079
Jordan Staal (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $5,433,333
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $4,527,778
Gabriel Landeskog (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $4,980,556
Brayden Schenn (1 Way Contract) $4,200,000 (1)
-Salary Average Remaining : $3,712,778
Damon Severson (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $3,749,000
Nick Bjugstad (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $3,622,222
Michael Frolik (1 Way Contract) $3,900,000 (1)
-Salary Average Remaining : $3,622,222
Radko Gudas (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $2,875,139
Casey Cizikas (1 Way Contract) $3,375,000 (3)
-Salary Average Remaining : $3,146,806
Karson Kuhlman (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Craig Anderson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $1,358,333
Markus Granlund (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $1,177,222
Matt Martin (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $1,222,500
Christian Folin (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $996,111
Brendan Leipsic (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $996,111
Tom Pyatt (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $905,556
Emil Johansson (Out of Payroll) $925,000 (2)
-Salary Average Remaining : $837,639
Devon Toews (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $633,889
Total Pro Players22
Salary Commitment
Year 7 : $82,157,143
Year 8 : $54,657,143
Year 9 : $50,932,143
Year 10 : $34,457,143
Salary Average Commitment
Year 7 : $82,422,143
Year 8 : $54,697,143
Year 9 : $51,172,143
Year 10 : $34,597,143
Salary Cap with 1 Way Contract
Year 7 : $82,422,143
Year 8 : $54,697,143
Year 9 : $51,172,143
Year 10 : $34,597,143

Farm Players Salaries

Matt Mangene $99,000 (2)
Salary Average Remaining : $89,650
Cole Schneider $95,000 (2)
Salary Average Remaining : $86,028
Sean Maguire $92,500 (1)
Salary Average Remaining : $83,764
Josh Mahura $91,083 (3)
Salary Average Remaining : $82,481
Cliff Pu $91,083 (3)
Salary Average Remaining : $82,481
Evan Fitzpatrick $91,083 (3)
Salary Average Remaining : $82,481
Darren Archibald $90,000 (2)
Salary Average Remaining : $81,500
Craig Cunningham $90,000 (2)
Salary Average Remaining : $81,500
Julian Melchiori $80,000 (2)
Salary Average Remaining : $72,444
William Pelletier $80,000 (2)
Salary Average Remaining : $72,444
Loic Leduc $80,000 (2)
Salary Average Remaining : $72,444
Colin Campbell $80,000 (2)
Salary Average Remaining : $72,444
Sergei Shumakov $80,000 (2)
Salary Average Remaining : $72,444
Matt Petgrave $79,900 (2)
Salary Average Remaining : $72,354
Dysin Mayo $79,833 (1)
Salary Average Remaining : $72,293
Ethan Werek $75,000 (2)
Salary Average Remaining : $67,917
Jimmy Lodge $75,000 (2)
Salary Average Remaining : $67,917
Jared VanWormer $75,000 (2)
Salary Average Remaining : $67,917
Iiro Pakarinen $75,000 (2)
Salary Average Remaining : $67,917
Mackenzie Skapski $75,000 (2)
Salary Average Remaining : $67,917
Roman Lyubimov $75,000 (2)
Salary Average Remaining : $67,917
John McFarland $75,000 (2)
Salary Average Remaining : $67,917
Kevin Czuczman $75,000 (2)
Salary Average Remaining : $67,917
Andrey Pedan $75,000 (2)
Salary Average Remaining : $67,917
Jack Rodewald $72,500 (1)
Salary Average Remaining : $65,653
Clark Bishop $71,333 (1)
Salary Average Remaining : $64,596
Xavier Ouellet $70,000 (1)
Salary Average Remaining : $63,389
Gerald Mayhew $70,000 (2)
Salary Average Remaining : $63,389
Landon Bow $70,000 (1)
Salary Average Remaining : $63,389
Dillon Simpson $67,500 (1)
Salary Average Remaining : $61,125
Joey LaLeggia $67,500 (1)
Salary Average Remaining : $61,125
Julius Bergman $65,000 (1)
Salary Average Remaining : $58,861
Hudson Elynuik $65,000 (1)
Salary Average Remaining : $58,861
Total Farm Players33
Salary Commitment
Year 7 : $2,593,315
Year 8 : $1,872,149
Year 9 : $273,249
Year 10 : $0
Salary Average Commitment
Year 7 : $2,593,315
Year 8 : $1,872,149
Year 9 : $273,249
Year 10 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5496 - $140 - 5,307 - 96.56%
Level 2: 5000 - $80 - 3,908 - 78.15%
Level 3: 2000 - $50 - 1,540 - 77.02%
Level 4: 4000 - $35 - 3,057 - 76.43%
Luxury : 1000 - $250 - 758 - 75.77%
Total Capacity :17496
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,417 - 70.84%
Farm Level 2: 1000 - $20 - 769 - 76.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left38
Average Attendance - %14,570 - 83.27%
Average Income per Game$1,571,885
Year to Date Revenue$4,715,655
Farm
Home Games Left37
Average Attendance - %2,186 - 72.85%
Average Income per Game$79,250
Year to Date Revenue$316,998

Expense

Pro Players Total Salaries$77,787,727
Pro Players Total Average Salaries$77,787,727
Farm Players Total Salaries$2,814,579
Farm Players Total Average Salaries$2,814,579
Coaches Total Salaries$2,189,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,562,376
Farm Year To Date Expenses$320,180
Pro Salary Cap Per Days$432,154
Pro Salary Cap To Date$7,416,962
Farm Salary Cap Per Days$15,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,731,630
Farm Estimated Season Revenue$2,932,232
Pro Remaining Season Days163
Pro Expenses Per Days$440,708
Pro Estimated Expenses$71,835,404
Farm Remaining Season Days163
Farm Expenses Per Days$19,248
Farm Estimated Expenses$3,137,424
Estimated Season Expenses$74,972,828
Estimated Season Salary Cap$77,858,064
Estimate Under Maximum Salary Cap of $83,500,000$5,641,936
Estimate Over Minimum Salary Cap of $62,200,000 $15,658,064
Current Bank Account$108,916,163
Projected Bank Account$96,607,197

Pro Players Salaries

Jakub Voracek (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $6,338,889
Tuukka Rask (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $6,338,889
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $6,112,500
David Pastrnak (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,659,722
Patrick Marleau (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $5,433,333
Logan Couture (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $5,433,333
William Karlsson (1 Way Contract) $5,900,000 (6)
-Salary Average Remaining : $5,342,778
Jeff Carter (1 Way Contract) $5,272,727 (3)
-Salary Average Remaining : $4,774,747
Mikkel Boedker (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $3,622,222
Justin Braun (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $3,441,111
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $3,395,833
Oskar Sundqvist (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $2,490,278
Matt Nieto (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $1,788,472
Ryan Dzingel (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $1,720,556
Eric Fehr (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Ryan Miller (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $1,358,333
Mirco Mueller (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $1,267,778
Sean Kuraly (1 Way Contract) $1,275,000 (2)
-Salary Average Remaining : $1,154,583
Jake Virtanen (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $1,131,944
Dylan DeMelo (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $815,000
Erik Cernak $890,000 (2)
-Salary Average Remaining : $805,944
Joakim Ryan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $656,528
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 : $135,079
Cameron Gaunce $100,000 (1)
Salary Average Remaining : $90,556
David Warsofsky $95,000 (2)
Salary Average Remaining : $86,028
Dale Weise $95,000 (1)
Salary Average Remaining : $86,028
Michael Brodzinski $92,500 (2)
Salary Average Remaining : $83,764
Kaapo Kahkonen $92,500 (2)
Salary Average Remaining : $83,764
Tyler Parsons $92,500 (2)
Salary Average Remaining : $83,764
Josh Healey $90,000 (1)
Salary Average Remaining : $81,500
Max Jones $86,333 (3)
Salary Average Remaining : $78,180
Vincent LoVerde $85,000 (2)
Salary Average Remaining : $76,972
Tomas Jurco $85,000 (2)
Salary Average Remaining : $76,972
Chris Mueller $85,000 (1)
Salary Average Remaining : $76,972
Lukas Radil $85,000 (2)
Salary Average Remaining : $76,972
Tom McCollum $85,000 (2)
Salary Average Remaining : $76,972
Hayden Verbeek $85,000 (2)
Salary Average Remaining : $76,972
Jeffrey Truchon-Viel $80,000 (2)
Salary Average Remaining : $72,444
Leland Irving $80,000 (1)
Salary Average Remaining : $72,444
Nelson Nogier $77,167 (1)
Salary Average Remaining : $69,879
Byron Froese $75,000 (2)
Salary Average Remaining : $67,917
Andrew Campbell $75,000 (1)
Salary Average Remaining : $67,917
Miles Koules $75,000 (1)
Salary Average Remaining : $67,917
Mark Alt $72,500 (1)
Salary Average Remaining : $65,653
Jonne Tammela $71,037 (2)
Salary Average Remaining : $64,328
Adin Hill $70,875 (1)
Salary Average Remaining : $64,181
Daniel ORegan $70,000 (1)
Salary Average Remaining : $63,389
Tyrell Goulbourne $70,000 (1)
Salary Average Remaining : $63,389
Riley Barber $70,000 (1)
Salary Average Remaining : $63,389
Brad Malone $70,000 (1)
Salary Average Remaining : $63,389
Wacey Hamilton $65,000 (1)
Salary Average Remaining : $58,861
Steve Johnson $65,000 (1)
Salary Average Remaining : $58,861
Jordan Nolan $65,000 (1)
Salary Average Remaining : $58,861
Nathan Walker $65,000 (1)
Salary Average Remaining : $58,861
Anthony Bitetto $65,000 (1)
Salary Average Remaining : $58,861
Cliff Watson $65,000 (1)
Salary Average Remaining : $58,861
John McCarthy $65,000 (1)
Salary Average Remaining : $58,861
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 $84,853,049 $80,851,105 $2,648,895 $18,651,105 213051
Canadiens $61,188,607 $77,083,725 $6,416,275 $14,883,725 243155
Lightning $146,496,778 $82,352,200 $1,147,800 $20,152,200 223355
Maple Leafs $64,038,895 $64,666,190 $18,833,810 $2,466,190 233962
Panthers $72,506,818 $69,551,035 $13,948,965 $7,351,035 233255
Red Wings $59,015,755 $69,905,060 $13,594,940 $7,705,060 253358
Sabres $61,960,289 $74,085,398 $9,414,602 $11,885,398 233356
Senators $81,546,889 $79,696,853 $3,803,147 $17,496,853 233356
Blue Jackets $96,599,984 $71,775,900 $11,724,100 $9,575,900 243559
Capitals $73,683,401 $78,701,946 $4,798,054 $16,501,946 243155
Devils $125,496,023 $66,764,160 $16,735,840 $4,564,160 264167
Flyers $70,592,718 $75,418,526 $8,081,474 $13,218,526 233356
Hurricanes $95,160,315 $81,949,656 $1,550,344 $19,749,656 223153
Islanders $58,704,716 $83,791,522 -$291,522 $21,591,522 223355
Penguins $53,842,989 $72,253,826 $11,246,174 $10,053,826 233356
Rangers $53,274,058 $81,405,256 $2,094,744 $19,205,256 233760
Avalanche $87,264,782 $70,687,498 $12,812,502 $8,487,498 234568
Blackhawks $168,922,703 $83,160,570 $339,430 $20,960,570 204060
Blues $77,897,096 $75,558,552 $7,941,448 $13,358,552 243054
Jets $73,219,294 $84,872,089 -$1,372,089 $22,672,089 293059
Predators $47,554,051 $81,856,668 $1,643,332 $19,656,668 244670
Stars $84,489,500 $80,590,500 $2,909,500 $18,390,500 233558
Wild $122,268,622 $83,253,420 $246,580 $21,053,420 234770
Canucks $117,841,505 $75,359,412 $8,140,588 $13,159,412 214768
Coyotes $112,935,455 $72,033,762 $11,466,238 $9,833,762 233760
Ducks $44,379,895 $77,617,324 $5,882,676 $15,417,324 243761
Flames $90,760,031 $84,298,320 -$798,320 $22,098,320 264066
Golden Knights $64,237,020 $81,189,525 $2,310,475 $18,989,525 244266
Kings $95,810,355 $83,369,520 $130,480 $21,169,520 204767
Oilers $124,579,359 $81,516,605 $1,983,395 $19,316,605 223355
Sharks $108,916,163 $77,858,064 $5,641,936 $15,658,064 223557