Team FinanceLast Update - Saturday, January 25, 2020 at 18:34
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 - 5,386 - 96.78%
Level 2: 5000 - $80 - 4,095 - 81.91%
Level 3: 2000 - $50 - 1,632 - 81.60%
Level 4: 4000 - $35 - 3,170 - 79.26%
Luxury : 1000 - $250 - 810 - 80.95%
Total Capacity :17565
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,543 - 77.13%
Farm Level 2: 1000 - $20 - 772 - 77.23%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left13
Average Attendance - %15,093 - 85.93%
Average Income per Game$1,624,282
Year to Date Revenue$45,479,890
Farm
Home Games Left19
Average Attendance - %2,315 - 77.17%
Average Income per Game$84,867
Year to Date Revenue$1,867,074

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$50,670,049
Farm Year To Date Expenses$1,821,393
Pro Salary Cap Per Days$449,046
Pro Salary Cap To Date$49,149,276
Farm Salary Cap Per Days$14,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,115,663
Farm Estimated Season Revenue$1,612,473
Pro Remaining Season Days70
Pro Expenses Per Days$461,157
Pro Estimated Expenses$32,280,990
Farm Remaining Season Days70
Farm Expenses Per Days$16,810
Farm Estimated Expenses$1,176,700
Estimated Season Expenses$33,457,690
Estimated Season Salary Cap$80,582,496
Estimate Under Maximum Salary Cap of $83,500,000$2,917,504
Estimate Over Minimum Salary Cap of $62,200,000 $18,382,496
Current Bank Account$82,748,945
Projected Bank Account$72,019,391

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $6,700,000 (1)
-Salary Average Remaining : $2,605,556
Brad Marchand (1 Way Contract) $6,100,000 (3)
-Salary Average Remaining : $2,411,111
Filip Forsberg (1 Way Contract) $6,000,000 (5)
-Salary Average Remaining : $2,333,333
Jay Bouwmeester (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
Marc-Andre Fleury (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $2,333,333
Josh Bailey (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Torey Krug (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $1,983,333
Vincent Trocheck (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $2,022,222
Tanner Pearson (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $1,407,778
Brandon Sutter (1 Way Contract) $4,375,000 (3)
-Salary Average Remaining : $1,709,167
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,633,333
Jacob Markstrom (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,400,000
Elias Lindholm (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,166,667
Miro Heiskanen $3,394,166 (3)
-Salary Average Remaining : $1,319,953
Brayden McNabb (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $972,222
Paul Byron (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $738,889
Micheal Ferland (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $777,778
Brad Richardson (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $700,000
Dalton Prout (1 Way Contract) $1,575,000 (1)
-Salary Average Remaining : $612,500
Dan Hamhuis (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Alex DeBrincat $894,166 (2)
-Salary Average Remaining : $347,731
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 : $51,301
Kiefer Sherwood $100,000 (2)
Salary Average Remaining : $38,889
Gabriel Bourque $100,000 (2)
Salary Average Remaining : $38,889
Andreas Martinsen $100,000 (2)
Salary Average Remaining : $38,889
Ethan Prow $100,000 (2)
Salary Average Remaining : $38,889
Kevin Lankinen $100,000 (2)
Salary Average Remaining : $38,889
Ryan Fitzgerald $92,500 (1)
Salary Average Remaining : $35,972
Ryan Collins $92,500 (1)
Salary Average Remaining : $35,972
Nathan Noel $92,500 (2)
Salary Average Remaining : $35,972
Luc Snuggerud $92,500 (1)
Salary Average Remaining : $35,972
Wiley Sherman $92,500 (2)
Salary Average Remaining : $35,972
Jake Walman $92,500 (2)
Salary Average Remaining : $35,972
Anthony Angello $92,500 (2)
Salary Average Remaining : $35,972
Tony Calderone $90,000 (2)
Salary Average Remaining : $35,000
Andrew Agozzino $90,000 (2)
Salary Average Remaining : $35,000
Alex Breton $90,000 (2)
Salary Average Remaining : $35,000
Shane Gersich $85,000 (3)
Salary Average Remaining : $33,056
Joe Cannata $85,000 (1)
Salary Average Remaining : $33,056
Kevin Porter $85,000 (1)
Salary Average Remaining : $33,056
Conor Garland $82,167 (1)
Salary Average Remaining : $31,954
Samuel Laberge $80,000 (1)
Salary Average Remaining : $31,111
Justin Kloos $80,000 (1)
Salary Average Remaining : $31,111
Chase De Leo $75,000 (1)
Salary Average Remaining : $29,167
Calvin Thurkauf $71,500 (2)
Salary Average Remaining : $27,806
Seth Griffith $70,000 (1)
Salary Average Remaining : $27,222
Alexandre Carrier $69,167 (1)
Salary Average Remaining : $26,898
Joe Hicketts $63,500 (1)
Salary Average Remaining : $24,694
Emil Larmi $45,000 (1)
Salary Average Remaining : $17,500
Eero Kilpelainen $45,000 (1)
Salary Average Remaining : $17,500
Greger Hanson $45,000 (1)
Salary Average Remaining : $17,500
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 - 5,405 - 65.33%
Level 2: 6000 - $80 - 3,986 - 66.44%
Level 3: 2000 - $50 - 1,600 - 79.98%
Level 4: 4000 - $35 - 3,133 - 78.33%
Luxury : 1000 - $250 - 794 - 79.35%
Total Capacity :21273
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,591 - 79.55%
Farm Level 2: 1000 - $20 - 786 - 78.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %14,917 - 70.12%
Average Income per Game$1,609,922
Year to Date Revenue$41,857,982
Farm
Home Games Left19
Average Attendance - %2,377 - 79.23%
Average Income per Game$87,296
Year to Date Revenue$1,920,512

Expense

Pro Players Total Salaries$78,119,167
Pro Players Total Average Salaries$80,156,667
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$47,633,516
Farm Year To Date Expenses$2,036,875
Pro Salary Cap Per Days$445,315
Pro Salary Cap To Date$46,415,344
Farm Salary Cap Per Days$13,915
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,148,836
Farm Estimated Season Revenue$1,658,624
Pro Remaining Season Days70
Pro Expenses Per Days$443,718
Pro Estimated Expenses$31,060,260
Farm Remaining Season Days70
Farm Expenses Per Days$19,470
Farm Estimated Expenses$1,362,900
Estimated Season Expenses$32,423,160
Estimated Season Salary Cap$77,587,394
Estimate Under Maximum Salary Cap of $83,500,000$5,912,606
Estimate Over Minimum Salary Cap of $62,200,000 $15,387,394
Current Bank Account$56,244,049
Projected Bank Account$49,628,349

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (3)
-Salary Average Remaining : $3,500,000
Sergei Bobrovsky (1 Way Contract) $7,500,000 (3)
-Salary Average Remaining : $2,916,667
Johnny Gaudreau (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $2,722,222
Mikko Koivu (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,722,222
Alex Goligoski (1 Way Contract) $5,475,000 (2)
-Salary Average Remaining : $2,138,889
Michael Matheson (1 Way Contract) $4,875,000 (6)
-Salary Average Remaining : $1,895,833
Jake Muzzin (1 Way Contract) $4,250,000 (3)
-Salary Average Remaining : $1,652,778
Marco Scandella (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,560,417
Elias Pettersson $3,775,000 (3)
-Salary Average Remaining : $1,468,056
Cody Eakin (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $1,370,833
Matt Read (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $972,222
Frank Vatrano (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $1,011,111
Andrej Sekera (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,625,000
-Salary Average Remaining : $1,020,833
Connor Brown (1 Way Contract) $2,100,000 (1)
-Salary Average Remaining : $816,667
Derek Forbort (1 Way Contract) $2,000,000 (5)
-Salary Average Remaining : $1,166,667
Mike Reilly (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Cam Talbot (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Jared McCann (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Alexander Kerfoot $1,137,500 (1)
-Salary Average Remaining : $442,361
Anthony Beauvillier $1,106,667 (1)
-Salary Average Remaining : $430,371
Andrew Copp (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Artturi Lehkonen $925,000 (1)
-Salary Average Remaining : $359,722
Slater Koekkoek (1 Way Contract) $925,000 (1)
-Salary Average Remaining : $359,722
Charles Hudon (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $311,111
Dominik Simon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Total Pro Players25
Salary Commitment
Year 7 : $78,119,167
Year 8 : $53,875,000
Year 9 : $41,900,000
Year 10 : $15,375,000
Salary Average Commitment
Year 7 : $80,156,667
Year 8 : $54,050,000
Year 9 : $42,025,000
Year 10 : $14,875,000
Salary Cap with 1 Way Contract
Year 7 : $80,156,667
Year 8 : $54,050,000
Year 9 : $42,025,000
Year 10 : $14,875,000

Farm Players Salaries

Jack Roslovic $110,667 (1)
Salary Average Remaining : $43,037
Noah Juulsen $106,333 (2)
Salary Average Remaining : $41,352
Lane Pederson $95,000 (1)
Salary Average Remaining : $36,944
Roope Hintz $92,500 (2)
Salary Average Remaining : $35,972
Linus Olund $92,500 (3)
Salary Average Remaining : $35,972
Cameron Hughes $92,500 (2)
Salary Average Remaining : $35,972
Jeremy Bracco $92,500 (2)
Salary Average Remaining : $35,972
Sami Niku $91,667 (2)
Salary Average Remaining : $35,648
Vitaly Abramov $88,000 (3)
Salary Average Remaining : $34,222
Victor Mete $87,000 (2)
Salary Average Remaining : $33,833
Gustav Bouramman $80,667 (3)
Salary Average Remaining : $31,370
Andrew Mangiapane $80,000 (1)
Salary Average Remaining : $31,111
Paul Postma $75,000 (1)
Salary Average Remaining : $29,167
Tyler Sikura $75,000 (2)
Salary Average Remaining : $29,167
Vaclav Karabacek $75,000 (2)
Salary Average Remaining : $29,167
Lukas Bengtsson $75,000 (2)
Salary Average Remaining : $29,167
Jake Lucchini $75,000 (2)
Salary Average Remaining : $29,167
Colton Saucerman $75,000 (1)
Salary Average Remaining : $29,167
Chad Johnson $75,000 (1)
Salary Average Remaining : $29,167
Kyle Cumiskey $75,000 (1)
Salary Average Remaining : $29,167
Matiss Kivlenieks $75,000 (1)
Salary Average Remaining : $29,167
Phelix Martineau $75,000 (1)
Salary Average Remaining : $29,167
Matthew Phillips $75,000 (3)
Salary Average Remaining : $29,167
Will ONeill $75,000 (1)
Salary Average Remaining : $29,167
Petteri Lindbohm $75,000 (1)
Salary Average Remaining : $29,167
Michael McNiven $70,333 (2)
Salary Average Remaining : $27,352
Jarred Tinordi $70,000 (2)
Salary Average Remaining : $27,222
Tyler Graovac $70,000 (1)
Salary Average Remaining : $27,222
Alex Belzile $70,000 (1)
Salary Average Remaining : $27,222
Cole Bardreau $70,000 (2)
Salary Average Remaining : $27,222
Andrew Poturalski $70,000 (1)
Salary Average Remaining : $27,222
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 - 5,488 - 70.74%
Level 2: 5000 - $80 - 4,270 - 85.41%
Level 3: 2000 - $50 - 1,666 - 83.31%
Level 4: 4000 - $35 - 3,307 - 82.67%
Luxury : 1000 - $250 - 848 - 84.84%
Total Capacity :19758
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,555 - 77.74%
Farm Level 2: 1000 - $20 - 796 - 79.61%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %15,579 - 78.85%
Average Income per Game$1,673,160
Year to Date Revenue$40,155,837
Farm
Home Games Left17
Average Attendance - %2,351 - 78.37%
Average Income per Game$85,929
Year to Date Revenue$2,062,302

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$50,435,625
Farm Year To Date Expenses$1,938,764
Pro Salary Cap Per Days$457,165
Pro Salary Cap To Date$50,356,205
Farm Salary Cap Per Days$15,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,443,718
Farm Estimated Season Revenue$1,460,797
Pro Remaining Season Days70
Pro Expenses Per Days$457,887
Pro Estimated Expenses$32,052,090
Farm Remaining Season Days70
Farm Expenses Per Days$17,687
Farm Estimated Expenses$1,238,090
Estimated Season Expenses$33,290,180
Estimated Season Salary Cap$82,357,755
Estimate Under Maximum Salary Cap of $83,500,000$1,142,245
Estimate Over Minimum Salary Cap of $62,200,000 $20,157,755
Current Bank Account$142,516,369
Projected Bank Account$139,130,704

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (6)
-Salary Average Remaining : $3,500,000
Steven Stamkos (1 Way Contract) $8,250,000 (3)
-Salary Average Remaining : $3,208,333
Victor Hedman (1 Way Contract) $7,700,000 (4)
-Salary Average Remaining : $3,072,222
Ryan McDonagh (1 Way Contract) $6,750,000 (6)
-Salary Average Remaining : $2,625,000
Andrei Vasilevskiy (1 Way Contract) $6,300,000 (5)
-Salary Average Remaining : $2,527,778
Nikita Kucherov (1 Way Contract) $4,900,000 (3)
-Salary Average Remaining : $1,944,444
Jeff Petry (1 Way Contract) $4,875,000 (2)
-Salary Average Remaining : $1,895,833
Tyler Johnson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,652,778
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,652,778
Alex Killorn (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $1,458,333
J.T. Miller (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,263,889
Ron Hainsey (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Colton Sissons (1 Way Contract) $2,857,143 (6)
-Salary Average Remaining : $1,111,111
Trevor van Riemsdyk (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $972,222
Louis Domingue (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $700,000
Cedric Paquette (1 Way Contract) $1,650,000 (2)
-Salary Average Remaining : $641,667
Alex Tuch $1,350,000 (1)
-Salary Average Remaining : $525,000
Matthew Peca (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $505,556
Travis Sanheim $1,263,333 (1)
-Salary Average Remaining : $491,296
Yanni Gourde (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $427,778
Brayden Point $919,167 (1)
-Salary Average Remaining : $357,454
Tucker Poolman (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $301,389
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 : $38,889
Tanner Fritz $100,000 (2)
Salary Average Remaining : $38,889
Luke Witkowski $100,000 (2)
Salary Average Remaining : $38,889
Zach Redmond $100,000 (2)
Salary Average Remaining : $38,889
Greg McKegg $100,000 (2)
Salary Average Remaining : $38,889
Cory Conacher $100,000 (1)
Salary Average Remaining : $38,889
Jared Coreau $100,000 (2)
Salary Average Remaining : $38,889
Eddie Pasquale $100,000 (2)
Salary Average Remaining : $38,889
Zane McIntyre $100,000 (2)
Salary Average Remaining : $38,889
Alexander Volkov $92,500 (2)
Salary Average Remaining : $35,972
Ross Colton $92,500 (2)
Salary Average Remaining : $35,972
Nolan Stevens $92,500 (2)
Salary Average Remaining : $35,972
Mathieu Joseph $91,083 (2)
Salary Average Remaining : $35,421
Nathan Bastian $90,500 (2)
Salary Average Remaining : $35,194
Steve Whitney $90,000 (1)
Salary Average Remaining : $35,000
Robbie Payne $90,000 (1)
Salary Average Remaining : $35,000
Dominik Masin $86,417 (1)
Salary Average Remaining : $33,606
Tyler Vesel $85,000 (1)
Salary Average Remaining : $33,056
Spencer Watson $80,833 (2)
Salary Average Remaining : $31,435
Otto Somppi $80,000 (3)
Salary Average Remaining : $31,111
Radel Fazleev $74,750 (1)
Salary Average Remaining : $29,069
Dakota Mermis $70,000 (1)
Salary Average Remaining : $27,222
Dan Renouf $70,000 (2)
Salary Average Remaining : $27,222
Daniel Walcott $70,000 (1)
Salary Average Remaining : $27,222
Danick Martel $70,000 (1)
Salary Average Remaining : $27,222
Ashton Sautner $67,500 (1)
Salary Average Remaining : $26,250
Tanner Richard $65,000 (1)
Salary Average Remaining : $25,278
Nikita Tryamkin $65,000 (1)
Salary Average Remaining : $25,278
Nikita Nesterov $65,000 (1)
Salary Average Remaining : $25,278
Adam Wilcox $65,000 (1)
Salary Average Remaining : $25,278
Chris Carlisle $65,000 (1)
Salary Average Remaining : $25,278
Nikita Scherbak $65,000 (1)
Salary Average Remaining : $25,278
Matthew Lane $50,000 (1)
Salary Average Remaining : $19,444
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 - 5,073 - 69.49%
Level 2: 5000 - $80 - 3,820 - 76.39%
Level 3: 2000 - $50 - 1,541 - 77.04%
Level 4: 4000 - $35 - 3,074 - 76.85%
Luxury : 1000 - $250 - 780 - 77.96%
Total Capacity :19300
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,557 - 77.84%
Farm Level 2: 1000 - $20 - 802 - 80.21%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %14,287 - 74.02%
Average Income per Game$1,534,828
Year to Date Revenue$38,370,709
Farm
Home Games Left17
Average Attendance - %2,359 - 78.63%
Average Income per Game$86,146
Year to Date Revenue$2,067,494

Expense

Pro Players Total Salaries$63,799,166
Pro Players Total Average Salaries$63,179,999
Farm Players Total Salaries$3,253,167
Farm Players Total Average Salaries$3,253,167
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,432,312
Farm Year To Date Expenses$2,407,108
Pro Salary Cap Per Days$351,000
Pro Salary Cap To Date$39,154,561
Farm Salary Cap Per Days$18,073
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,557,254
Farm Estimated Season Revenue$1,464,475
Pro Remaining Season Days70
Pro Expenses Per Days$361,106
Pro Estimated Expenses$25,277,420
Farm Remaining Season Days70
Farm Expenses Per Days$21,406
Farm Estimated Expenses$1,498,420
Estimated Season Expenses$26,775,840
Estimated Season Salary Cap$63,724,561
Estimate Under Maximum Salary Cap of $83,500,000$19,775,439
Estimate Over Minimum Salary Cap of $62,200,000 $1,524,561
Current Bank Account$60,235,576
Projected Bank Account$59,481,465

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,400,000 (4)
-Salary Average Remaining : $2,916,667
Nikita Zaitsev (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Morgan Rielly (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $1,944,444
Brooks Orpik (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,944,444
Nazem Kadri (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $1,863,426
Alex Galchenyuk (1 Way Contract) $4,900,000 (1)
-Salary Average Remaining : $1,905,556
Evgeni Dadonov (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Dylan Strome $3,338,333 (2)
-Salary Average Remaining : $1,298,241
Joonas Donskoi (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,166,667
Neal Pionk (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,166,667
Ondrej Kase (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $1,011,111
Curtis McElhinney (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $875,000
Zach Aston-Reese (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $875,000
Brian Elliott (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Zemgus Girgensons (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $622,222
Josh Leivo (Out of Payroll) $1,500,000 (1)
-Salary Average Remaining : $583,333
Chad Ruhwedel (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $466,667
Samuel Girard $935,833 (2)
-Salary Average Remaining : $359,722
Andreas Johnsson $925,000 (1)
-Salary Average Remaining : $359,722
Trevor Moore (1 Way Contract) $775,000 (2)
-Salary Average Remaining : $301,389
Charlie Lindgren (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $291,667
Sam Carrick (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Justin Holl (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $262,500
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 : $67,829
Ryan Donato $135,000 (1)
Salary Average Remaining : $52,500
Timothy Liljegren $129,417 (2)
Salary Average Remaining : $50,329
German Rubtsov (Out of Payroll) $110,667 (3)
Salary Average Remaining : $43,037
Christian Fischer $107,583 (1)
Salary Average Remaining : $41,838
Matt Hunwick $100,000 (2)
Salary Average Remaining : $38,889
Jonathan Dahlen $92,500 (3)
Salary Average Remaining : $35,972
Andreas Englund $92,500 (1)
Salary Average Remaining : $35,972
Maxime Comtois $92,500 (3)
Salary Average Remaining : $35,972
Ville Husso $92,500 (1)
Salary Average Remaining : $35,972
Joni Tuulola $92,500 (2)
Salary Average Remaining : $35,972
Andrew Nielsen $92,167 (1)
Salary Average Remaining : $35,843
Nick Shore $90,000 (2)
Salary Average Remaining : $35,000
Kevin Klein $90,000 (1)
Salary Average Remaining : $35,000
Jacob Larsson $89,417 (2)
Salary Average Remaining : $34,773
Rasmus Andersson $86,333 (1)
Salary Average Remaining : $33,574
Nic Hague $86,333 (3)
Salary Average Remaining : $33,574
Axel Jonsson-Fjallby $86,000 (3)
Salary Average Remaining : $33,444
Igor Ozhiganov $85,000 (1)
Salary Average Remaining : $33,056
Dmytro Timashov $83,500 (1)
Salary Average Remaining : $32,472
Dmitry Sokolov $83,000 (3)
Salary Average Remaining : $32,278
Wade Megan $80,000 (1)
Salary Average Remaining : $31,111
Oleg Yevenko $80,000 (1)
Salary Average Remaining : $31,111
Josh Jooris $80,000 (1)
Salary Average Remaining : $31,111
Maxim Noreau $75,000 (1)
Salary Average Remaining : $29,167
Anthony Greco $70,000 (1)
Salary Average Remaining : $27,222
Quinton Howden $70,000 (2)
Salary Average Remaining : $27,222
Pierre-Cedric Labrie $70,000 (1)
Salary Average Remaining : $27,222
Luke Esposito $70,000 (1)
Salary Average Remaining : $27,222
Daniel Taylor $70,000 (1)
Salary Average Remaining : $27,222
Luc-Olivier Blain $70,000 (1)
Salary Average Remaining : $27,222
Joona Voutilainen $70,000 (1)
Salary Average Remaining : $27,222
Derrick Pouliot $70,000 (1)
Salary Average Remaining : $27,222
Carter Verhaeghe $70,000 (1)
Salary Average Remaining : $27,222
Andreas Borgman $70,000 (1)
Salary Average Remaining : $27,222
Antoine Bibeau $67,500 (1)
Salary Average Remaining : $26,250
Nikita Popugaev $65,000 (1)
Salary Average Remaining : $25,278
Charles-David Beaudoin $65,000 (1)
Salary Average Remaining : $25,278
Chet Pickard $60,000 (1)
Salary Average Remaining : $23,333
Total Farm Players39
Salary Commitment
Year 7 : $3,363,834
Year 8 : $1,296,751
Year 9 : $725,417
Year 10 : $0
Salary Average Commitment
Year 7 : $3,363,834
Year 8 : $1,296,751
Year 9 : $725,417
Year 10 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 7250 - $135 - 5,298 - 73.08%
Level 2: 5000 - $78 - 4,015 - 80.29%
Level 3: 2000 - $45 - 1,632 - 81.58%
Level 4: 4000 - $28 - 3,191 - 79.77%
Luxury : 1000 - $235 - 827 - 82.74%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,576 - 78.79%
Farm Level 2: 1000 - $20 - 785 - 78.45%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %14,963 - 77.73%
Average Income per Game$1,605,428
Year to Date Revenue$41,741,116
Farm
Home Games Left14
Average Attendance - %2,360 - 78.68%
Average Income per Game$86,599
Year to Date Revenue$2,338,160

Expense

Pro Players Total Salaries$73,075,832
Pro Players Total Average Salaries$73,562,499
Farm Players Total Salaries$2,609,749
Farm Players Total Average Salaries$2,609,749
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$2,312,500
Pro Year To Date Expenses$43,681,120
Farm Year To Date Expenses$1,825,764
Pro Salary Cap Per Days$408,681
Pro Salary Cap To Date$42,867,232
Farm Salary Cap Per Days$14,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,081,413
Farm Estimated Season Revenue$1,212,379
Pro Remaining Season Days70
Pro Expenses Per Days$412,921
Pro Estimated Expenses$28,904,470
Farm Remaining Season Days70
Farm Expenses Per Days$16,999
Farm Estimated Expenses$1,189,930
Estimated Season Expenses$30,094,400
Estimated Season Salary Cap$73,787,402
Estimate Under Maximum Salary Cap of $83,500,000$9,712,598
Estimate Over Minimum Salary Cap of $62,200,000 $11,587,402
Current Bank Account$73,020,558
Projected Bank Account$68,219,950

Pro Players Salaries

David Krejci (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $2,761,111
Aaron Ekblad (1 Way Contract) $6,500,000 (5)
-Salary Average Remaining : $2,722,222
Eric Staal (1 Way Contract) $6,100,000 (1)
-Salary Average Remaining : $2,391,667
Patric Hornqvist (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,847,222
Johnny Boychuk (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,138,889
Ben Bishop (1 Way Contract) $4,916,666 (4)
-Salary Average Remaining : $1,912,037
Roman Josi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,555,556
Craig Smith (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,450,556
Oscar Klefbom (1 Way Contract) $3,700,000 (3)
-Salary Average Remaining : $1,415,556
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $1,283,333
Ryan Strome (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,195,833
Michael Hutchinson (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Matt Hendricks (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Kevan Miller (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $1,069,444
David Schlemko (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $764,815
Jujhar Khaira (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $631,944
Nic Dowd (1 Way Contract) $1,640,000 (1)
-Salary Average Remaining : $637,778
MacKenzie Weegar (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $622,222
Robert Hagg (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $447,222
Oskar Lindblom $1,137,500 (2)
-Salary Average Remaining : $442,361
Travis Konecny $1,106,666 (1)
-Salary Average Remaining : $430,370
Cam Ward $1,000,000 (1)
-Salary Average Remaining : $388,889
Steven Santini $925,000 (1)
-Salary Average Remaining : $359,722
Total Pro Players23
Salary Commitment
Year 7 : $73,075,832
Year 8 : $25,504,166
Year 9 : $19,016,666
Year 10 : $12,416,666
Salary Average Commitment
Year 7 : $73,562,499
Year 8 : $24,710,833
Year 9 : $18,306,666
Year 10 : $11,916,666
Salary Cap with 1 Way Contract
Year 7 : $73,562,499
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 : $39,861
Blake Speers $93,583 (2)
Salary Average Remaining : $36,394
Brandon Hickey $92,500 (2)
Salary Average Remaining : $35,972
Lukas Jasek $92,500 (3)
Salary Average Remaining : $35,972
Mike Downing $92,500 (1)
Salary Average Remaining : $35,972
Carsen Twarynski $92,500 (3)
Salary Average Remaining : $35,972
Kyle Wood $92,500 (1)
Salary Average Remaining : $35,972
Rourke Chartier $88,833 (1)
Salary Average Remaining : $34,546
Pascal Laberge $86,333 (3)
Salary Average Remaining : $33,574
Parker Wotherspoon $85,500 (2)
Salary Average Remaining : $33,250
Colten Teubert $85,000 (2)
Salary Average Remaining : $33,056
Cody Bass $85,000 (2)
Salary Average Remaining : $33,056
Andrew Bodnarchuk $80,000 (2)
Salary Average Remaining : $31,111
Antti Lehtonen $80,000 (1)
Salary Average Remaining : $31,111
Jim O Brien $80,000 (2)
Salary Average Remaining : $31,111
Ryan White $75,000 (2)
Salary Average Remaining : $29,167
Alex Grant $75,000 (2)
Salary Average Remaining : $29,167
Adam Comrie $75,000 (2)
Salary Average Remaining : $29,167
Jakub Stepanek $75,000 (1)
Salary Average Remaining : $29,167
Jonas Gustavsson $75,000 (2)
Salary Average Remaining : $29,167
Jakub Sedlacek $75,000 (1)
Salary Average Remaining : $29,167
Ondrej Vala $70,167 (3)
Salary Average Remaining : $27,287
Logan Shaw $70,000 (1)
Salary Average Remaining : $27,222
Nick Sorkin $70,000 (2)
Salary Average Remaining : $27,222
Spencer Abbott $70,000 (1)
Salary Average Remaining : $27,222
Sam Warning $70,000 (1)
Salary Average Remaining : $27,222
Kyle Rau $70,000 (1)
Salary Average Remaining : $27,222
Joseph Blandisi $70,000 (1)
Salary Average Remaining : $27,222
Jean Dupuy $70,000 (1)
Salary Average Remaining : $27,222
Philip McRae $70,000 (1)
Salary Average Remaining : $27,222
Philippe Myers $67,833 (2)
Salary Average Remaining : $26,380
Josh Brown $67,500 (1)
Salary Average Remaining : $26,250
Nikita Soshnikov $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players33
Salary Commitment
Year 7 : $2,609,749
Year 8 : $1,380,916
Year 9 : $341,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,609,749
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 - 5,219 - 65.24%
Level 2: 5000 - $80 - 3,964 - 79.29%
Level 3: 2000 - $50 - 1,586 - 79.30%
Level 4: 4000 - $35 - 3,104 - 77.60%
Luxury : 1000 - $250 - 792 - 79.18%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,576 - 78.79%
Farm Level 2: 1000 - $20 - 794 - 79.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %14,665 - 73.33%
Average Income per Game$1,577,115
Year to Date Revenue$41,005,002
Farm
Home Games Left16
Average Attendance - %2,370 - 79.00%
Average Income per Game$86,808
Year to Date Revenue$2,170,190

Expense

Pro Players Total Salaries$63,243,333
Pro Players Total Average Salaries$61,560,000
Farm Players Total Salaries$2,563,083
Farm Players Total Average Salaries$2,543,083
Coaches Total Salaries$2,016,000
Luxury Taxe Total$0
Special Salary Cap Value$7,370,000
Pro Year To Date Expenses$38,652,544
Farm Year To Date Expenses$1,736,991
Pro Salary Cap Per Days$342,000
Pro Salary Cap To Date$36,254,300
Farm Salary Cap Per Days$13,684
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,656,732
Farm Estimated Season Revenue$1,388,922
Pro Remaining Season Days70
Pro Expenses Per Days$360,052
Pro Estimated Expenses$25,203,640
Farm Remaining Season Days70
Farm Expenses Per Days$16,739
Farm Estimated Expenses$1,171,730
Estimated Season Expenses$26,375,370
Estimated Season Salary Cap$67,564,300
Estimate Under Maximum Salary Cap of $83,500,000$15,935,700
Estimate Over Minimum Salary Cap of $62,200,000 $5,364,300
Current Bank Account$63,228,360
Projected Bank Account$61,898,644

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $2,527,778
Petr Mrazek (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $1,915,278
Jimmy Howard (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $1,983,333
Danny DeKeyser (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,717,593
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $1,571,759
Jonathan Ericsson (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,587,963
Tomas Tatar (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,380,556
Anthony Mantha (1 Way Contract) $3,300,000 (1)
-Salary Average Remaining : $1,283,333
Darnell Nurse (1 Way Contract) $3,200,000 (1)
-Salary Average Remaining : $1,244,444
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Mattias Janmark (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Vladislav Namestnikov (1 Way Contract) $2,200,000 (2)
-Salary Average Remaining : $777,778
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $784,259
Matthew Tkachuk $1,775,000 (1)
-Salary Average Remaining : $690,278
Ivan Provorov $1,744,167 (1)
-Salary Average Remaining : $678,287
Michael Rasmussen $1,710,833 (3)
-Salary Average Remaining : $665,324
Alexey Marchenko (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,433,333
-Salary Average Remaining : $557,407
Tyler Bertuzzi (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $544,444
Korbinian Holzer (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Filip Hronek $913,333 (2)
-Salary Average Remaining : $355,185
Nikolay Goldobin (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $350,000
Markus Hannikainen (1 Way Contract) $850,000 (1)
-Salary Average Remaining : $311,111
Vladislav Kamenev $750,000 (1)
-Salary Average Remaining : $291,667
Martin Frk $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players24
Salary Commitment
Year 7 : $63,243,333
Year 8 : $4,824,166
Year 9 : $1,710,833
Year 10 : $0
Salary Average Commitment
Year 7 : $61,560,000
Year 8 : $4,624,166
Year 9 : $1,710,833
Year 10 : $0
Salary Cap with 1 Way Contract
Year 7 : $61,560,000
Year 8 : $4,624,166
Year 9 : $1,710,833
Year 10 : $0

Farm Players Salaries

Evgeny Svechnikov $107,583 (1)
Salary Average Remaining : $41,838
Stanislav Galiev $100,000 (2)
Salary Average Remaining : $38,889
Andrei Markov $100,000 (2)
Salary Average Remaining : $38,889
Vili Saarijarvi $93,000 (2)
Salary Average Remaining : $36,167
Maxim Letunov $92,500 (2)
Salary Average Remaining : $35,972
Viktor Svedberg $90,000 (2)
Salary Average Remaining : $35,000
Anders Lindback $90,000 (2)
Salary Average Remaining : $35,000
Brendan Guhle $88,833 (2)
Salary Average Remaining : $34,546
Zach Nastasiuk $87,167 (2)
Salary Average Remaining : $33,898
Ben Sexton (Out of Payroll) $80,000 (2)
Salary Average Remaining : $31,111
Taylor Doherty $80,000 (2)
Salary Average Remaining : $31,111
Ben Meisner $80,000 (2)
Salary Average Remaining : $31,111
Atte Engren $80,000 (2)
Salary Average Remaining : $31,111
Angus Redmond $80,000 (2)
Salary Average Remaining : $31,111
Max Friberg $79,000 (2)
Salary Average Remaining : $30,722
Brenden Kichton $75,000 (2)
Salary Average Remaining : $29,167
Alex Krushelnyski $70,000 (2)
Salary Average Remaining : $27,222
Alexander Burmistrov $70,000 (2)
Salary Average Remaining : $27,222
Christoph Bertschy $70,000 (2)
Salary Average Remaining : $27,222
Adam Krause $70,000 (2)
Salary Average Remaining : $27,222
Jason Akeson $70,000 (2)
Salary Average Remaining : $27,222
Sam Henley $70,000 (2)
Salary Average Remaining : $27,222
Viktor Loov $70,000 (2)
Salary Average Remaining : $27,222
Zack Stortini $70,000 (2)
Salary Average Remaining : $27,222
Dustin Gazley $70,000 (2)
Salary Average Remaining : $27,222
Kirill Gotovets (Out of Payroll) $70,000 (2)
Salary Average Remaining : $27,222
Teemu Pulkkinen $70,000 (2)
Salary Average Remaining : $27,222
Sergey Kalinin $70,000 (2)
Salary Average Remaining : $27,222
Nail Yakupov $65,000 (1)
Salary Average Remaining : $25,278
Dmitrij Jaskin $65,000 (1)
Salary Average Remaining : $25,278
Jake Paterson $65,000 (1)
Salary Average Remaining : $25,278
James de Haas $65,000 (1)
Salary Average Remaining : $25,278
Tomas Hyka $65,000 (1)
Salary Average Remaining : $25,278
Ryan Kujawinski $65,000 (1)
Salary Average Remaining : $17,500
Total Farm Players34
Salary Commitment
Year 7 : $2,633,083
Year 8 : $2,135,500
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,613,083
Year 8 : $2,135,500
Year 9 : $0
Year 10 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6690 - $140 - 5,343 - 79.87%
Level 2: 5000 - $80 - 3,969 - 79.37%
Level 3: 2000 - $50 - 1,596 - 79.81%
Level 4: 4000 - $35 - 3,202 - 80.05%
Luxury : 1000 - $250 - 837 - 83.69%
Total Capacity :18690
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,614 - 80.68%
Farm Level 2: 1000 - $20 - 799 - 79.91%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left18
Average Attendance - %14,947 - 79.97%
Average Income per Game$1,613,356
Year to Date Revenue$37,107,177
Farm
Home Games Left15
Average Attendance - %2,413 - 80.42%
Average Income per Game$88,577
Year to Date Revenue$2,303,004

Expense

Pro Players Total Salaries$76,754,999
Pro Players Total Average Salaries$75,654,999
Farm Players Total Salaries$2,680,333
Farm Players Total Average Salaries$2,680,333
Coaches Total Salaries$1,925,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,345,538
Farm Year To Date Expenses$1,955,842
Pro Salary Cap Per Days$420,306
Pro Salary Cap To Date$45,268,953
Farm Salary Cap Per Days$14,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,040,399
Farm Estimated Season Revenue$1,328,656
Pro Remaining Season Days70
Pro Expenses Per Days$434,333
Pro Estimated Expenses$30,403,310
Farm Remaining Season Days70
Farm Expenses Per Days$17,669
Farm Estimated Expenses$1,236,830
Estimated Season Expenses$31,640,140
Estimated Season Salary Cap$74,690,373
Estimate Under Maximum Salary Cap of $83,500,000$8,809,627
Estimate Over Minimum Salary Cap of $62,200,000 $12,490,373
Current Bank Account$53,063,710
Projected Bank Account$51,792,625

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (6)
-Salary Average Remaining : $3,888,889
Paul Stastny (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $2,722,222
Matt Niskanen (1 Way Contract) $6,700,000 (2)
-Salary Average Remaining : $2,605,556
Nate Schmidt (1 Way Contract) $5,950,000 (6)
-Salary Average Remaining : $2,313,889
Rasmus Ristolainen (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,944,444
Thomas Vanek (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $1,847,222
Charlie Coyle (1 Way Contract) $4,250,000 (1)
-Salary Average Remaining : $1,244,444
David Perron (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,555,556
Sam Reinhart (1 Way Contract) $3,650,000 (1)
-Salary Average Remaining : $1,419,444
Patrik Laine $3,575,000 (1)
-Salary Average Remaining : $1,390,278
Sven Baertschi (1 Way Contract) $3,366,666 (2)
-Salary Average Remaining : $1,309,259
Mark Pysyk (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $1,050,000
Tomas Plekanec (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $2,300,000
-Salary Average Remaining : $894,444
Connor Hellebuyck (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $875,000
Roman Polak (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $680,556
Oscar Lindberg (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $661,111
Jake McCabe (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $622,222
Tim Schaller (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Jason Pominville (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
MacKenzie Blackwood $913,333 (1)
-Salary Average Remaining : $355,185
Warren Foegele $800,000 (2)
-Salary Average Remaining : $311,111
Evan Rodrigues $750,000 (1)
-Salary Average Remaining : $291,667
Yannick Weber (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players23
Salary Commitment
Year 7 : $76,754,999
Year 8 : $40,116,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Average Commitment
Year 7 : $75,654,999
Year 8 : $40,116,666
Year 9 : $26,950,000
Year 10 : $15,950,000
Salary Cap with 1 Way Contract
Year 7 : $75,654,999
Year 8 : $40,116,666
Year 9 : $26,950,000
Year 10 : $15,950,000

Farm Players Salaries

Olli Juolevi $191,333 (3)
Salary Average Remaining : $74,407
Andy Andreoff $95,000 (2)
Salary Average Remaining : $36,944
Brandon Davidson $95,000 (2)
Salary Average Remaining : $36,944
Otto Koivula $92,500 (3)
Salary Average Remaining : $35,972
Mason Shaw $92,500 (3)
Salary Average Remaining : $35,972
Samuel Montembeault $92,500 (2)
Salary Average Remaining : $35,972
Calvin Petersen $92,500 (1)
Salary Average Remaining : $35,972
Sean Malone $92,500 (1)
Salary Average Remaining : $35,972
Joonas Lyytinen $90,000 (1)
Salary Average Remaining : $35,000
Jimmy Hayes $90,000 (1)
Salary Average Remaining : $35,000
Jordan Schroeder $80,000 (1)
Salary Average Remaining : $31,111
Connor Bunnaman $79,000 (3)
Salary Average Remaining : $30,722
Austin Fyten $75,000 (2)
Salary Average Remaining : $29,167
Hubert Labrie $75,000 (2)
Salary Average Remaining : $29,167
Max McCormick $75,000 (2)
Salary Average Remaining : $29,167
Brandon Burlon $75,000 (1)
Salary Average Remaining : $29,167
Felix Girard $75,000 (2)
Salary Average Remaining : $29,167
Zach Trotman $75,000 (1)
Salary Average Remaining : $29,167
Rod Pelley $75,000 (1)
Salary Average Remaining : $29,167
Anthony Peluso $75,000 (2)
Salary Average Remaining : $29,167
Colin Greening $75,000 (1)
Salary Average Remaining : $29,167
David Ullstrom $75,000 (1)
Salary Average Remaining : $29,167
Travis Barron $74,167 (3)
Salary Average Remaining : $28,843
Chaz Reddekopp $73,333 (3)
Salary Average Remaining : $28,519
Harri Sateri $70,000 (1)
Salary Average Remaining : $27,222
Justin Bailey $70,000 (1)
Salary Average Remaining : $27,222
Paul Thompson $67,500 (1)
Salary Average Remaining : $26,250
Nick Schneider $67,500 (3)
Salary Average Remaining : $26,250
Mark McNeill $65,000 (1)
Salary Average Remaining : $25,278
Jacob Cederholm $65,000 (1)
Salary Average Remaining : $25,278
Nick Baptiste $65,000 (1)
Salary Average Remaining : $25,278
Nikita Jevpalovs $65,000 (1)
Salary Average Remaining : $25,278
Maxim Lamarche $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players33
Salary Commitment
Year 7 : $2,680,333
Year 8 : $1,327,833
Year 9 : $670,333
Year 10 : $0
Salary Average Commitment
Year 7 : $2,680,333
Year 8 : $1,327,833
Year 9 : $670,333
Year 10 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 7153 - $140 - 5,271 - 73.69%
Level 2: 5000 - $80 - 3,907 - 78.13%
Level 3: 2000 - $50 - 1,548 - 77.42%
Level 4: 4000 - $35 - 3,068 - 76.70%
Luxury : 1000 - $250 - 800 - 80.03%
Total Capacity :19153
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,607 - 80.36%
Farm Level 2: 1000 - $20 - 788 - 78.79%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %14,595 - 76.20%
Average Income per Game$1,578,924
Year to Date Revenue$37,894,165
Farm
Home Games Left16
Average Attendance - %2,395 - 79.84%
Average Income per Game$88,052
Year to Date Revenue$2,201,298

Expense

Pro Players Total Salaries$77,450,000
Pro Players Total Average Salaries$77,575,000
Farm Players Total Salaries$3,107,333
Farm Players Total Average Salaries$3,042,333
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,902,298
Farm Year To Date Expenses$2,211,804
Pro Salary Cap Per Days$430,972
Pro Salary Cap To Date$47,903,701
Farm Salary Cap Per Days$16,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,841,700
Farm Estimated Season Revenue$1,408,831
Pro Remaining Season Days70
Pro Expenses Per Days$438,611
Pro Estimated Expenses$30,702,770
Farm Remaining Season Days70
Farm Expenses Per Days$20,319
Farm Estimated Expenses$1,422,330
Estimated Season Expenses$32,125,100
Estimated Season Salary Cap$78,071,741
Estimate Under Maximum Salary Cap of $83,500,000$5,428,259
Estimate Over Minimum Salary Cap of $62,200,000 $15,871,741
Current Bank Account$71,852,554
Projected Bank Account$67,977,985

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (6)
-Salary Average Remaining : $4,472,222
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
-Salary Average Remaining : $2,333,333
Loui Eriksson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
Semyon Varlamov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Mark Stone (1 Way Contract) $5,300,000 (2)
-Salary Average Remaining : $2,061,111
Mike Hoffman (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $2,138,889
Jonathan Marchessault (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $1,944,444
Michael Del Zotto (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $1,701,389
Cody Ceci (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $1,750,000
Troy Stecher (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,652,778
Carl Hagelin (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Olli Maatta (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Darren Helm (1 Way Contract) $3,850,000 (1)
-Salary Average Remaining : $1,497,222
Mark Barberio (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $680,556
Patrik Berglund (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Thomas Chabot (Out of Payroll) $1,223,333 (2)
-Salary Average Remaining : $475,741
Marcus Hogberg $850,000 (1)
-Salary Average Remaining : $330,556
Travis Boyd (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $311,111
Nathan Gerbe $750,000 (1)
-Salary Average Remaining : $291,667
Lee Stempniak $750,000 (1)
-Salary Average Remaining : $291,667
Curtis Lazar (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Buddy Robinson $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players22
Salary Commitment
Year 7 : $78,673,333
Year 8 : $51,773,333
Year 9 : $28,000,000
Year 10 : $22,500,000
Salary Average Commitment
Year 7 : $78,798,333
Year 8 : $52,273,333
Year 9 : $28,000,000
Year 10 : $22,500,000
Salary Cap with 1 Way Contract
Year 7 : $78,798,333
Year 8 : $52,273,333
Year 9 : $28,000,000
Year 10 : $22,500,000

Farm Players Salaries

Alexei Emelin $350,000 (1)
Salary Average Remaining : $136,111
Jake Evans $135,000 (2)
Salary Average Remaining : $52,500
Klim Kostin $110,667 (2)
Salary Average Remaining : $43,037
Matt Beleskey $100,000 (1)
Salary Average Remaining : $38,889
Anton Forsberg $100,000 (2)
Salary Average Remaining : $38,889
Erik Burgdoerfer $95,000 (2)
Salary Average Remaining : $36,944
Matt Irwin $95,000 (2)
Salary Average Remaining : $36,944
Joey Anderson $92,500 (3)
Salary Average Remaining : $35,972
Lucas Johansen $92,500 (2)
Salary Average Remaining : $35,972
Pierre Engvall $92,500 (2)
Salary Average Remaining : $35,972
Lucas Carlsson $92,500 (3)
Salary Average Remaining : $35,972
Marko Dano $90,000 (2)
Salary Average Remaining : $35,000
Alex Nedeljkovic $89,417 (1)
Salary Average Remaining : $34,773
Adam Mascherin $88,000 (3)
Salary Average Remaining : $34,222
Yakov Trenin $86,333 (2)
Salary Average Remaining : $33,574
Carter Camper $85,000 (2)
Salary Average Remaining : $33,056
Terry Broadhurst $85,000 (1)
Salary Average Remaining : $33,056
Ryan Bourque $85,000 (1)
Salary Average Remaining : $33,056
Chris Driedger $85,000 (2)
Salary Average Remaining : $33,056
William Lagesson $75,833 (3)
Salary Average Remaining : $29,491
Nick Saracino $75,000 (2)
Salary Average Remaining : $29,167
Chris Casto $75,000 (2)
Salary Average Remaining : $29,167
Matt Marcinew $75,000 (2)
Salary Average Remaining : $29,167
Dennis Everberg $75,000 (1)
Salary Average Remaining : $29,167
Chris Kelly $75,000 (1)
Salary Average Remaining : $29,167
Andrew Hammond $75,000 (1)
Salary Average Remaining : $29,167
Chris Butler $70,000 (1)
Salary Average Remaining : $27,222
Thomas Di Pauli $70,000 (1)
Salary Average Remaining : $27,222
Brycen Martin $68,500 (1)
Salary Average Remaining : $26,639
Tobias Lindberg $65,000 (1)
Salary Average Remaining : $25,278
Maxime Fortunus $65,000 (1)
Salary Average Remaining : $25,278
Julius Honka $65,000 (1)
Salary Average Remaining : $0
Nathan Paetsch $65,000 (1)
Salary Average Remaining : $25,278
Vincent Dunn $63,583 (2)
Salary Average Remaining : $24,727
Total Farm Players34
Salary Commitment
Year 7 : $3,107,333
Year 8 : $1,704,416
Year 9 : $348,833
Year 10 : $0
Salary Average Commitment
Year 7 : $3,042,333
Year 8 : $1,704,416
Year 9 : $348,833
Year 10 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6700 - $140 - 5,150 - 76.86%
Level 2: 5000 - $80 - 3,893 - 77.87%
Level 3: 2000 - $50 - 1,555 - 77.76%
Level 4: 4000 - $35 - 3,055 - 76.37%
Luxury : 1000 - $250 - 797 - 79.71%
Total Capacity :18700
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,594 - 79.68%
Farm Level 2: 1000 - $20 - 772 - 77.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,450 - 77.27%
Average Income per Game$1,557,990
Year to Date Revenue$42,065,723
Farm
Home Games Left19
Average Attendance - %2,365 - 78.84%
Average Income per Game$87,094
Year to Date Revenue$1,916,068

Expense

Pro Players Total Salaries$74,938,891
Pro Players Total Average Salaries$75,132,225
Farm Players Total Salaries$2,500,445
Farm Players Total Average Salaries$2,500,445
Coaches Total Salaries$2,054,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,921,080
Farm Year To Date Expenses$2,127,541
Pro Salary Cap Per Days$413,068
Pro Salary Cap To Date$43,250,900
Farm Salary Cap Per Days$13,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,811,856
Farm Estimated Season Revenue$1,654,786
Pro Remaining Season Days70
Pro Expenses Per Days$424,990
Pro Estimated Expenses$29,749,300
Farm Remaining Season Days70
Farm Expenses Per Days$16,641
Farm Estimated Expenses$1,164,870
Estimated Season Expenses$30,914,170
Estimated Season Salary Cap$72,165,660
Estimate Under Maximum Salary Cap of $83,500,000$11,334,340
Estimate Over Minimum Salary Cap of $62,200,000 $9,965,660
Current Bank Account$95,115,467
Projected Bank Account$87,667,939

Pro Players Salaries

Bobby Ryan (1 Way Contract) $7,300,000 (2)
-Salary Average Remaining : $2,955,556
Cory Schneider (1 Way Contract) $7,250,000 (1)
-Salary Average Remaining : $2,819,444
Aleksander Barkov (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $2,317,778
Nick Foligno (1 Way Contract) $5,600,000 (2)
-Salary Average Remaining : $2,151,852
Dominik Kahun (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $2,041,667
David Savard (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $1,652,778
Victor Olofsson (1 Way Contract) $4,100,000 (1)
-Salary Average Remaining : $1,594,444
Brett Connolly (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $1,594,444
Rasmus Dahlin $3,775,000 (3)
-Salary Average Remaining : $1,468,056
Phillip Danault (1 Way Contract) $3,083,300 (2)
-Salary Average Remaining : $1,199,061
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Jordan Weal (1 Way Contract) $2,850,000 (2)
-Salary Average Remaining : $1,108,333
Ty Lewis (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,088,889
Sam Miletic (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,088,889
Alex Barre-Boulet (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $1,011,111
Ilya Lyubushkin (Out of Payroll) $1,850,000 (4)
-Salary Average Remaining : $719,444
Nick Ritchie (1 Way Contract) $1,498,925 (2)
-Salary Average Remaining : $582,915
Joonas Korpisalo (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $447,222
Macoy Erkamps $1,000,000 (1)
-Salary Average Remaining : $388,889
Ivan Kulbakov $1,000,000 (1)
-Salary Average Remaining : $388,889
Brandon Carlo $894,167 (1)
-Salary Average Remaining : $347,732
Dennis Cholowski $894,166 (3)
-Salary Average Remaining : $347,731
Jonas Siegenthaler $888,333 (2)
-Salary Average Remaining : $345,463
Max Lajoie (Out of Payroll) $780,000 (2)
-Salary Average Remaining : $303,333
Mac Carruth (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $272,222
Troy Grosenick (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $272,222
Frederik Gauthier $675,000 (1)
-Salary Average Remaining : $262,500
Total Pro Players27
Salary Commitment
Year 7 : $76,788,891
Year 8 : $48,319,724
Year 9 : $22,069,166
Year 10 : $12,450,000
Salary Average Commitment
Year 7 : $76,982,225
Year 8 : $48,313,058
Year 9 : $21,829,166
Year 10 : $11,910,000
Salary Cap with 1 Way Contract
Year 7 : $76,982,225
Year 8 : $48,313,058
Year 9 : $21,829,166
Year 10 : $11,910,000

Farm Players Salaries

Thatcher Demko $294,167 (1)
Salary Average Remaining : $114,398
Joe Colborne $150,000 (1)
Salary Average Remaining : $58,333
C.J. Smith $100,000 (1)
Salary Average Remaining : $38,889
Cavan Fitzgerald $100,000 (1)
Salary Average Remaining : $38,889
Mathias Bau $100,000 (1)
Salary Average Remaining : $38,889
Vince Pedrie $100,000 (1)
Salary Average Remaining : $38,889
Eric Robinson $100,000 (2)
Salary Average Remaining : $38,889
Zack MacEwen $100,000 (1)
Salary Average Remaining : $38,889
Stefan LeBlanc $100,000 (1)
Salary Average Remaining : $38,889
Hunter Miska $100,000 (1)
Salary Average Remaining : $38,889
Jalen Smereck $100,000 (2)
Salary Average Remaining : $38,889
Austin Strand $100,000 (2)
Salary Average Remaining : $38,889
Frederik Tiffels $92,500 (1)
Salary Average Remaining : $35,972
Riley Stillman $90,000 (3)
Salary Average Remaining : $35,000
David Kase (Out of Payroll) $85,000 (3)
Salary Average Remaining : $33,056
Kole Sherwood $77,778 (3)
Salary Average Remaining : $30,247
Skyler McKenzie $74,167 (3)
Salary Average Remaining : $28,843
Desmond Bergin $70,000 (1)
Salary Average Remaining : $27,222
Remi Elie $70,000 (1)
Salary Average Remaining : $27,222
Matt Abt $70,000 (1)
Salary Average Remaining : $27,222
Denis Malgin $69,333 (1)
Salary Average Remaining : $26,963
Daniel Audette $67,500 (1)
Salary Average Remaining : $26,250
Matteo Gennaro $65,000 (1)
Salary Average Remaining : $25,278
Dalton Smith $65,000 (1)
Salary Average Remaining : $25,278
Nick Moutrey $65,000 (1)
Salary Average Remaining : $25,278
Jakub Kovar $45,000 (1)
Salary Average Remaining : $17,500
Tim Clifton $45,000 (1)
Salary Average Remaining : $17,500
Cameron Brown $45,000 (1)
Salary Average Remaining : $17,500
Daniel Muzito-Bagenda $45,000 (1)
Salary Average Remaining : $17,500
Total Farm Players29
Salary Commitment
Year 7 : $2,585,445
Year 8 : $626,945
Year 9 : $326,945
Year 10 : $0
Salary Average Commitment
Year 7 : $2,585,445
Year 8 : $626,945
Year 9 : $326,945
Year 10 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6672 - $140 - 5,204 - 78.00%
Level 2: 5000 - $80 - 3,889 - 77.77%
Level 3: 2000 - $50 - 1,615 - 80.74%
Level 4: 4000 - $35 - 3,103 - 77.58%
Luxury : 1000 - $250 - 783 - 78.31%
Total Capacity :18672
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,592 - 79.58%
Farm Level 2: 1000 - $20 - 774 - 77.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %14,594 - 78.16%
Average Income per Game$1,567,339
Year to Date Revenue$37,616,141
Farm
Home Games Left19
Average Attendance - %2,366 - 78.85%
Average Income per Game$87,055
Year to Date Revenue$1,915,210

Expense

Pro Players Total Salaries$80,072,628
Pro Players Total Average Salaries$79,599,628
Farm Players Total Salaries$2,654,499
Farm Players Total Average Salaries$2,654,499
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,461,023
Farm Year To Date Expenses$2,049,665
Pro Salary Cap Per Days$442,220
Pro Salary Cap To Date$48,221,741
Farm Salary Cap Per Days$14,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,644,767
Farm Estimated Season Revenue$1,654,045
Pro Remaining Season Days70
Pro Expenses Per Days$453,181
Pro Estimated Expenses$31,722,670
Farm Remaining Season Days70
Farm Expenses Per Days$18,358
Farm Estimated Expenses$1,285,060
Estimated Season Expenses$33,007,730
Estimated Season Salary Cap$79,177,141
Estimate Under Maximum Salary Cap of $83,500,000$4,322,859
Estimate Over Minimum Salary Cap of $62,200,000 $16,977,141
Current Bank Account$61,551,569
Projected Bank Account$56,842,651

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,462 (2)
-Salary Average Remaining : $3,709,402
Braden Holtby (1 Way Contract) $8,000,000 (1)
-Salary Average Remaining : $2,527,778
John Carlson (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $3,043,056
Kevin Shattenkirk (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $2,333,333
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
Nick Bonino (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $1,633,333
Karl Alzner (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $4,200,000
-Salary Average Remaining : $1,633,333
Andrei Svechnikov $3,575,000 (3)
-Salary Average Remaining : $1,390,278
Jacob Trouba (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $1,498,000
Blake Comeau (1 Way Contract) $3,300,000 (2)
-Salary Average Remaining : $1,283,333
Marcus Foligno (1 Way Contract) $2,875,000 (2)
-Salary Average Remaining : $1,118,056
Tom Wilson (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $1,088,889
Carter Hutton (1 Way Contract) $2,750,000 (2)
-Salary Average Remaining : $1,069,444
Alexandre Burrows (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Average Remaining : $972,222
Scott Laughton (1 Way Contract) $2,300,000 (2)
-Salary Average Remaining : $894,444
Chris Wideman (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Matt Grzelcyk (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $544,444
Christian Djoos (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Connor Carrick (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $466,667
Tanner Kero (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $466,667
Chandler Stephenson (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $408,333
Madison Bowey (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Danton Heinen $995,833 (1)
-Salary Average Remaining : $387,268
Juho Lammikko $925,000 (1)
-Salary Average Remaining : $359,722
Sam Steel $863,333 (3)
-Salary Average Remaining : $335,741
Total Pro Players25
Salary Commitment
Year 7 : $80,072,628
Year 8 : $53,601,795
Year 9 : $27,168,333
Year 10 : $19,700,000
Salary Average Commitment
Year 7 : $79,599,628
Year 8 : $53,978,795
Year 9 : $26,315,333
Year 10 : $17,677,000
Salary Cap with 1 Way Contract
Year 7 : $79,599,628
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 : $116,667
Dylan Gambrell $113,750 (2)
Salary Average Remaining : $44,236
Logan Stanley $107,583 (3)
Salary Average Remaining : $41,838
Chris Thorburn $95,000 (1)
Salary Average Remaining : $36,944
Shane Hanna $95,000 (1)
Salary Average Remaining : $36,944
Deven Sideroff $93,583 (2)
Salary Average Remaining : $36,394
Peter Cehlarik $92,500 (1)
Salary Average Remaining : $35,972
Ryan MacInnis $89,417 (1)
Salary Average Remaining : $34,773
Adam Musil $85,500 (2)
Salary Average Remaining : $33,250
Colin Markison $85,000 (2)
Salary Average Remaining : $33,056
Scott Wedgewood $85,000 (2)
Salary Average Remaining : $33,056
Jake Chelios $85,000 (1)
Salary Average Remaining : $33,056
Logan Day $85,000 (2)
Salary Average Remaining : $33,056
Ryan Reaves $85,000 (2)
Salary Average Remaining : $33,056
Patrice Cormier $85,000 (1)
Salary Average Remaining : $33,056
Beck Malenstyn $77,333 (3)
Salary Average Remaining : $30,074
Callum Booth $75,833 (3)
Salary Average Remaining : $29,491
Daniel Brickley $75,000 (2)
Salary Average Remaining : $29,167
John Ramage $75,000 (1)
Salary Average Remaining : $29,167
Jeremy Smith $75,000 (1)
Salary Average Remaining : $29,167
Mike Sislo $75,000 (1)
Salary Average Remaining : $29,167
Matt Lorito $75,000 (2)
Salary Average Remaining : $29,167
Brian Pinho $70,000 (1)
Salary Average Remaining : $27,222
Liam OBrien $70,000 (1)
Salary Average Remaining : $27,222
Philip Samuelsson $70,000 (2)
Salary Average Remaining : $27,222
Bogdan Kiselevich $70,000 (1)
Salary Average Remaining : $27,222
Ben Thomas $69,000 (1)
Salary Average Remaining : $26,833
Matt Puempel $67,500 (1)
Salary Average Remaining : $26,250
Colin Blackwell $67,500 (1)
Salary Average Remaining : $26,250
Kevin Lalande $60,000 (1)
Salary Average Remaining : $23,333
Total Farm Players30
Salary Commitment
Year 7 : $2,654,499
Year 8 : $1,113,582
Year 9 : $260,749
Year 10 : $0
Salary Average Commitment
Year 7 : $2,654,499
Year 8 : $1,113,582
Year 9 : $260,749
Year 10 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5625 - $138 - 5,530 - 98.31%
Level 2: 5000 - $70 - 4,645 - 92.90%
Level 3: 2000 - $36 - 1,853 - 92.64%
Level 4: 4000 - $29 - 3,806 - 95.15%
Luxury : 1000 - $240 - 949 - 94.87%
Total Capacity :17625
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $38 - 1,563 - 78.14%
Farm Level 2: 1000 - $18 - 801 - 80.14%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left18
Average Attendance - %16,782 - 95.22%
Average Income per Game$1,681,994
Year to Date Revenue$38,685,868
Farm
Home Games Left15
Average Attendance - %2,364 - 78.81%
Average Income per Game$84,601
Year to Date Revenue$2,199,615

Expense

Pro Players Total Salaries$69,425,000
Pro Players Total Average Salaries$68,941,667
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$42,185,375
Farm Year To Date Expenses$2,523,589
Pro Salary Cap Per Days$383,009
Pro Salary Cap To Date$40,739,064
Farm Salary Cap Per Days$20,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,275,897
Farm Estimated Season Revenue$1,269,009
Pro Remaining Season Days70
Pro Expenses Per Days$393,632
Pro Estimated Expenses$27,554,240
Farm Remaining Season Days70
Farm Expenses Per Days$23,038
Farm Estimated Expenses$1,612,660
Estimated Season Expenses$29,166,900
Estimated Season Salary Cap$67,549,694
Estimate Under Maximum Salary Cap of $83,500,000$15,950,306
Estimate Over Minimum Salary Cap of $62,200,000 $5,349,694
Current Bank Account$121,530,239
Projected Bank Account$123,908,245

Pro Players Salaries

Artemi Panarin (1 Way Contract) $9,500,000 (2)
-Salary Average Remaining : $3,694,444
Patrik Nemeth (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Mikko Koskinen (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Marcus Johansson (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $1,944,444
Victor Rask (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,555,556
Atte Tolvanen (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Average Remaining : $1,361,111
Valeri Nichushkin (1 Way Contract) $2,950,000 (2)
-Salary Average Remaining : $1,147,222
Erik Haula (1 Way Contract) $2,750,000 (1)
-Salary Average Remaining : $1,069,444
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $972,222
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Pavel Francouz (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $972,222
Juuso Riikola (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Tobias Rieder (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Adrian Kempe (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $777,778
Jacob Nilsson (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Average Remaining : $777,778
Calle Jarnkrok (1 Way Contract) $2,000,000 (4)
-Salary Average Remaining : $777,778
Lawrence Pilut (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Sven Andrighetto (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,516,667
-Salary Average Remaining : $589,815
Ville Meskanen (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Erik Gustafsson (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $466,667
David Kampf (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $388,889
Oscar Dansk (1 Way Contract) $850,000 (1)
-Salary Average Remaining : $330,556
Teddy Blueger (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $291,667
Dean Kukan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $281,944
Martin Marincin (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Luca Sbisa (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players26
Salary Commitment
Year 7 : $69,425,000
Year 8 : $44,450,000
Year 9 : $20,000,000
Year 10 : $2,000,000
Salary Average Commitment
Year 7 : $68,941,667
Year 8 : $44,200,000
Year 9 : $20,000,000
Year 10 : $2,000,000
Salary Cap with 1 Way Contract
Year 7 : $68,941,667
Year 8 : $44,200,000
Year 9 : $20,000,000
Year 10 : $2,000,000

Farm Players Salaries

Alexander Nylander $174,417 (1)
Salary Average Remaining : $67,829
Mikhail Sergachev $174,417 (2)
Salary Average Remaining : $67,829
Ilya Samsonov $147,500 (3)
Salary Average Remaining : $57,361
Kristian Vesalainen $146,083 (3)
Salary Average Remaining : $56,810
Saku Maenalanen $127,500 (1)
Salary Average Remaining : $49,583
Kristian Reichel $100,000 (2)
Salary Average Remaining : $38,889
Filip Sandberg $100,000 (1)
Salary Average Remaining : $38,889
Alexander True $100,000 (1)
Salary Average Remaining : $38,889
Radim Simek $100,000 (1)
Salary Average Remaining : $38,889
Jan Kovar $100,000 (2)
Salary Average Remaining : $38,889
Michal Cajkovsky $100,000 (1)
Salary Average Remaining : $38,889
Philip Holm $100,000 (2)
Salary Average Remaining : $38,889
Rudolfs Balcers $92,500 (2)
Salary Average Remaining : $35,972
Jens Looke $92,500 (2)
Salary Average Remaining : $35,972
Alex Lintuniemi $92,500 (1)
Salary Average Remaining : $35,972
Rasmus Asplund $92,500 (3)
Salary Average Remaining : $35,972
Andrei Mironov $92,500 (1)
Salary Average Remaining : $35,972
Carl Dahlstrom $92,500 (1)
Salary Average Remaining : $35,972
Carl Grundstrom $92,500 (3)
Salary Average Remaining : $35,972
Christoffer Ehn $92,500 (3)
Salary Average Remaining : $35,972
Joona Koppanen $91,083 (3)
Salary Average Remaining : $35,421
Filip Chlapik $89,417 (2)
Salary Average Remaining : $34,773
Oliver Kylington $86,333 (1)
Salary Average Remaining : $33,574
Ludwig Bystrom $85,000 (1)
Salary Average Remaining : $33,056
Lucas Wallmark $75,000 (1)
Salary Average Remaining : $29,167
Juuso Ikonen $70,000 (2)
Salary Average Remaining : $27,222
Patrick Russell $70,000 (1)
Salary Average Remaining : $27,222
Kalle Kossila $70,000 (1)
Salary Average Remaining : $27,222
Daniel Zaar $70,000 (2)
Salary Average Remaining : $27,222
Michael Lindqvist $70,000 (2)
Salary Average Remaining : $27,222
Gustav Olofsson $70,000 (1)
Salary Average Remaining : $27,222
Linus Arnesson $70,000 (2)
Salary Average Remaining : $27,222
Christopher Gibson $67,500 (1)
Salary Average Remaining : $26,250
Kasimir Kaskisuo $67,500 (1)
Salary Average Remaining : $26,250
Markus Eisenschmid $65,000 (1)
Salary Average Remaining : $25,278
Malte Stromwall $65,000 (1)
Salary Average Remaining : $25,278
Ville Pokka $65,000 (1)
Salary Average Remaining : $25,278
Nicklas Jensen $65,000 (1)
Salary Average Remaining : $25,278
Dmitry Osipov $65,000 (1)
Salary Average Remaining : $25,278
Sergey Tolchinsky $65,000 (1)
Salary Average Remaining : $25,278
Jan Lukas $45,000 (1)
Salary Average Remaining : $17,500
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 - 5,421 - 72.10%
Level 2: 5000 - $80 - 4,053 - 81.06%
Level 3: 2000 - $50 - 1,590 - 79.51%
Level 4: 4000 - $35 - 3,179 - 79.47%
Luxury : 1000 - $250 - 796 - 79.57%
Total Capacity :19519
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,598 - 79.90%
Farm Level 2: 1000 - $20 - 805 - 80.51%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %15,039 - 77.05%
Average Income per Game$1,620,224
Year to Date Revenue$40,505,595
Farm
Home Games Left14
Average Attendance - %2,403 - 80.10%
Average Income per Game$88,020
Year to Date Revenue$2,376,550

Expense

Pro Players Total Salaries$78,535,833
Pro Players Total Average Salaries$79,102,500
Farm Players Total Salaries$2,992,750
Farm Players Total Average Salaries$2,992,750
Coaches Total Salaries$2,254,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,146,470
Farm Year To Date Expenses$2,258,951
Pro Salary Cap Per Days$434,259
Pro Salary Cap To Date$47,159,505
Farm Salary Cap Per Days$16,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,923,581
Farm Estimated Season Revenue$1,232,285
Pro Remaining Season Days70
Pro Expenses Per Days$444,864
Pro Estimated Expenses$31,140,480
Farm Remaining Season Days70
Farm Expenses Per Days$20,599
Farm Estimated Expenses$1,441,930
Estimated Season Expenses$32,582,410
Estimated Season Salary Cap$77,557,635
Estimate Under Maximum Salary Cap of $83,500,000$5,942,365
Estimate Over Minimum Salary Cap of $62,200,000 $15,357,635
Current Bank Account$67,291,953
Projected Bank Account$61,865,409

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (6)
-Salary Average Remaining : $3,597,222
Claude Giroux (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $3,111,111
Keith Yandle (1 Way Contract) $6,350,000 (1)
-Salary Average Remaining : $2,469,444
Wayne Simmonds (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Jonathan Drouin (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $2,138,889
Tyler Bozak (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $1,944,444
Shayne Gostisbehere (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $1,750,000
James Neal (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $1,750,000
Sean Couturier (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,555,556
Niklas Hjalmarsson (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,581,482
Jean-Gabriel Pageau (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $1,516,667
Kasperi Kapanen (1 Way Contract) $3,200,000 (3)
-Salary Average Remaining : $1,244,444
John Moore (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $1,069,444
Jason Demers (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Philipp Grubauer (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Luke Schenn (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $661,111
Brock McGinn (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $466,667
Nick Cousins (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Max Veronneau $1,000,000 (2)
-Salary Average Remaining : $388,889
Anthony Cirelli (Out of Payroll) $935,833 (2)
-Salary Average Remaining : $363,935
Jaycob Megna $900,000 (2)
-Salary Average Remaining : $350,000
Casey DeSmith $850,000 (1)
-Salary Average Remaining : $330,556
Total Pro Players22
Salary Commitment
Year 7 : $78,535,833
Year 8 : $51,635,833
Year 9 : $44,900,000
Year 10 : $22,000,000
Salary Average Commitment
Year 7 : $79,102,500
Year 8 : $51,435,833
Year 9 : $44,700,000
Year 10 : $22,000,000
Salary Cap with 1 Way Contract
Year 7 : $79,102,500
Year 8 : $51,435,833
Year 9 : $44,700,000
Year 10 : $22,000,000

Farm Players Salaries

Eeli Tolvanen $311,500 (3)
Salary Average Remaining : $121,139
Patrick Brown $95,000 (2)
Salary Average Remaining : $36,944
Matt Donovan $95,000 (2)
Salary Average Remaining : $36,944
Matt Tennyson $95,000 (2)
Salary Average Remaining : $36,944
Erik Condra $95,000 (2)
Salary Average Remaining : $36,944
Phil Varone $95,000 (2)
Salary Average Remaining : $36,944
Steve Bernier $95,000 (2)
Salary Average Remaining : $36,944
Jean-Francois Berube $95,000 (1)
Salary Average Remaining : $36,944
Ryan Mantha $92,500 (2)
Salary Average Remaining : $35,972
Merrick Madsen $92,500 (2)
Salary Average Remaining : $35,972
Sebastian Aho 1996 (Out of Payroll) $92,500 (2)
Salary Average Remaining : $35,972
Dominic Turgeon $91,917 (1)
Salary Average Remaining : $35,745
Tommy Cross $90,000 (2)
Salary Average Remaining : $35,000
Brian Gibbons $90,000 (2)
Salary Average Remaining : $35,000
Sam Lofquist $90,000 (2)
Salary Average Remaining : $35,000
Rasmus Sandin $89,417 (3)
Salary Average Remaining : $34,773
Mason McDonald $89,417 (2)
Salary Average Remaining : $34,773
Carter Hart $86,333 (3)
Salary Average Remaining : $33,574
Joel Lowry $85,000 (2)
Salary Average Remaining : $33,056
Dennis Robertson $85,000 (2)
Salary Average Remaining : $33,056
Adam Cracknell $85,000 (1)
Salary Average Remaining : $33,056
Steven Swavely $85,000 (2)
Salary Average Remaining : $33,056
Francis Perron $78,333 (1)
Salary Average Remaining : $30,463
Vincent Arseneau $75,000 (2)
Salary Average Remaining : $29,167
Connor Jones $75,000 (1)
Salary Average Remaining : $29,167
Tyler Randell $75,000 (1)
Salary Average Remaining : $29,167
Chris DiDomenico $75,000 (1)
Salary Average Remaining : $29,167
Bobby Sanguinetti $75,000 (2)
Salary Average Remaining : $29,167
Carter Bancks $75,000 (1)
Salary Average Remaining : $29,167
Dante Salituro $73,333 (2)
Salary Average Remaining : $28,519
Reece Willcox $67,500 (1)
Salary Average Remaining : $26,250
Francis Beauvillier $65,000 (1)
Salary Average Remaining : $25,278
Ryan Murphy $65,000 (1)
Salary Average Remaining : $25,278
Reid Petryk $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players34
Salary Commitment
Year 7 : $3,085,250
Year 8 : $2,172,500
Year 9 : $487,250
Year 10 : $0
Salary Average Commitment
Year 7 : $3,085,250
Year 8 : $2,172,500
Year 9 : $487,250
Year 10 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6680 - $140 - 5,308 - 79.46%
Level 2: 5000 - $80 - 3,939 - 78.78%
Level 3: 2000 - $50 - 1,568 - 78.41%
Level 4: 4000 - $35 - 3,133 - 78.33%
Luxury : 1000 - $250 - 808 - 80.80%
Total Capacity :18680
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,562 - 78.12%
Farm Level 2: 1000 - $20 - 771 - 77.14%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %14,757 - 79.00%
Average Income per Game$1,593,199
Year to Date Revenue$41,423,163
Farm
Home Games Left18
Average Attendance - %2,334 - 77.79%
Average Income per Game$85,717
Year to Date Revenue$1,971,486

Expense

Pro Players Total Salaries$82,149,999
Pro Players Total Average Salaries$81,049,999
Farm Players Total Salaries$2,348,083
Farm Players Total Average Salaries$2,348,083
Coaches Total Salaries$1,695,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,888,030
Farm Year To Date Expenses$1,824,819
Pro Salary Cap Per Days$450,278
Pro Salary Cap To Date$49,260,230
Farm Salary Cap Per Days$13,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,897,979
Farm Estimated Season Revenue$1,542,902
Pro Remaining Season Days70
Pro Expenses Per Days$463,056
Pro Estimated Expenses$32,413,920
Farm Remaining Season Days70
Farm Expenses Per Days$15,795
Farm Estimated Expenses$1,105,650
Estimated Season Expenses$33,519,570
Estimated Season Salary Cap$80,779,690
Estimate Under Maximum Salary Cap of $83,500,000$2,720,310
Estimate Over Minimum Salary Cap of $62,200,000 $18,579,690
Current Bank Account$87,191,536
Projected Bank Account$79,112,847

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (3)
-Salary Average Remaining : $3,694,444
Justin Faulk (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $1,944,444
Phil Kessel (1 Way Contract) $5,940,000 (1)
-Salary Average Remaining : $2,310,000
Adam Henrique (1 Way Contract) $5,825,000 (5)
-Salary Average Remaining : $2,265,278
Jordan Eberle (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $2,138,889
Jason Zucker (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $2,138,889
Mats Zuccarello (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,905,556
Antti Raanta (1 Way Contract) $4,700,000 (1)
-Salary Average Remaining : $1,827,778
Brett Pesce (1 Way Contract) $4,025,000 (5)
-Salary Average Remaining : $1,565,278
Andrew MacDonald (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $1,477,778
Auston Matthews $3,775,000 (1)
-Salary Average Remaining : $1,468,056
Jakub Vrana (1 Way Contract) $3,350,000 (2)
-Salary Average Remaining : $1,302,778
Brendan Gallagher (1 Way Contract) $3,250,000 (2)
-Salary Average Remaining : $1,263,889
Michael Grabner (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Mike Smith (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Eric Gryba (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $972,222
Alex Chiasson (Out of Payroll) $1,800,000 (1)
-Salary Average Remaining : $700,000
Michael Raffl (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $700,000
Colton Sceviour (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $622,222
Jon Merrill (1 Way Contract) $1,350,000 (2)
-Salary Average Remaining : $525,000
Jason Garrison $1,000,000 (2)
-Salary Average Remaining : $388,889
Jeremy Lauzon $871,666 (2)
-Salary Average Remaining : $338,981
Vitek Vanecek $863,333 (1)
-Salary Average Remaining : $335,741
Total Pro Players23
Salary Commitment
Year 7 : $83,949,999
Year 8 : $48,271,666
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Average Commitment
Year 7 : $82,849,999
Year 8 : $48,271,666
Year 9 : $30,350,000
Year 10 : $20,850,000
Salary Cap with 1 Way Contract
Year 7 : $82,849,999
Year 8 : $48,271,666
Year 9 : $30,350,000
Year 10 : $20,850,000

Farm Players Salaries

Steve Mason $200,000 (1)
Salary Average Remaining : $77,778
Jakub Zboril $128,833 (2)
Salary Average Remaining : $50,102
Brooks Macek $100,000 (2)
Salary Average Remaining : $38,889
Robin Norell $92,500 (1)
Salary Average Remaining : $35,972
Dominic Toninato $92,500 (1)
Salary Average Remaining : $35,972
Dylan Sadowy $92,500 (1)
Salary Average Remaining : $35,972
Filip Gustavsson $91,083 (2)
Salary Average Remaining : $35,421
Jack Kopacka $91,083 (3)
Salary Average Remaining : $35,421
Garrett Pilon $89,417 (3)
Salary Average Remaining : $34,773
Reid Gardiner $85,000 (2)
Salary Average Remaining : $33,056
Cody McLeod $85,000 (1)
Salary Average Remaining : $33,056
Eric Tangradi $85,000 (1)
Salary Average Remaining : $33,056
Libor Sulak $85,000 (2)
Salary Average Remaining : $33,056
Gabriel Fontaine $73,667 (2)
Salary Average Remaining : $28,648
Phil Di Giuseppe $70,000 (1)
Salary Average Remaining : $27,222
Sam Herr $70,000 (2)
Salary Average Remaining : $27,222
Trevor Carrick $70,000 (2)
Salary Average Remaining : $27,222
Cam Maclise $70,000 (1)
Salary Average Remaining : $27,222
Keegan Lowe $67,500 (1)
Salary Average Remaining : $26,250
Scooter Vaughan $65,000 (1)
Salary Average Remaining : $25,278
Troy Bourke $65,000 (1)
Salary Average Remaining : $25,278
Guillaume Lepine $65,000 (1)
Salary Average Remaining : $25,278
Taylor Leier (Out of Payroll) $65,000 (1)
Salary Average Remaining : $25,278
Brent Pedersen $65,000 (1)
Salary Average Remaining : $25,278
Tyler Ganly $64,000 (2)
Salary Average Remaining : $24,889
Danny Moynihan $60,000 (1)
Salary Average Remaining : $23,333
Josh Hennessy $60,000 (1)
Salary Average Remaining : $23,333
Matej Machovsky $60,000 (1)
Salary Average Remaining : $23,333
Jaime Sifers $55,000 (1)
Salary Average Remaining : $21,389
Dan Kelly $50,000 (1)
Salary Average Remaining : $19,444
Total Farm Players30
Salary Commitment
Year 7 : $2,413,083
Year 8 : $948,083
Year 9 : $180,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,413,083
Year 8 : $948,083
Year 9 : $180,500
Year 10 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5795 - $140 - 5,230 - 90.25%
Level 2: 3000 - $80 - 3,000 - 100.00%
Level 3: 2000 - $50 - 1,594 - 79.72%
Level 4: 4000 - $35 - 3,110 - 77.76%
Luxury : 1000 - $250 - 798 - 79.76%
Total Capacity :15795
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,594 - 79.69%
Farm Level 2: 1000 - $20 - 788 - 78.83%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %13,733 - 86.94%
Average Income per Game$1,496,239
Year to Date Revenue$37,405,977
Farm
Home Games Left14
Average Attendance - %2,382 - 79.41%
Average Income per Game$87,474
Year to Date Revenue$2,361,810

Expense

Pro Players Total Salaries$76,150,000
Pro Players Total Average Salaries$76,058,333
Farm Players Total Salaries$2,684,500
Farm Players Total Average Salaries$2,684,500
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,328,152
Farm Year To Date Expenses$1,992,569
Pro Salary Cap Per Days$422,546
Pro Salary Cap To Date$50,744,369
Farm Salary Cap Per Days$14,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,939,825
Farm Estimated Season Revenue$1,224,642
Pro Remaining Season Days70
Pro Expenses Per Days$436,944
Pro Estimated Expenses$30,586,080
Farm Remaining Season Days70
Farm Expenses Per Days$17,414
Farm Estimated Expenses$1,218,980
Estimated Season Expenses$31,805,060
Estimated Season Salary Cap$80,322,589
Estimate Under Maximum Salary Cap of $83,500,000$3,177,411
Estimate Over Minimum Salary Cap of $62,200,000 $18,122,589
Current Bank Account$44,806,659
Projected Bank Account$38,166,066

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (6)
-Salary Average Remaining : $4,861,111
Zach Parise (Out of Payroll) $7,538,461 (6)
-Salary Average Remaining : $2,931,624
Henrik Lundqvist (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $3,240,741
Mark Giordano (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $2,673,611
Dustin Brown (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $2,722,222
Derek Stepan (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $1,944,444
Zdeno Chara (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,944,444
Chris Kreider (1 Way Contract) $4,625,000 (1)
-Salary Average Remaining : $1,798,611
Tyler Toffoli (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $1,672,222
Sami Vatanen (1 Way Contract) $4,200,000 (2)
-Salary Average Remaining : $1,419,444
Justin Abdelkader (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $1,361,111
Devin Shore (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Riley Nash (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $680,556
Ryan Pulock (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $680,556
Adam Pelech (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Scott Mayfield (1 Way Contract) $1,450,000 (4)
-Salary Average Remaining : $563,889
Ryan Callahan (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $544,444
Kyle Brodziak (1 Way Contract) $1,150,000 (1)
-Salary Average Remaining : $447,222
Pheonix Copley (1 Way Contract) $1,100,000 (3)
-Salary Average Remaining : $427,778
Robert Bortuzzo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $427,778
Eddie Lack (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $388,889
Pavel Buchnevich $925,000 (1)
-Salary Average Remaining : $359,722
Zac Dalpe $850,000 (1)
-Salary Average Remaining : $330,556
Total Pro Players23
Salary Commitment
Year 7 : $84,688,461
Year 8 : $35,488,461
Year 9 : $22,588,461
Year 10 : $21,488,461
Salary Average Commitment
Year 7 : $84,596,794
Year 8 : $35,038,461
Year 9 : $22,588,461
Year 10 : $21,488,461
Salary Cap with 1 Way Contract
Year 7 : $84,596,794
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 : $106,944
Joshua Ho-Sang $107,583 (1)
Salary Average Remaining : $41,838
Patrick Wiercioch $95,000 (1)
Salary Average Remaining : $36,944
Niklas Svedberg $95,000 (1)
Salary Average Remaining : $36,944
Eamon McAdam $95,000 (1)
Salary Average Remaining : $36,944
Jake Bischoff $92,500 (1)
Salary Average Remaining : $35,972
Justin Kirkland $92,500 (1)
Salary Average Remaining : $35,972
Austin Wagner $92,500 (2)
Salary Average Remaining : $35,972
Joey Daccord $92,500 (2)
Salary Average Remaining : $35,972
David Desharnais $90,000 (1)
Salary Average Remaining : $35,000
Roland McKeown $89,417 (1)
Salary Average Remaining : $34,773
Jared Boll $85,000 (1)
Salary Average Remaining : $33,056
Ryan Wilson $85,000 (1)
Salary Average Remaining : $33,056
Matt Frattin $85,000 (1)
Salary Average Remaining : $33,056
Clarke MacArthur $85,000 (1)
Salary Average Remaining : $33,056
Mark Zengerle $85,000 (1)
Salary Average Remaining : $33,056
Doyle Somerby $75,000 (1)
Salary Average Remaining : $29,167
Adam Gilmour $75,000 (2)
Salary Average Remaining : $29,167
Alan Quine (Out of Payroll) $73,500 (1)
Salary Average Remaining : $28,583
Simon Bourque $72,000 (2)
Salary Average Remaining : $28,000
Brett Findlay $70,000 (2)
Salary Average Remaining : $27,222
Chris Stewart $70,000 (2)
Salary Average Remaining : $27,222
Anton Lander $70,000 (2)
Salary Average Remaining : $27,222
Robbie Russo $70,000 (1)
Salary Average Remaining : $27,222
Taylor Beck $70,000 (2)
Salary Average Remaining : $27,222
Adam Payerl $70,000 (3)
Salary Average Remaining : $27,222
Simon Despres $70,000 (2)
Salary Average Remaining : $27,222
Julien Nantel $68,000 (2)
Salary Average Remaining : $26,444
Kyle Burroughs $67,500 (1)
Salary Average Remaining : $26,250
Cam Barker $65,000 (1)
Salary Average Remaining : $25,278
Luke Gazdic $65,000 (1)
Salary Average Remaining : $25,278
Jordan Caron $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players32
Salary Commitment
Year 7 : $2,758,000
Year 8 : $820,000
Year 9 : $70,000
Year 10 : $0
Salary Average Commitment
Year 7 : $2,758,000
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 - 5,094 - 83.68%
Level 2: 5000 - $80 - 3,960 - 79.19%
Level 3: 2000 - $50 - 1,587 - 79.36%
Level 4: 4000 - $35 - 3,122 - 78.04%
Luxury : 1000 - $250 - 787 - 78.70%
Total Capacity :18087
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,581 - 79.04%
Farm Level 2: 1000 - $20 - 786 - 78.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %14,549 - 80.44%
Average Income per Game$1,556,765
Year to Date Revenue$40,475,902
Farm
Home Games Left16
Average Attendance - %2,367 - 78.90%
Average Income per Game$86,852
Year to Date Revenue$2,171,290

Expense

Pro Players Total Salaries$63,194,166
Pro Players Total Average Salaries$63,299,166
Farm Players Total Salaries$2,712,917
Farm Players Total Average Salaries$2,712,917
Coaches Total Salaries$1,746,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,572,264
Farm Year To Date Expenses$1,916,477
Pro Salary Cap Per Days$351,662
Pro Salary Cap To Date$43,662,133
Farm Salary Cap Per Days$15,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,351,482
Farm Estimated Season Revenue$1,389,626
Pro Remaining Season Days70
Pro Expenses Per Days$358,279
Pro Estimated Expenses$25,079,530
Farm Remaining Season Days70
Farm Expenses Per Days$17,572
Farm Estimated Expenses$1,230,040
Estimated Season Expenses$26,309,570
Estimated Season Salary Cap$68,278,473
Estimate Under Maximum Salary Cap of $83,500,000$15,221,527
Estimate Over Minimum Salary Cap of $62,200,000 $6,078,473
Current Bank Account$47,534,879
Projected Bank Account$45,966,417

Pro Players Salaries

David Backes (1 Way Contract) $8,000,000 (2)
-Salary Average Remaining : $3,130,556
Kris Letang (1 Way Contract) $7,250,000 (5)
-Salary Average Remaining : $2,819,444
Sean Monahan (1 Way Contract) $6,500,000 (3)
-Salary Average Remaining : $2,539,444
Troy Brouwer (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,954,167
Taro Hirose (1 Way Contract) $4,600,000 (1)
-Salary Average Remaining : $1,788,889
Matt Murray (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,555,556
Bryan Rust (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $1,361,111
Brady Tkachuk $3,425,000 (3)
-Salary Average Remaining : $1,331,944
Zack Smith (Out of Payroll) $3,200,000 (1)
-Salary Average Remaining : $1,244,444
Matt Luff (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $1,205,556
Antti Suomela (1 Way Contract) $2,600,000 (1)
-Salary Average Remaining : $1,011,111
Thomas Hickey (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $972,222
Dylan Coghlan (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Jamie Oleksiak (1 Way Contract) $2,137,500 (2)
-Salary Average Remaining : $831,250
Scott Harrington (1 Way Contract) $1,633,333 (3)
-Salary Average Remaining : $635,185
Logan OConnor (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $622,222
Scott Wilson (Out of Payroll) $1,050,000 (1)
-Salary Average Remaining : $408,333
Jake Guentzel $925,000 (1)
-Salary Average Remaining : $359,722
Barclay Goodrow (1 Way Contract) $925,000 (2)
-Salary Average Remaining : $359,722
Anthony DeAngelo $925,000 (1)
-Salary Average Remaining : $359,722
Cale Fleury $883,333 (3)
-Salary Average Remaining : $343,518
Dryden Hunt $715,000 (1)
-Salary Average Remaining : $278,056
Tristan Jarry (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $262,500
Total Pro Players23
Salary Commitment
Year 7 : $67,444,166
Year 8 : $36,754,166
Year 9 : $25,691,666
Year 10 : $7,250,000
Salary Average Commitment
Year 7 : $67,549,166
Year 8 : $36,834,166
Year 9 : $25,721,666
Year 10 : $7,250,000
Salary Cap with 1 Way Contract
Year 7 : $67,549,166
Year 8 : $36,834,166
Year 9 : $25,721,666
Year 10 : $7,250,000

Farm Players Salaries

Jayden Halbgewachs $100,000 (1)
Salary Average Remaining : $38,889
Evan Weinger $100,000 (2)
Salary Average Remaining : $38,889
Matt Fonteyne $100,000 (1)
Salary Average Remaining : $38,889
Brayden Burke $100,000 (2)
Salary Average Remaining : $38,889
Kyle Clifford $100,000 (1)
Salary Average Remaining : $38,889
Josiah Didier $100,000 (1)
Salary Average Remaining : $38,889
Brooks Laich $100,000 (1)
Salary Average Remaining : $38,889
Joel Messner $100,000 (1)
Salary Average Remaining : $38,889
Connor LaCouvee $100,000 (2)
Salary Average Remaining : $38,889
Anthony Stolarz $100,000 (2)
Salary Average Remaining : $38,889
Josh Dickinson $100,000 (2)
Salary Average Remaining : $38,889
Josh McArdle $100,000 (1)
Salary Average Remaining : $38,889
Louie Belpedio $92,500 (1)
Salary Average Remaining : $35,972
Mike Amadio $92,500 (1)
Salary Average Remaining : $35,972
Chase Pearson $92,500 (2)
Salary Average Remaining : $35,972
Mikhail Vorobyov $92,500 (2)
Salary Average Remaining : $35,972
Sergey Zborovskiy $91,917 (2)
Salary Average Remaining : $35,745
Zach Sill $85,000 (1)
Salary Average Remaining : $33,056
Pavel Jenys $79,000 (2)
Salary Average Remaining : $30,722
Jeremy Langlois $75,000 (1)
Salary Average Remaining : $29,167
Jean-Sebastien Dea $75,000 (1)
Salary Average Remaining : $29,167
Kevin Lough $75,000 (1)
Salary Average Remaining : $29,167
Josh Wesley $71,333 (2)
Salary Average Remaining : $27,741
Branden Troock $70,000 (1)
Salary Average Remaining : $27,222
Brady Vail $70,000 (1)
Salary Average Remaining : $27,222
Jussi Markkanen $70,000 (1)
Salary Average Remaining : $27,222
Sergei Boikov $68,167 (1)
Salary Average Remaining : $26,509
Richard Bachman $67,500 (1)
Salary Average Remaining : $26,250
Blaine Byron $65,000 (1)
Salary Average Remaining : $25,278
Jacob Graves $65,000 (1)
Salary Average Remaining : $25,278
Jan Kostalek $65,000 (1)
Salary Average Remaining : $25,278
Matt MacKenzie $50,000 (1)
Salary Average Remaining : $19,444
Total Farm Players32
Salary Commitment
Year 7 : $2,712,917
Year 8 : $927,250
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,712,917
Year 8 : $927,250
Year 9 : $0
Year 10 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6280 - $137 - 5,686 - 90.54%
Level 2: 5000 - $79 - 4,050 - 81.00%
Level 3: 2000 - $48 - 1,622 - 81.12%
Level 4: 4000 - $35 - 3,390 - 84.75%
Luxury : 1000 - $248 - 881 - 88.14%
Total Capacity :18280
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,616 - 80.80%
Farm Level 2: 1000 - $20 - 803 - 80.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %15,630 - 85.50%
Average Income per Game$1,680,598
Year to Date Revenue$42,014,950
Farm
Home Games Left18
Average Attendance - %2,419 - 80.63%
Average Income per Game$88,766
Year to Date Revenue$2,041,622

Expense

Pro Players Total Salaries$80,885,000
Pro Players Total Average Salaries$82,343,333
Farm Players Total Salaries$3,001,602
Farm Players Total Average Salaries$3,001,602
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,246,545
Farm Year To Date Expenses$2,441,025
Pro Salary Cap Per Days$457,463
Pro Salary Cap To Date$49,890,514
Farm Salary Cap Per Days$16,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,889,568
Farm Estimated Season Revenue$1,597,791
Pro Remaining Season Days70
Pro Expenses Per Days$468,528
Pro Estimated Expenses$32,796,960
Farm Remaining Season Days70
Farm Expenses Per Days$21,676
Farm Estimated Expenses$1,517,320
Estimated Season Expenses$34,314,280
Estimated Season Salary Cap$81,912,924
Estimate Under Maximum Salary Cap of $83,500,000$1,587,076
Estimate Over Minimum Salary Cap of $62,200,000 $19,712,924
Current Bank Account$48,349,831
Projected Bank Account$42,522,910

Pro Players Salaries

Matt Duchene (1 Way Contract) $10,500,000 (6)
-Salary Average Remaining : $4,083,333
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (6)
-Salary Average Remaining : $3,208,333
Jason Spezza (1 Way Contract) $5,600,000 (1)
-Salary Average Remaining : $2,333,333
Brady Skjei (1 Way Contract) $5,250,000 (5)
-Salary Average Remaining : $2,041,667
Gustav Nyquist (1 Way Contract) $5,200,000 (2)
-Salary Average Remaining : $2,041,667
Anders Nilsson (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $1,944,444
Kari Lehtonen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $4,500,000
-Salary Average Remaining : $1,750,000
Ryan Spooner (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,833,333
-Salary Average Remaining : $1,490,741
Dan Girardi (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $2,051,389
Mike Condon (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Jay Beagle (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,166,667
Matt Roy (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,166,667
Vinni Lettieri (1 Way Contract) $2,650,000 (2)
-Salary Average Remaining : $1,030,556
Daniel Carr (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Par Lindholm (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $777,778
Blake Coleman (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $933,333
Carl Gunnarsson (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $680,556
Curtis McKenzie (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $505,556
Patrik Rybar (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Drew Stafford (1 Way Contract) $1,200,000 (2)
-Salary Average Remaining : $466,667
Derek Barach $1,000,000 (2)
-Salary Average Remaining : $388,889
Kenny Agostino $1,000,000 (2)
-Salary Average Remaining : $388,889
Ryan Graves $735,000 (1)
-Salary Average Remaining : $285,833
Cristoval Nieves (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players24
Salary Commitment
Year 7 : $80,885,000
Year 8 : $56,400,000
Year 9 : $29,000,000
Year 10 : $24,000,000
Salary Average Commitment
Year 7 : $82,343,333
Year 8 : $56,250,000
Year 9 : $29,000,000
Year 10 : $24,000,000
Salary Cap with 1 Way Contract
Year 7 : $82,343,333
Year 8 : $56,250,000
Year 9 : $29,000,000
Year 10 : $24,000,000

Farm Players Salaries

T.J. Tynan $100,000 (2)
Salary Average Remaining : $38,889
Andrew MacWilliam $100,000 (1)
Salary Average Remaining : $38,889
T.J. Hensick $100,000 (2)
Salary Average Remaining : $38,889
Connor Brickley $100,000 (2)
Salary Average Remaining : $38,889
Egor Yakovlev $100,000 (2)
Salary Average Remaining : $38,889
Colton Hargrove $100,000 (1)
Salary Average Remaining : $38,889
Gabriel Dumont $100,000 (2)
Salary Average Remaining : $38,889
Garrett Wilson $100,000 (2)
Salary Average Remaining : $38,889
Filip Pyrochta $100,000 (2)
Salary Average Remaining : $38,889
John McCarron $100,000 (2)
Salary Average Remaining : $38,889
Tanner Glass $94,000 (1)
Salary Average Remaining : $36,556
Mitchell Vande Sompel $93,583 (2)
Salary Average Remaining : $36,394
Alex Dostie $92,500 (2)
Salary Average Remaining : $35,972
Robin Kovacs $92,500 (1)
Salary Average Remaining : $35,972
Blake Hillman $92,500 (2)
Salary Average Remaining : $35,972
Egor Sharangovich $92,500 (3)
Salary Average Remaining : $35,972
Adam Huska $92,500 (2)
Salary Average Remaining : $35,972
Sean Day $91,083 (3)
Salary Average Remaining : $35,421
Jack Dougherty $90,250 (1)
Salary Average Remaining : $35,097
Brandon Halverson $89,417 (1)
Salary Average Remaining : $34,773
Ryan Gropp $88,833 (2)
Salary Average Remaining : $34,546
Guillaume Brisebois $88,833 (2)
Salary Average Remaining : $34,546
Brett Howden (Out of Payroll) $86,333 (3)
Salary Average Remaining : $33,574
Cody Goloubef $80,000 (1)
Salary Average Remaining : $31,111
Austin Poganski $76,250 (2)
Salary Average Remaining : $29,653
Brad Morrison $74,333 (3)
Salary Average Remaining : $28,907
Steven Fogarty $70,000 (1)
Salary Average Remaining : $27,222
Stu Bickel $70,000 (1)
Salary Average Remaining : $27,222
Janne Juvonen $70,000 (2)
Salary Average Remaining : $27,222
Dylan McIlrath $70,000 (2)
Salary Average Remaining : $27,222
Ryan Haggerty $67,500 (1)
Salary Average Remaining : $26,250
Pierre-Luc Letourneau-Leblond $65,020 (1)
Salary Average Remaining : $25,286
Griffin Reinhart $65,000 (1)
Salary Average Remaining : $25,278
Scott Savage $65,000 (1)
Salary Average Remaining : $25,278
Adam Tambellini $65,000 (1)
Salary Average Remaining : $25,278
Nikita Korostelev $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players36
Salary Commitment
Year 7 : $3,087,935
Year 8 : $1,909,248
Year 9 : $344,249
Year 10 : $0
Salary Average Commitment
Year 7 : $3,087,935
Year 8 : $1,909,248
Year 9 : $344,249
Year 10 : $0

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6007 - $133 - 5,863 - 97.60%
Level 2: 5000 - $73 - 4,755 - 95.10%
Level 3: 2000 - $39 - 1,891 - 94.55%
Level 4: 4000 - $27 - 3,808 - 95.20%
Luxury : 1000 - $220 - 931 - 93.15%
Total Capacity :18007
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,582 - 79.11%
Farm Level 2: 1000 - $15 - 806 - 80.64%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %17,248 - 95.79%
Average Income per Game$1,664,265
Year to Date Revenue$41,606,634
Farm
Home Games Left15
Average Attendance - %2,389 - 79.62%
Average Income per Game$74,690
Year to Date Revenue$1,941,928

Expense

Pro Players Total Salaries$66,350,000
Pro Players Total Average Salaries$67,616,667
Farm Players Total Salaries$3,776,249
Farm Players Total Average Salaries$3,733,749
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,202,451
Farm Year To Date Expenses$2,600,298
Pro Salary Cap Per Days$375,648
Pro Salary Cap To Date$42,591,827
Farm Salary Cap Per Days$20,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,628,246
Farm Estimated Season Revenue$1,120,343
Pro Remaining Season Days70
Pro Expenses Per Days$378,333
Pro Estimated Expenses$26,483,310
Farm Remaining Season Days70
Farm Expenses Per Days$23,479
Farm Estimated Expenses$1,643,530
Estimated Season Expenses$28,126,840
Estimated Season Salary Cap$68,887,187
Estimate Under Maximum Salary Cap of $83,500,000$14,612,813
Estimate Over Minimum Salary Cap of $62,200,000 $6,687,187
Current Bank Account$85,120,996
Projected Bank Account$84,742,745

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $6,750,000 (4)
-Salary Average Remaining : $2,819,444
Milan Lucic (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,391,667
Brandon Pirri (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Roberto Luongo (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
Tyson Barrie (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $2,022,222
Colin Wilson (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $1,944,444
Derick Brassard (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,555,556
Michael Stone (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,361,111
Martin Hanzal (1 Way Contract) $3,400,000 (2)
-1 Way Contract Salary Cap : $3,500,000
-Salary Average Remaining : $1,361,111
Chris Tierney (1 Way Contract) $2,937,500 (1)
-Salary Average Remaining : $1,142,361
Jori Lehtera (Out of Payroll) $2,750,000 (1)
-Salary Average Remaining : $1,166,667
Sam Bennett (1 Way Contract) $2,550,000 (2)
-Salary Average Remaining : $991,667
Calvin Pickard (1 Way Contract) $2,500,000 (4)
-Salary Average Remaining : $1,069,444
Trevor Lewis (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $875,000
Zach Werenski $1,775,000 (1)
-Salary Average Remaining : $690,278
Ivan Barbashev (1 Way Contract) $1,475,000 (2)
-Salary Average Remaining : $573,611
Jakob Chychrun $1,350,000 (1)
-Salary Average Remaining : $525,000
Mark Borowiecki (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $550,926
Ross Johnston (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $388,889
Adam Johnson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Jake Dotchin (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Jesper Bratt $825,000 (2)
-Salary Average Remaining : $320,833
J.T. Brown (1 Way Contract) $687,500 (1)
-Salary Average Remaining : $267,361
Total Pro Players23
Salary Commitment
Year 7 : $69,100,000
Year 8 : $35,850,000
Year 9 : $21,950,000
Year 10 : $14,950,000
Salary Average Commitment
Year 7 : $70,616,667
Year 8 : $36,966,667
Year 9 : $22,200,000
Year 10 : $15,200,000
Salary Cap with 1 Way Contract
Year 7 : $70,616,667
Year 8 : $36,966,667
Year 9 : $22,200,000
Year 10 : $15,200,000

Farm Players Salaries

Logan Brown $157,333 (3)
Salary Average Remaining : $61,185
Jake Bean $136,333 (3)
Salary Average Remaining : $53,019
Juuso Valimaki $131,917 (3)
Salary Average Remaining : $51,301
Kaden Fulcher $100,000 (2)
Salary Average Remaining : $38,889
Jordan Gross $100,000 (2)
Salary Average Remaining : $38,889
Jeff Kubiak $100,000 (2)
Salary Average Remaining : $38,889
Cooper Marody $100,000 (3)
Salary Average Remaining : $38,889
Trevor Smith $100,000 (1)
Salary Average Remaining : $38,889
Aaron Ness $100,000 (2)
Salary Average Remaining : $38,889
Cal OReilly $100,000 (1)
Salary Average Remaining : $38,889
Alexandre Grenier $100,000 (1)
Salary Average Remaining : $38,889
Kevin Davis $100,000 (2)
Salary Average Remaining : $38,889
Ryan Dmowski (Out of Payroll) $100,000 (2)
Salary Average Remaining : $38,889
Thomas Gregoire $100,000 (2)
Salary Average Remaining : $38,889
Nick Jones $100,000 (2)
Salary Average Remaining : $38,889
Daniel Sprong $92,500 (2)
Salary Average Remaining : $35,972
Tyler Moy $92,500 (1)
Salary Average Remaining : $35,972
Mitchell Stephens $91,917 (2)
Salary Average Remaining : $35,745
Dillon Dube $91,083 (3)
Salary Average Remaining : $35,421
Tyler Steenbergen $87,500 (3)
Salary Average Remaining : $17,500
Zachary Fucale $86,333 (2)
Salary Average Remaining : $33,574
Craig Wyszomirski $85,000 (2)
Salary Average Remaining : $33,056
Brendan Woods $85,000 (2)
Salary Average Remaining : $33,056
Luke Green $83,833 (3)
Salary Average Remaining : $32,602
Alex Kile $80,000 (1)
Salary Average Remaining : $31,111
Mathieu Olivier $80,000 (2)
Salary Average Remaining : $31,111
Ryan Wagner $80,000 (2)
Salary Average Remaining : $31,111
Matthew Weis $80,000 (2)
Salary Average Remaining : $31,111
Boston Leier $75,000 (1)
Salary Average Remaining : $29,167
Conner Bleackley $75,000 (1)
Salary Average Remaining : $29,167
Caleb Herbert $75,000 (1)
Salary Average Remaining : $29,167
Alex Gallant $75,000 (2)
Salary Average Remaining : $29,167
James Phelan $75,000 (1)
Salary Average Remaining : $29,167
Alex Sakellaropoulos $70,000 (1)
Salary Average Remaining : $27,222
Chris Bigras $70,000 (2)
Salary Average Remaining : $27,222
Al Montoya $70,000 (1)
Salary Average Remaining : $27,222
Alexander Salak $70,000 (1)
Salary Average Remaining : $27,222
Spencer Martin $70,000 (1)
Salary Average Remaining : $27,222
Greg Carey $70,000 (1)
Salary Average Remaining : $27,222
Alexei Bereglazov $65,000 (1)
Salary Average Remaining : $25,278
Austin Ortega $65,000 (1)
Salary Average Remaining : $25,278
Bobby Butler $60,000 (1)
Salary Average Remaining : $23,333
Ben Holmstrom $60,000 (1)
Salary Average Remaining : $23,333
Arvin Atwal $45,000 (1)
Salary Average Remaining : $17,500
Nick DeSimone $45,000 (1)
Salary Average Remaining : $17,500
Total Farm Players45
Salary Commitment
Year 7 : $3,876,249
Year 8 : $2,413,749
Year 9 : $787,999
Year 10 : $0
Salary Average Commitment
Year 7 : $3,833,749
Year 8 : $2,371,249
Year 9 : $745,499
Year 10 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8500 - $140 - 5,453 - 64.15%
Level 2: 6000 - $80 - 4,252 - 70.86%
Level 3: 2000 - $50 - 1,660 - 83.02%
Level 4: 4000 - $35 - 3,259 - 81.48%
Luxury : 1000 - $250 - 839 - 83.94%
Total Capacity :21500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,601 - 80.06%
Farm Level 2: 1000 - $20 - 796 - 79.62%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,463 - 71.92%
Average Income per Game$1,661,496
Year to Date Revenue$44,860,395
Farm
Home Games Left13
Average Attendance - %2,397 - 79.91%
Average Income per Game$87,968
Year to Date Revenue$2,463,098

Expense

Pro Players Total Salaries$73,345,961
Pro Players Total Average Salaries$73,729,294
Farm Players Total Salaries$3,668,750
Farm Players Total Average Salaries$3,603,750
Coaches Total Salaries$1,977,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,255,124
Farm Year To Date Expenses$2,656,469
Pro Salary Cap Per Days$409,607
Pro Salary Cap To Date$50,145,444
Farm Salary Cap Per Days$20,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,260,946
Farm Estimated Season Revenue$1,143,581
Pro Remaining Season Days70
Pro Expenses Per Days$415,544
Pro Estimated Expenses$29,088,080
Farm Remaining Season Days70
Farm Expenses Per Days$23,299
Farm Estimated Expenses$1,630,930
Estimated Season Expenses$30,719,010
Estimated Season Salary Cap$78,817,934
Estimate Under Maximum Salary Cap of $83,500,000$4,682,066
Estimate Over Minimum Salary Cap of $62,200,000 $16,617,934
Current Bank Account$164,085,082
Projected Bank Account$157,770,599

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,000,000 (2)
-Salary Average Remaining : $4,083,333
Dustin Byfuglien (Out of Payroll) $7,600,000 (2)
-Salary Average Remaining : $2,955,556
Jonathan Toews (1 Way Contract) $6,930,000 (2)
-Salary Average Remaining : $2,695,000
Mark Scheifele (1 Way Contract) $6,125,000 (5)
-Salary Average Remaining : $2,381,944
Duncan Keith (1 Way Contract) $5,538,462 (4)
-Salary Average Remaining : $2,153,846
Seth Jones (1 Way Contract) $5,100,000 (4)
-Salary Average Remaining : $2,002,778
Brandon Saad (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,750,000
Pekka Rinne (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $1,944,444
Connor Murphy (1 Way Contract) $3,850,000 (3)
-Salary Average Remaining : $1,497,222
Andrew Cogliano (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,490,741
Cal Clutterbuck (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $1,361,111
Pierre-Luc Dubois $3,394,166 (2)
-Salary Average Remaining : $1,319,953
Joel Edmundson (1 Way Contract) $3,100,000 (1)
-Salary Average Remaining : $1,205,556
Adam Lowry (1 Way Contract) $2,916,666 (2)
-Salary Average Remaining : $1,134,259
Nick Schmaltz $1,541,667 (1)
-Salary Average Remaining : $599,537
Vincent Hinostroza (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Brock Boeser $1,491,667 (2)
-Salary Average Remaining : $580,093
Charlie McAvoy $1,258,333 (2)
-Salary Average Remaining : $489,352
David Rittich $1,100,000 (1)
-Salary Average Remaining : $427,778
Adam Erne (1 Way Contract) $1,050,000 (1)
-Salary Average Remaining : $408,333
John Hayden (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Gavin Bayreuther $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players22
Salary Commitment
Year 7 : $80,945,961
Year 8 : $62,704,294
Year 9 : $24,113,462
Year 10 : $16,763,462
Salary Average Commitment
Year 7 : $81,329,294
Year 8 : $63,254,294
Year 9 : $24,163,462
Year 10 : $16,813,462
Salary Cap with 1 Way Contract
Year 7 : $81,329,294
Year 8 : $63,254,294
Year 9 : $24,163,462
Year 10 : $16,813,462

Farm Players Salaries

Jesse Puljujarvi $342,500 (1)
Salary Average Remaining : $133,194
Robert Thomas $177,750 (3)
Salary Average Remaining : $69,125
Dylan Sikura $138,750 (2)
Salary Average Remaining : $53,958
Zach Whitecloud $100,000 (2)
Salary Average Remaining : $38,889
Victor Ejdsell $100,000 (2)
Salary Average Remaining : $38,889
Spencer Foo $100,000 (1)
Salary Average Remaining : $38,889
Ryan Kuffner $100,000 (2)
Salary Average Remaining : $38,889
Sheldon Rempal $100,000 (2)
Salary Average Remaining : $38,889
Scott Moldenhauer $100,000 (1)
Salary Average Remaining : $38,889
Michael Kapla $100,000 (1)
Salary Average Remaining : $38,889
Collin Delia $100,000 (1)
Salary Average Remaining : $38,889
Hunter Warner $100,000 (1)
Salary Average Remaining : $38,889
Scott Eansor $100,000 (1)
Salary Average Remaining : $38,889
Mike Vecchione $100,000 (1)
Salary Average Remaining : $38,889
Stephen Johns $95,000 (1)
Salary Average Remaining : $36,944
Thomas Schemitsch $92,500 (1)
Salary Average Remaining : $35,972
Luke Johnson $92,500 (1)
Salary Average Remaining : $35,972
Connor Ingram $92,500 (2)
Salary Average Remaining : $35,972
Colton Point $92,500 (3)
Salary Average Remaining : $35,972
Dennis Gilbert $92,500 (3)
Salary Average Remaining : $35,972
Christian Wolanin $92,500 (1)
Salary Average Remaining : $35,972
Frederic Allard $92,167 (2)
Salary Average Remaining : $35,843
Boris Katchouk $89,417 (3)
Salary Average Remaining : $34,773
Patrick Eaves $85,000 (1)
Salary Average Remaining : $33,056
Michal Moravcik $85,000 (1)
Salary Average Remaining : $33,056
Caleb Jones $81,500 (2)
Salary Average Remaining : $31,694
Jeremy Helvig $78,500 (3)
Salary Average Remaining : $30,528
Drake Rymsha $73,333 (3)
Salary Average Remaining : $28,519
Joe Gambardella $70,000 (2)
Salary Average Remaining : $27,222
Joel Hanley $70,000 (2)
Salary Average Remaining : $27,222
Matt Berry $70,000 (1)
Salary Average Remaining : $27,222
Olivier Archambault $70,000 (1)
Salary Average Remaining : $27,222
Stepan Falkovsky $69,833 (2)
Salary Average Remaining : $27,157
Alex Broadhurst $65,000 (1)
Salary Average Remaining : $25,278
Jakob Stukel $65,000 (1)
Salary Average Remaining : $0
Anthony Louis $65,000 (1)
Salary Average Remaining : $25,278
Joe Pendenza $65,000 (1)
Salary Average Remaining : $25,278
Michael Paliotta $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players38
Salary Commitment
Year 7 : $3,668,750
Year 8 : $1,618,750
Year 9 : $604,000
Year 10 : $0
Salary Average Commitment
Year 7 : $3,603,750
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 - 5,106 - 70.43%
Level 2: 5000 - $80 - 3,925 - 78.50%
Level 3: 2000 - $50 - 1,557 - 77.85%
Level 4: 4000 - $35 - 3,076 - 76.90%
Luxury : 1000 - $250 - 792 - 79.20%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,573 - 78.66%
Farm Level 2: 1000 - $20 - 777 - 77.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %14,457 - 75.10%
Average Income per Game$1,553,685
Year to Date Revenue$38,842,114
Farm
Home Games Left15
Average Attendance - %2,351 - 78.35%
Average Income per Game$86,322
Year to Date Revenue$2,244,374

Expense

Pro Players Total Salaries$74,800,000
Pro Players Total Average Salaries$74,600,000
Farm Players Total Salaries$2,529,999
Farm Players Total Average Salaries$2,529,999
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,229,708
Farm Year To Date Expenses$1,877,119
Pro Salary Cap Per Days$410,278
Pro Salary Cap To Date$45,411,643
Farm Salary Cap Per Days$14,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,858,953
Farm Estimated Season Revenue$1,294,831
Pro Remaining Season Days70
Pro Expenses Per Days$423,889
Pro Estimated Expenses$29,672,230
Farm Remaining Season Days70
Farm Expenses Per Days$17,667
Farm Estimated Expenses$1,236,690
Estimated Season Expenses$30,908,920
Estimated Season Salary Cap$74,131,103
Estimate Under Maximum Salary Cap of $83,500,000$9,368,897
Estimate Over Minimum Salary Cap of $62,200,000 $11,931,103
Current Bank Account$72,379,982
Projected Bank Account$67,624,846

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $2,527,778
Alexander Steen (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $2,333,333
James van Riemsdyk (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
T.J. Oshie (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $2,041,667
Jordan Binnington (1 Way Contract) $4,400,000 (2)
-Salary Average Remaining : $1,711,111
Jake Allen (1 Way Contract) $4,350,000 (2)
-Salary Average Remaining : $1,711,111
Ian Cole (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $1,652,778
Lars Eller (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,409,722
Erik Gudbranson (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,273,611
Calvin de Haan (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,186,111
Andre Burakovsky (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $1,263,889
Kevin Fiala (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,166,667
Riley Sheahan (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $1,166,667
Jan Rutta (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Antoine Roussel (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $855,556
Tyler Pitlick (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $797,222
Alex Petrovic (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Marcus Sorensen (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Jordan Oesterle (1 Way Contract) $1,400,000 (2)
-Salary Average Remaining : $544,444
Reid Boucher (Out of Payroll) $750,000 (1)
-Salary Average Remaining : $291,667
Jordan Schmaltz (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $272,222
Pontus Aberg (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players23
Salary Commitment
Year 7 : $74,800,000
Year 8 : $39,900,000
Year 9 : $11,500,000
Year 10 : $6,500,000
Salary Average Commitment
Year 7 : $74,600,000
Year 8 : $40,200,000
Year 9 : $11,500,000
Year 10 : $6,000,000
Salary Cap with 1 Way Contract
Year 7 : $74,600,000
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 : $66,630
Erik Brannstrom $131,333 (3)
Salary Average Remaining : $51,074
Kailer Yamamoto (Out of Payroll) $112,417 (3)
Salary Average Remaining : $43,718
Maxim Mamin $92,500 (1)
Salary Average Remaining : $35,972
Sam Lafferty $92,500 (2)
Salary Average Remaining : $35,972
Jayce Hawryluk $92,500 (1)
Salary Average Remaining : $35,972
William Borgen $92,500 (3)
Salary Average Remaining : $35,972
Mikey Eyssimont $92,500 (2)
Salary Average Remaining : $35,972
Kevin Labanc $92,500 (1)
Salary Average Remaining : $35,972
Petrus Palmu $92,500 (3)
Salary Average Remaining : $35,972
Jonathan Ang $91,083 (3)
Salary Average Remaining : $35,421
Thomas Vannelli $90,250 (2)
Salary Average Remaining : $35,097
Parker Milner $85,000 (1)
Salary Average Remaining : $33,056
Morgan Geekie $80,000 (3)
Salary Average Remaining : $31,111
Connor Hobbs $79,833 (2)
Salary Average Remaining : $31,046
Kale Kessy $75,000 (1)
Salary Average Remaining : $29,167
Samuel Morin $75,000 (2)
Salary Average Remaining : $29,167
Matt Tomkins $75,000 (2)
Salary Average Remaining : $29,167
Stefan Elliott $75,000 (2)
Salary Average Remaining : $29,167
Rob OGara $75,000 (2)
Salary Average Remaining : $29,167
Trevor Cheek $75,000 (1)
Salary Average Remaining : $29,167
Ben Scrivens $75,000 (1)
Salary Average Remaining : $29,167
Justin Woods $75,000 (1)
Salary Average Remaining : $29,167
Scott Sabourin $75,000 (2)
Salary Average Remaining : $29,167
Sebastian Repo $74,000 (3)
Salary Average Remaining : $28,778
Timothy Gettinger $73,000 (3)
Salary Average Remaining : $28,389
Dylan Ferguson $71,667 (2)
Salary Average Remaining : $27,870
Tyler Lewington $65,000 (2)
Salary Average Remaining : $25,278
Ty Rattie $65,000 (1)
Salary Average Remaining : $25,278
Dylan Blujus $65,000 (1)
Salary Average Remaining : $25,278
Jeremy Gregoire $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players31
Salary Commitment
Year 7 : $2,642,416
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0
Salary Average Commitment
Year 7 : $2,642,416
Year 8 : $1,613,583
Year 9 : $746,833
Year 10 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5015 - $140 - 5,005 - 99.80%
Level 2: 4000 - $80 - 3,888 - 97.19%
Level 3: 2000 - $50 - 1,628 - 81.39%
Level 4: 3000 - $35 - 2,973 - 99.11%
Luxury : 1000 - $250 - 805 - 80.48%
Total Capacity :15015
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,618 - 80.91%
Farm Level 2: 1000 - $20 - 795 - 79.52%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %14,299 - 95.23%
Average Income per Game$1,538,205
Year to Date Revenue$36,916,918
Farm
Home Games Left15
Average Attendance - %2,413 - 80.45%
Average Income per Game$88,696
Year to Date Revenue$2,306,084

Expense

Pro Players Total Salaries$79,202,222
Pro Players Total Average Salaries$79,422,222
Farm Players Total Salaries$2,728,291
Farm Players Total Average Salaries$2,707,208
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$3,202,084
Pro Year To Date Expenses$50,059,732
Farm Year To Date Expenses$2,154,520
Pro Salary Cap Per Days$441,235
Pro Salary Cap To Date$48,934,408
Farm Salary Cap Per Days$15,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,149,484
Farm Estimated Season Revenue$1,330,433
Pro Remaining Season Days70
Pro Expenses Per Days$451,123
Pro Estimated Expenses$31,578,610
Farm Remaining Season Days70
Farm Expenses Per Days$19,602
Farm Estimated Expenses$1,372,140
Estimated Season Expenses$32,950,750
Estimated Season Salary Cap$83,022,942
Estimate Under Maximum Salary Cap of $83,500,000$477,058
Estimate Over Minimum Salary Cap of $62,200,000 $20,822,942
Current Bank Account$61,708,593
Projected Bank Account$56,237,760

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (5)
-Salary Average Remaining : $3,208,333
Patrice Bergeron (1 Way Contract) $6,500,000 (4)
-Salary Average Remaining : $2,527,778
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
-Salary Average Remaining : $2,294,444
Hampus Lindholm (1 Way Contract) $5,205,556 (3)
-Salary Average Remaining : $2,024,383
Colin White (1 Way Contract) $4,750,000 (6)
-Salary Average Remaining : $1,847,222
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $1,680,000
Mika Zibanejad (1 Way Contract) $4,400,000 (4)
-Salary Average Remaining : $1,827,778
Corey Crawford (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Jake Gardiner (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $1,563,333
Rickard Rakell (1 Way Contract) $3,800,000 (5)
-Salary Average Remaining : $1,555,556
Ben Chiarot (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $1,361,111
James Reimer (1 Way Contract) $3,380,000 (2)
-Salary Average Remaining : $1,322,222
Trevor Daley (1 Way Contract) $3,166,666 (1)
-Salary Average Remaining : $1,231,481
Derek Ryan (1 Way Contract) $3,125,000 (2)
-Salary Average Remaining : $1,215,278
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Average Remaining : $995,556
Matt Cullen (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Devante Smith-Pelly (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $661,111
Austin Watson (1 Way Contract) $1,700,000 (1)
-Salary Average Remaining : $622,222
Fredrik Claesson (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average Remaining : $583,333
Alex Iafallo (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $427,778
Nick Jensen (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $388,889
Marcus Kruger (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $388,889
Nick Schilkey (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $291,667
Brad Hunt (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $272,222
Valentin Zykov (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $262,500
Total Pro Players25
Salary Commitment
Year 7 : $79,202,222
Year 8 : $68,210,556
Year 9 : $43,405,556
Year 10 : $38,900,000
Salary Average Commitment
Year 7 : $79,422,222
Year 8 : $67,570,556
Year 9 : $42,805,556
Year 10 : $37,600,000
Salary Cap with 1 Way Contract
Year 7 : $79,422,222
Year 8 : $67,570,556
Year 9 : $42,805,556
Year 10 : $37,600,000

Farm Players Salaries

Lawson Crouse $160,250 (1)
Salary Average Remaining : $62,319
David Pope $143,750 (2)
Salary Average Remaining : $55,903
Joseph Cecconi $129,375 (2)
Salary Average Remaining : $50,313
Michael Sgarbossa $100,000 (2)
Salary Average Remaining : $38,889
Zach Magwood $100,000 (2)
Salary Average Remaining : $38,889
Devin Williams $100,000 (1)
Salary Average Remaining : $38,889
Charles Williams $100,000 (1)
Salary Average Remaining : $38,889
Matt Moulson (Out of Payroll) $95,000 (1)
Salary Average Remaining : $36,944
Stefan Noesen $95,000 (1)
Salary Average Remaining : $36,944
Colton White $93,583 (2)
Salary Average Remaining : $35,972
Glenn Gawdin $92,500 (3)
Salary Average Remaining : $35,972
Colin McDonald $80,000 (1)
Salary Average Remaining : $31,111
Spencer Smallman $75,833 (3)
Salary Average Remaining : $29,491
Matthew Ford $75,000 (1)
Salary Average Remaining : $29,167
Justin Auger $75,000 (1)
Salary Average Remaining : $29,167
Michael Pezzetta $74,333 (3)
Salary Average Remaining : $28,907
Jeremiah Addison $72,000 (2)
Salary Average Remaining : $28,000
Stefan Matteau $70,000 (1)
Salary Average Remaining : $27,222
Dillon Heatherington $70,000 (1)
Salary Average Remaining : $27,222
Eric Comrie $70,000 (1)
Salary Average Remaining : $27,222
Marek Mazanec $70,000 (1)
Salary Average Remaining : $27,222
Marcus Hogstrom $70,000 (1)
Salary Average Remaining : $27,222
Chase Balisy $70,000 (1)
Salary Average Remaining : $27,222
Eric Martinsson $70,000 (1)
Salary Average Remaining : $27,222
J.C. Lipon $70,000 (1)
Salary Average Remaining : $27,222
Rinat Valiev $70,000 (1)
Salary Average Remaining : $27,222
Maximilian Kammerer $70,000 (1)
Salary Average Remaining : $27,222
Anthony Richard $69,167 (1)
Salary Average Remaining : $26,898
Seth Helgeson $67,500 (1)
Salary Average Remaining : $26,250
Keaton Middleton $65,000 (1)
Salary Average Remaining : $25,278
Jarrett Burton $65,000 (1)
Salary Average Remaining : $25,278
Scott Kosmachuk $65,000 (1)
Salary Average Remaining : $17,500
Ryan Olsen $65,000 (1)
Salary Average Remaining : $25,278
Peter Stoykewych $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players34
Salary Commitment
Year 7 : $2,823,291
Year 8 : $881,374
Year 9 : $242,666
Year 10 : $0
Salary Average Commitment
Year 7 : $2,802,208
Year 8 : $880,291
Year 9 : $242,666
Year 10 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - $130 - 5,029 - 98.35%
Level 2: 5000 - $70 - 4,098 - 81.96%
Level 3: 2000 - $40 - 1,616 - 80.78%
Level 4: 4000 - $25 - 3,266 - 81.65%
Luxury : 1000 - $230 - 819 - 81.88%
Total Capacity :17113
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,602 - 80.11%
Farm Level 2: 1000 - $20 - 810 - 81.03%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %14,828 - 86.64%
Average Income per Game$1,534,723
Year to Date Revenue$36,833,349
Farm
Home Games Left17
Average Attendance - %2,413 - 80.42%
Average Income per Game$88,325
Year to Date Revenue$2,119,788

Expense

Pro Players Total Salaries$79,980,061
Pro Players Total Average Salaries$79,827,561
Farm Players Total Salaries$4,308,583
Farm Players Total Average Salaries$4,308,583
Coaches Total Salaries$1,860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,768,369
Farm Year To Date Expenses$3,006,265
Pro Salary Cap Per Days$443,486
Pro Salary Cap To Date$49,586,257
Farm Salary Cap Per Days$23,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,090,289
Farm Estimated Season Revenue$1,501,516
Pro Remaining Season Days70
Pro Expenses Per Days$451,667
Pro Estimated Expenses$31,616,690
Farm Remaining Season Days70
Farm Expenses Per Days$26,937
Farm Estimated Expenses$1,885,590
Estimated Season Expenses$33,502,280
Estimated Season Salary Cap$80,630,277
Estimate Under Maximum Salary Cap of $83,500,000$2,869,723
Estimate Over Minimum Salary Cap of $62,200,000 $18,430,277
Current Bank Account$34,688,972
Projected Bank Account$28,778,497

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,461 (6)
-Salary Average Remaining : $2,931,624
Cam Fowler (1 Way Contract) $6,200,000 (5)
-Salary Average Remaining : $2,450,000
Cam Atkinson (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $2,177,778
Jack Johnson (1 Way Contract) $5,250,000 (2)
-Salary Average Remaining : $2,006,667
Frans Nielsen (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $2,041,667
Martin Jones (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $2,022,222
Anton Stralman (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $1,652,778
Mathieu Perreault (1 Way Contract) $4,150,000 (2)
-Salary Average Remaining : $1,633,333
Nathan Beaulieu (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $1,477,778
Mark Letestu (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $1,458,333
Jamie McGinn (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,162,500
-Salary Average Remaining : $1,229,861
Jakob Silfverberg (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,212,037
Leo Komarov (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $1,166,667
Nick Holden (1 Way Contract) $2,800,000 (3)
-Salary Average Remaining : $1,147,222
Joakim Nordstrom (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $712,963
Jimmy Vesey (1 Way Contract) $2,275,000 (1)
-Salary Average Remaining : $884,722
Matt Calvert (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $855,556
Zach Hyman (1 Way Contract) $2,166,600 (2)
-Salary Average Remaining : $842,567
Jesper Fast (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $680,556
Juuse Saros (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Kevin Connauton (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Luke Glendening (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $709,722
Mackenzie MacEachern (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Garret Sparks (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Total Pro Players24
Salary Commitment
Year 7 : $79,980,061
Year 8 : $61,005,061
Year 9 : $39,738,461
Year 10 : $19,238,461
Salary Average Commitment
Year 7 : $79,827,561
Year 8 : $61,356,728
Year 9 : $38,955,128
Year 10 : $19,438,461
Salary Cap with 1 Way Contract
Year 7 : $79,827,561
Year 8 : $61,356,728
Year 9 : $38,955,128
Year 10 : $19,438,461

Farm Players Salaries

Jesperi Kotkaniemi $342,500 (3)
Salary Average Remaining : $133,194
Troy Terry $149,167 (3)
Salary Average Remaining : $58,009
Henri Jokiharju $127,917 (3)
Salary Average Remaining : $49,745
Colby Cave $115,000 (1)
Salary Average Remaining : $44,722
Darren Raddysh $100,000 (1)
Salary Average Remaining : $38,889
Cameron Schilling $100,000 (1)
Salary Average Remaining : $38,889
Philippe Maillet $100,000 (2)
Salary Average Remaining : $38,889
Joe Cox $100,000 (2)
Salary Average Remaining : $38,889
Paul Ladue $100,000 (1)
Salary Average Remaining : $38,889
Malcolm Subban $100,000 (2)
Salary Average Remaining : $38,889
John Muse $100,000 (1)
Salary Average Remaining : $38,889
Josh Melnick $100,000 (2)
Salary Average Remaining : $38,889
Chris Kunitz $100,000 (1)
Salary Average Remaining : $38,889
Alexandre Alain $99,500 (2)
Salary Average Remaining : $38,694
Cameron Hebig $99,500 (2)
Salary Average Remaining : $38,694
Anthony Peters $99,500 (1)
Salary Average Remaining : $38,694
Griffen Molino $97,500 (1)
Salary Average Remaining : $37,917
Gage Quinney $95,000 (1)
Salary Average Remaining : $36,944
John Stevens $95,000 (1)
Salary Average Remaining : $36,944
Mason Mitchell $95,000 (1)
Salary Average Remaining : $36,944
Nick Ebert $95,000 (1)
Salary Average Remaining : $36,944
C.J. Motte $95,000 (1)
Salary Average Remaining : $36,944
Jansen Harkins $92,500 (2)
Salary Average Remaining : $35,972
Dylan Wells $91,083 (3)
Salary Average Remaining : $35,421
Cam Dineen $91,083 (3)
Salary Average Remaining : $35,421
Will Bitten $91,000 (3)
Salary Average Remaining : $35,389
Taylor Raddysh $89,417 (3)
Salary Average Remaining : $34,773
Jonah Gadjovich $86,333 (3)
Salary Average Remaining : $33,574
Zach Frye $85,000 (1)
Salary Average Remaining : $33,056
Jalen Chatfield $85,000 (1)
Salary Average Remaining : $33,056
Jean-Christophe Beaudin $81,667 (2)
Salary Average Remaining : $31,759
Drake Batherson $77,333 (3)
Salary Average Remaining : $30,074
Mikhail Berdin $76,667 (3)
Salary Average Remaining : $29,815
Mason Appleton $75,833 (2)
Salary Average Remaining : $29,491
Garret Cockerill $75,000 (1)
Salary Average Remaining : $29,167
Justin Dowling $75,000 (2)
Salary Average Remaining : $29,167
Nicholas Caamano $73,833 (3)
Salary Average Remaining : $28,713
Taylor Fedun $73,750 (2)
Salary Average Remaining : $28,681
Michael Bunting $73,750 (2)
Salary Average Remaining : $28,681
Matt Bartkowski $70,000 (1)
Salary Average Remaining : $27,222
Michael Carcone $70,000 (2)
Salary Average Remaining : $27,222
Josh Currie $68,750 (1)
Salary Average Remaining : $26,736
Sam Anas $67,500 (1)
Salary Average Remaining : $26,250
Michael Chaput $67,500 (1)
Salary Average Remaining : $26,250
Jordan Murray $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players45
Salary Commitment
Year 7 : $4,308,583
Year 8 : $2,437,833
Year 9 : $1,296,333
Year 10 : $0
Salary Average Commitment
Year 7 : $4,308,583
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 - 5,302 - 81.18%
Level 2: 5000 - $80 - 4,090 - 81.81%
Level 3: 2000 - $50 - 1,583 - 79.13%
Level 4: 4000 - $35 - 3,189 - 79.73%
Luxury : 1000 - $250 - 844 - 84.38%
Total Capacity :18532
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,584 - 79.18%
Farm Level 2: 1000 - $20 - 802 - 80.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %15,008 - 80.99%
Average Income per Game$1,618,397
Year to Date Revenue$38,841,517
Farm
Home Games Left17
Average Attendance - %2,386 - 79.53%
Average Income per Game$87,330
Year to Date Revenue$2,095,918

Expense

Pro Players Total Salaries$85,875,000
Pro Players Total Average Salaries$85,733,333
Farm Players Total Salaries$2,936,834
Farm Players Total Average Salaries$2,936,834
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,006,240
Farm Year To Date Expenses$2,260,289
Pro Salary Cap Per Days$467,407
Pro Salary Cap To Date$49,207,160
Farm Salary Cap Per Days$15,941
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,512,741
Farm Estimated Season Revenue$1,484,609
Pro Remaining Season Days70
Pro Expenses Per Days$490,972
Pro Estimated Expenses$34,368,040
Farm Remaining Season Days70
Farm Expenses Per Days$20,205
Farm Estimated Expenses$1,414,350
Estimated Season Expenses$35,782,390
Estimated Season Salary Cap$81,925,650
Estimate Under Maximum Salary Cap of $83,500,000$1,574,350
Estimate Over Minimum Salary Cap of $62,200,000 $19,725,650
Current Bank Account$74,995,858
Projected Bank Account$68,210,818

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (4)
-Salary Average Remaining : $2,722,222
Alexander Radulov (1 Way Contract) $6,750,000 (2)
-Salary Average Remaining : $2,722,222
Ryan Ellis (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Ryan OReilly (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,229,630
Esa Lindell (1 Way Contract) $5,800,000 (6)
-Salary Average Remaining : $2,255,556
Jamie Benn (1 Way Contract) $5,775,000 (4)
-Salary Average Remaining : $2,245,833
Travis Zajac (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $2,236,111
Justin Schultz (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $2,138,889
Carl Soderberg (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $1,944,444
Ilya Kovalchuk (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $2,041,667
Zach Bogosian (1 Way Contract) $5,142,857 (1)
-Salary Average Remaining : $2,000,000
Brock Nelson (1 Way Contract) $3,900,000 (2)
-Salary Average Remaining : $1,526,389
Travis Hamonic (1 Way Contract) $3,857,143 (1)
-Salary Average Remaining : $1,500,000
Thomas Greiss (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $875,000
Radek Faksa (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $855,556
Oscar Fantenberg (1 Way Contract) $2,100,000 (2)
-Salary Average Remaining : $816,667
Ryan Hartman (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $758,333
Adam McQuaid (Out of Payroll) $1,600,000 (1)
-Salary Average Remaining : $622,222
Nate Thompson (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Josh Archibald (1 Way Contract) $800,000 (1)
-Salary Average Remaining : $291,667
Miikka Salomaki (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Ben Harpur (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $281,944
Jack Campbell (1 Way Contract) $675,000 (1)
-Salary Average Remaining : $262,500
Total Pro Players23
Salary Commitment
Year 7 : $85,875,000
Year 8 : $47,825,000
Year 9 : $27,075,000
Year 10 : $18,575,000
Salary Average Commitment
Year 7 : $85,733,333
Year 8 : $47,550,000
Year 9 : $26,525,000
Year 10 : $18,575,000
Salary Cap with 1 Way Contract
Year 7 : $85,733,333
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 : $63,940
Corey Tropp $100,000 (1)
Salary Average Remaining : $38,889
Mitch Reinke $100,000 (2)
Salary Average Remaining : $38,889
Jakub Jerabek $100,000 (1)
Salary Average Remaining : $38,889
Andrew Oglevie $97,500 (2)
Salary Average Remaining : $37,917
Andrej Sustr $95,000 (2)
Salary Average Remaining : $36,944
Alex Schoenborn $92,500 (1)
Salary Average Remaining : $35,972
Anton Lindholm $92,500 (1)
Salary Average Remaining : $35,972
David Sklenicka $92,500 (2)
Salary Average Remaining : $35,972
Niklas Hansson $92,500 (2)
Salary Average Remaining : $35,972
Emil Pettersson $92,500 (2)
Salary Average Remaining : $35,972
Zac Rinaldo $90,000 (2)
Salary Average Remaining : $35,000
Andrew Sturtz $90,000 (2)
Salary Average Remaining : $35,000
Janne Kuokkanen $89,417 (2)
Salary Average Remaining : $34,773
Michal Neuvirth $87,500 (2)
Salary Average Remaining : $34,028
Gerry Fitzgerald $85,000 (1)
Salary Average Remaining : $33,056
Adam Helewka $80,000 (1)
Salary Average Remaining : $31,111
Kyle Criscuolo $80,000 (2)
Salary Average Remaining : $31,111
Chris Conner $80,000 (2)
Salary Average Remaining : $31,111
Mitch McLain $75,000 (2)
Salary Average Remaining : $29,167
Derek Sheppard $75,000 (2)
Salary Average Remaining : $29,167
Kristers Gudlevskis $75,000 (1)
Salary Average Remaining : $29,167
Steve Oleksy $75,000 (2)
Salary Average Remaining : $29,167
Nick Paul $75,000 (1)
Salary Average Remaining : $29,167
Hampus Gustafsson $74,000 (1)
Salary Average Remaining : $28,778
Dominik Shine $71,500 (1)
Salary Average Remaining : $27,806
Daniel Ciampini $70,000 (1)
Salary Average Remaining : $27,222
Reece Scarlett $70,000 (1)
Salary Average Remaining : $27,222
Philippe Desrosiers $70,000 (1)
Salary Average Remaining : $27,222
Kris Bindulis $70,000 (1)
Salary Average Remaining : $27,222
Maxime Lagace $70,000 (1)
Salary Average Remaining : $27,222
Mike Liambas $67,500 (1)
Salary Average Remaining : $26,250
Kurtis MacDermid (Out of Payroll) $67,500 (1)
Salary Average Remaining : $26,250
Cole Ully $65,000 (1)
Salary Average Remaining : $25,278
Damir Sharipzianov $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players35
Salary Commitment
Year 7 : $2,936,834
Year 8 : $1,311,917
Year 9 : $0
Year 10 : $0
Salary Average Commitment
Year 7 : $2,936,834
Year 8 : $1,311,917
Year 9 : $0
Year 10 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6064 - $133 - 6,026 - 99.37%
Level 2: 5000 - $73 - 4,801 - 96.02%
Level 3: 2000 - $43 - 1,942 - 97.09%
Level 4: 4000 - $28 - 3,870 - 96.75%
Luxury : 1000 - $258 - 797 - 79.70%
Total Capacity :18064
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,445 - 72.27%
Farm Level 2: 1000 - $30 - 718 - 71.84%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %17,436 - 96.52%
Average Income per Game$1,712,159
Year to Date Revenue$41,091,821
Farm
Home Games Left15
Average Attendance - %2,164 - 72.13%
Average Income per Game$101,351
Year to Date Revenue$2,635,127

Expense

Pro Players Total Salaries$86,891,667
Pro Players Total Average Salaries$85,178,334
Farm Players Total Salaries$3,790,527
Farm Players Total Average Salaries$3,790,527
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,219,403
Farm Year To Date Expenses$3,003,786
Pro Salary Cap Per Days$455,157
Pro Salary Cap To Date$50,221,026
Farm Salary Cap Per Days$20,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,106,707
Farm Estimated Season Revenue$1,520,266
Pro Remaining Season Days70
Pro Expenses Per Days$506,343
Pro Estimated Expenses$35,444,010
Farm Remaining Season Days70
Farm Expenses Per Days$25,225
Farm Estimated Expenses$1,765,750
Estimated Season Expenses$37,209,760
Estimated Season Salary Cap$82,082,016
Estimate Under Maximum Salary Cap of $83,500,000$1,417,984
Estimate Over Minimum Salary Cap of $62,200,000 $19,882,016
Current Bank Account$115,310,028
Projected Bank Account$108,727,241

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,000,000 (1)
-Salary Average Remaining : $4,666,667
Anze Kopitar (1 Way Contract) $7,480,000 (3)
-Salary Average Remaining : $2,908,889
Marc Staal (1 Way Contract) $5,700,000 (2)
-Salary Average Remaining : $2,216,667
Mikael Granlund (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Ryan Nugent-Hopkins (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Jaccob Slavin (1 Way Contract) $5,300,000 (6)
-Salary Average Remaining : $2,061,111
Andy Greene (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $2,041,667
Jared Spurgeon (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,750,000
Matt Dumba (Out of Payroll) $5,000,000 (1)
-Salary Average Remaining : $1,263,889
Kyle Palmieri (1 Way Contract) $4,650,000 (2)
-Salary Average Remaining : $1,808,333
Devan Dubnyk (1 Way Contract) $4,330,000 (2)
-Salary Average Remaining : $1,750,000
Nolan Patrick $3,575,000 (2)
-Salary Average Remaining : $1,390,278
Nino Niederreiter (1 Way Contract) $3,300,000 (4)
-Salary Average Remaining : $1,348,148
Alexandar Georgiev (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $972,222
Michal Kempny (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Anthony Duclair (1 Way Contract) $1,800,000 (3)
-Salary Average Remaining : $758,333
Sebastian Aho $1,775,000 (1)
-Salary Average Remaining : $690,278
Pierre-Edouard Bellemare (Out of Payroll) $1,650,000 (1)
-Salary Average Remaining : $641,667
Jason Dickinson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Josef Korenar (1 Way Contract) $1,250,000 (2)
-Salary Average Remaining : $486,111
Joel Eriksson Ek $1,106,667 (1)
-Salary Average Remaining : $430,371
Alex Stalock (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Nick Seeler (1 Way Contract) $725,000 (2)
-Salary Average Remaining : $281,944
Kevin Rooney (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players24
Salary Commitment
Year 7 : $88,541,667
Year 8 : $53,510,000
Year 9 : $29,580,000
Year 10 : $8,600,000
Salary Average Commitment
Year 7 : $86,828,334
Year 8 : $53,596,667
Year 9 : $29,196,667
Year 10 : $8,766,667
Salary Cap with 1 Way Contract
Year 7 : $86,828,334
Year 8 : $53,596,667
Year 9 : $29,196,667
Year 10 : $8,766,667

Farm Players Salaries

Michael McLeod $136,333 (3)
Salary Average Remaining : $53,019
Jordan Greenway $122,500 (3)
Salary Average Remaining : $47,639
Antoine Waked $100,000 (1)
Salary Average Remaining : $38,889
Colby Sissons $100,000 (2)
Salary Average Remaining : $38,889
Ben Gleason $100,000 (2)
Salary Average Remaining : $38,889
Joel LEsperance $100,000 (2)
Salary Average Remaining : $38,889
Alexandre Fortin $100,000 (1)
Salary Average Remaining : $38,889
Mikhail Grigorenko $100,000 (1)
Salary Average Remaining : $38,889
Giovanni Fiore $100,000 (1)
Salary Average Remaining : $38,889
Dawson Leedahl $100,000 (1)
Salary Average Remaining : $38,889
Cooper Zech $100,000 (2)
Salary Average Remaining : $38,889
Dennis Yan $93,583 (2)
Salary Average Remaining : $36,394
Graham Knott $93,583 (2)
Salary Average Remaining : $36,394
Isac Lundestrom (Out of Payroll) $92,500 (3)
Salary Average Remaining : $35,972
Gabriel Gagne $92,500 (1)
Salary Average Remaining : $35,972
Carson Soucy $92,500 (1)
Salary Average Remaining : $35,972
Lukas Vejdemo $92,500 (2)
Salary Average Remaining : $35,972
Kevin Stenlund $92,500 (3)
Salary Average Remaining : $35,972
Matthew Spencer $91,083 (2)
Salary Average Remaining : $35,421
Michael Downing $90,000 (1)
Salary Average Remaining : $35,000
Julius Nattinen $88,000 (2)
Salary Average Remaining : $34,222
Jeff Taylor $87,500 (1)
Salary Average Remaining : $34,028
Gemel Smith $87,500 (1)
Salary Average Remaining : $34,028
Sheldon Dries (Out of Payroll) $87,500 (1)
Salary Average Remaining : $34,028
Ryan Scarfo $87,500 (1)
Salary Average Remaining : $34,028
Matt Gaudreau $87,500 (1)
Salary Average Remaining : $34,028
Tobias Geisser $83,778 (3)
Salary Average Remaining : $32,580
Mitch Gillam $75,000 (1)
Salary Average Remaining : $29,167
Brennan Menell $71,667 (1)
Salary Average Remaining : $27,870
Charlie Sampair $70,000 (1)
Salary Average Remaining : $27,222
John Edwardh $70,000 (1)
Salary Average Remaining : $27,222
Justin Scott $70,000 (1)
Salary Average Remaining : $27,222
Kurtis Gabriel $70,000 (1)
Salary Average Remaining : $27,222
Tyler Gaudet $70,000 (1)
Salary Average Remaining : $27,222
Ryan Schmelzer $70,000 (1)
Salary Average Remaining : $27,222
Kevin Boyle $67,500 (1)
Salary Average Remaining : $26,250
Nick Ellis $65,000 (1)
Salary Average Remaining : $25,278
Braden Christoffer $65,000 (1)
Salary Average Remaining : $25,278
Steve Michalek $65,000 (1)
Salary Average Remaining : $25,278
Jimmy Oligny $65,000 (1)
Salary Average Remaining : $25,278
Jake Kulevich $65,000 (1)
Salary Average Remaining : $25,278
Michael Joly $65,000 (1)
Salary Average Remaining : $25,278
Zack Mitchell $65,000 (1)
Salary Average Remaining : $25,278
Daniel Dolejs $65,000 (1)
Salary Average Remaining : $25,278
Trevor Murphy $65,000 (1)
Salary Average Remaining : $25,278
Brady Brassart $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players46
Salary Commitment
Year 7 : $3,883,027
Year 8 : $1,386,360
Year 9 : $527,611
Year 10 : $0
Salary Average Commitment
Year 7 : $3,883,027
Year 8 : $1,386,360
Year 9 : $527,611
Year 10 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6630 - $135 - 6,375 - 96.16%
Level 2: 5000 - $77 - 4,878 - 97.56%
Level 3: 2000 - $48 - 1,942 - 97.10%
Level 4: 4000 - $33 - 3,870 - 96.75%
Luxury : 1000 - $244 - 969 - 96.85%
Total Capacity :18630
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $44 - 1,490 - 74.49%
Farm Level 2: 1000 - $22 - 756 - 75.61%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %18,034 - 96.80%
Average Income per Game$1,862,861
Year to Date Revenue$44,708,666
Farm
Home Games Left13
Average Attendance - %2,246 - 74.86%
Average Income per Game$86,584
Year to Date Revenue$2,424,362

Expense

Pro Players Total Salaries$78,017,500
Pro Players Total Average Salaries$78,317,500
Farm Players Total Salaries$3,731,722
Farm Players Total Average Salaries$3,731,722
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,695,861
Farm Year To Date Expenses$2,580,723
Pro Salary Cap Per Days$435,097
Pro Salary Cap To Date$46,289,748
Farm Salary Cap Per Days$20,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,668,638
Farm Estimated Season Revenue$1,125,597
Pro Remaining Season Days70
Pro Expenses Per Days$441,764
Pro Estimated Expenses$30,923,480
Farm Remaining Season Days70
Farm Expenses Per Days$23,510
Farm Estimated Expenses$1,645,700
Estimated Season Expenses$32,569,180
Estimated Season Salary Cap$76,746,538
Estimate Under Maximum Salary Cap of $83,500,000$6,753,462
Estimate Over Minimum Salary Cap of $62,200,000 $14,546,538
Current Bank Account$116,287,865
Projected Bank Account$116,512,920

Pro Players Salaries

Ryan Kesler (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $2,547,222
Dylan Larkin (1 Way Contract) $6,100,000 (4)
-Salary Average Remaining : $2,372,222
Alexander Edler (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $2,333,333
Bo Horvat (1 Way Contract) $5,500,000 (4)
-Salary Average Remaining : $2,138,889
Magnus Paajarvi (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $1,983,333
Brandon Tanev (1 Way Contract) $5,100,000 (2)
-Salary Average Remaining : $1,983,333
Dion Phaneuf (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $1,944,444
Viktor Arvidsson (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $1,983,333
Ben Hutton (1 Way Contract) $4,000,000 (4)
-Salary Average Remaining : $1,594,444
Shane Starrett (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $1,361,111
Garnet Hathaway (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $1,361,111
Melker Karlsson (1 Way Contract) $3,400,000 (2)
-Salary Average Remaining : $1,322,222
Deryk Engelland (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,205,556
Justin Falk (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Jaroslav Halak (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,186,111
Greg Pateryn (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $777,778
Zack Kassian (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $738,889
Mitchell Marner $1,744,167 (1)
-Salary Average Remaining : $678,287
Braydon Coburn (1 Way Contract) $1,700,000 (2)
-Salary Average Remaining : $661,111
Tyson Jost $1,673,333 (2)
-Salary Average Remaining : $650,741
Sean Walker (1 Way Contract) $1,200,000 (1)
-Salary Average Remaining : $466,667
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 : $55,676
Kole Lind $112,500 (3)
Salary Average Remaining : $43,750
Nick Merkley $107,583 (2)
Salary Average Remaining : $41,838
Tanner Jeannot $100,000 (2)
Salary Average Remaining : $38,889
Patrick Bajkov $100,000 (2)
Salary Average Remaining : $38,889
Morgan Adams-Moisan $100,000 (2)
Salary Average Remaining : $38,889
Kelly Klima $100,000 (2)
Salary Average Remaining : $38,889
Alexis DAoust $100,000 (2)
Salary Average Remaining : $38,889
Simon Benoit $100,000 (2)
Salary Average Remaining : $38,889
Mario Kempe $100,000 (1)
Salary Average Remaining : $38,889
Eric Gelinas $100,000 (1)
Salary Average Remaining : $38,889
Marcus Crawford $100,000 (2)
Salary Average Remaining : $38,889
Tariq Hammond $100,000 (2)
Salary Average Remaining : $38,889
Rhett Gardner $92,500 (2)
Salary Average Remaining : $35,972
Maxime Fortier $92,500 (3)
Salary Average Remaining : $35,972
Josh Jacobs $92,500 (1)
Salary Average Remaining : $35,972
Brandon Gignac (Out of Payroll) $92,167 (2)
Salary Average Remaining : $35,843
Niki Petti $90,000 (1)
Salary Average Remaining : $35,000
David Gust $90,000 (1)
Salary Average Remaining : $35,000
Jordan Kyrou $88,000 (3)
Salary Average Remaining : $34,222
Rob Hamilton $85,000 (1)
Salary Average Remaining : $33,056
Mark Friedman $82,500 (2)
Salary Average Remaining : $32,083
Brett Seney $82,500 (2)
Salary Average Remaining : $32,083
Tanner Kaspick $82,222 (3)
Salary Average Remaining : $31,975
Christian Jaros $80,167 (2)
Salary Average Remaining : $31,176
Ryan Penny $80,000 (1)
Salary Average Remaining : $31,111
Tim McGauley $80,000 (1)
Salary Average Remaining : $31,111
Adam Carlson $75,000 (1)
Salary Average Remaining : $29,167
Antti Karjalainen $75,000 (1)
Salary Average Remaining : $29,167
Parker Gahagen $75,000 (1)
Salary Average Remaining : $29,167
Samuel Blais $72,583 (1)
Salary Average Remaining : $28,227
Brendan Gaunce $70,000 (1)
Salary Average Remaining : $27,222
Anton Cederholm $67,833 (2)
Salary Average Remaining : $26,380
Hunter Shinkaruk $65,000 (1)
Salary Average Remaining : $25,278
Ben Thomson $65,000 (1)
Salary Average Remaining : $25,278
Henrik Haapala $65,000 (1)
Salary Average Remaining : $25,278
Cameron Darcy (Out of Payroll) $65,000 (1)
Salary Average Remaining : $25,278
Joseph LaBate $65,000 (1)
Salary Average Remaining : $25,278
Jon Martin $65,000 (1)
Salary Average Remaining : $25,278
Tanner MacMaster $65,000 (1)
Salary Average Remaining : $25,278
Anthony Beauregard $65,000 (1)
Salary Average Remaining : $25,278
Sam Vigneault $65,000 (1)
Salary Average Remaining : $25,278
Tyler Wong $65,000 (1)
Salary Average Remaining : $25,278
Jaedon Descheneau $65,000 (1)
Salary Average Remaining : $25,278
Evan McEneny $60,167 (1)
Salary Average Remaining : $23,398
Chris Nell $60,000 (1)
Salary Average Remaining : $23,333
Juha Metsola $45,000 (1)
Salary Average Remaining : $17,500
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 - $140 - 5,535 - 95.45%
Level 2: 5000 - $77 - 4,776 - 95.51%
Level 3: 2000 - $43 - 1,916 - 95.78%
Level 4: 4000 - $25 - 3,828 - 95.70%
Luxury : 1000 - $239 - 957 - 95.65%
Total Capacity :17799
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,584 - 79.21%
Farm Level 2: 1000 - $20 - 779 - 77.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left17
Average Attendance - %17,011 - 95.57%
Average Income per Game$1,702,203
Year to Date Revenue$40,852,878
Farm
Home Games Left17
Average Attendance - %2,363 - 78.77%
Average Income per Game$86,841
Year to Date Revenue$2,084,192

Expense

Pro Players Total Salaries$82,829,166
Pro Players Total Average Salaries$82,904,166
Farm Players Total Salaries$3,474,501
Farm Players Total Average Salaries$3,474,501
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,436,237
Farm Year To Date Expenses$2,346,650
Pro Salary Cap Per Days$460,579
Pro Salary Cap To Date$44,933,325
Farm Salary Cap Per Days$19,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,937,455
Farm Estimated Season Revenue$1,476,303
Pro Remaining Season Days70
Pro Expenses Per Days$466,829
Pro Estimated Expenses$32,678,030
Farm Remaining Season Days70
Farm Expenses Per Days$21,803
Farm Estimated Expenses$1,526,210
Estimated Season Expenses$34,204,240
Estimated Season Salary Cap$77,173,855
Estimate Under Maximum Salary Cap of $83,500,000$6,326,145
Estimate Over Minimum Salary Cap of $62,200,000 $14,973,855
Current Bank Account$109,772,409
Projected Bank Account$105,981,927

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (6)
-Salary Average Remaining : $3,830,556
Sidney Crosby (1 Way Contract) $8,700,000 (6)
-Salary Average Remaining : $3,383,333
Dougie Hamilton (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,022,222
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
-Salary Average Remaining : $2,100,000
Mikael Backlund (1 Way Contract) $5,350,000 (5)
-Salary Average Remaining : $2,080,556
Robin Lehner (1 Way Contract) $5,000,000 (5)
-Salary Average Remaining : $1,944,444
Tyler Myers (1 Way Contract) $5,000,000 (6)
-Salary Average Remaining : $1,944,444
Brandon Dubinsky (1 Way Contract) $4,600,000 (3)
-Salary Average Remaining : $1,788,889
Christopher Tanev (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,594,444
Scott Darling (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $4,000,000
-Salary Average Remaining : $1,555,556
Vladimir Sobotka (1 Way Contract) $3,700,000 (2)
-Salary Average Remaining : $1,438,889
Tyler Ennis (1 Way Contract) $3,650,000 (2)
-Salary Average Remaining : $1,798,611
Sam Gagner (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,225,000
Brandon Manning (1 Way Contract) $2,300,000 (1)
-Salary Average Remaining : $894,444
Derek Grant (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $777,778
Jordan Martinook (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $700,000
Brett Kulak (1 Way Contract) $1,850,000 (3)
-Salary Average Remaining : $719,444
Joe Morrow (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average Remaining : $583,333
Henrik Borgstrom $1,491,666 (3)
-Salary Average Remaining : $580,092
Jacob de La Rose (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $350,000
Alex Biega (1 Way Contract) $825,000 (1)
-Salary Average Remaining : $320,833
Casey Nelson (1 Way Contract) $812,500 (1)
-Salary Average Remaining : $315,972
Alex Lyon (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
Total Pro Players23
Salary Commitment
Year 7 : $82,829,166
Year 8 : $60,591,666
Year 9 : $47,241,666
Year 10 : $39,300,000
Salary Average Commitment
Year 7 : $82,904,166
Year 8 : $61,566,666
Year 9 : $47,241,666
Year 10 : $39,300,000
Salary Cap with 1 Way Contract
Year 7 : $82,904,166
Year 8 : $61,566,666
Year 9 : $47,241,666
Year 10 : $39,300,000

Farm Players Salaries

Cal Foote $142,500 (3)
Salary Average Remaining : $55,417
Kieffer Bellows $110,667 (3)
Salary Average Remaining : $43,037
Chris Breen $100,000 (1)
Salary Average Remaining : $38,889
Travis Morin $100,000 (1)
Salary Average Remaining : $38,889
Ben Street $100,000 (1)
Salary Average Remaining : $38,889
Jordan Szwarz $100,000 (2)
Salary Average Remaining : $38,889
Nate Prosser $100,000 (2)
Salary Average Remaining : $38,889
Clayton Stoner $100,000 (1)
Salary Average Remaining : $38,889
Brian Lashoff $100,000 (1)
Salary Average Remaining : $38,889
Brian Flynn $100,000 (1)
Salary Average Remaining : $38,889
Chris Bourque $100,000 (1)
Salary Average Remaining : $38,889
Brett Sutter $100,000 (1)
Salary Average Remaining : $38,889
Nick Lappin $100,000 (2)
Salary Average Remaining : $38,889
Corban Knight $100,000 (1)
Salary Average Remaining : $38,889
Martin Ouellette $100,000 (2)
Salary Average Remaining : $38,889
Chris Terry $100,000 (1)
Salary Average Remaining : $38,889
Ken Appleby $100,000 (2)
Salary Average Remaining : $38,889
Reid Duke $92,500 (2)
Salary Average Remaining : $35,972
Gustav Forsling $92,500 (1)
Salary Average Remaining : $35,972
Nolan Vesey $92,500 (2)
Salary Average Remaining : $35,972
Yan-Pavel Laplante $92,500 (1)
Salary Average Remaining : $35,972
Blake Siebenaler $91,083 (1)
Salary Average Remaining : $35,421
Libor Hajek $89,417 (3)
Salary Average Remaining : $34,773
Nicolas Aube-Kubel $87,167 (1)
Salary Average Remaining : $33,898
Brady Norrish $80,000 (1)
Salary Average Remaining : $31,111
Matt Finn $80,000 (1)
Salary Average Remaining : $31,111
Stephen Gionta $80,000 (1)
Salary Average Remaining : $31,111
Mitch Callahan $80,000 (1)
Salary Average Remaining : $31,111
Manuel Wiederer $73,667 (2)
Salary Average Remaining : $28,648
Justin Peters $70,000 (1)
Salary Average Remaining : $27,222
Josh MacDonald $70,000 (1)
Salary Average Remaining : $27,222
Ryan Lomberg $70,000 (1)
Salary Average Remaining : $27,222
Sena Acolatse $70,000 (1)
Salary Average Remaining : $27,222
Patrick Dwyer $70,000 (1)
Salary Average Remaining : $27,222
Matt Taormina $70,000 (1)
Salary Average Remaining : $27,222
Yaroslav Dyblenko $70,000 (1)
Salary Average Remaining : $27,222
Colton Beck $67,500 (1)
Salary Average Remaining : $26,250
Brian Strait $67,500 (1)
Salary Average Remaining : $26,250
Zach Leslie $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players39
Salary Commitment
Year 7 : $3,474,501
Year 8 : $1,101,251
Year 9 : $342,584
Year 10 : $0
Salary Average Commitment
Year 7 : $3,474,501
Year 8 : $1,101,251
Year 9 : $342,584
Year 10 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - $140 - 5,097 - 98.52%
Level 2: 5000 - $80 - 3,931 - 78.62%
Level 3: 2000 - $50 - 1,575 - 78.75%
Level 4: 4000 - $35 - 3,199 - 79.98%
Luxury : 1000 - $250 - 807 - 80.69%
Total Capacity :17174
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,572 - 78.58%
Farm Level 2: 1000 - $20 - 803 - 80.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left18
Average Attendance - %14,610 - 85.07%
Average Income per Game$1,562,609
Year to Date Revenue$35,940,014
Farm
Home Games Left14
Average Attendance - %2,375 - 79.15%
Average Income per Game$86,819
Year to Date Revenue$2,344,100

Expense

Pro Players Total Salaries$77,359,999
Pro Players Total Average Salaries$77,359,999
Farm Players Total Salaries$3,190,327
Farm Players Total Average Salaries$3,190,327
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,877,284
Farm Year To Date Expenses$2,363,607
Pro Salary Cap Per Days$429,778
Pro Salary Cap To Date$47,532,864
Farm Salary Cap Per Days$17,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,126,967
Farm Estimated Season Revenue$1,215,459
Pro Remaining Season Days70
Pro Expenses Per Days$442,000
Pro Estimated Expenses$30,940,000
Farm Remaining Season Days70
Farm Expenses Per Days$21,891
Farm Estimated Expenses$1,532,370
Estimated Season Expenses$32,472,370
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$32,898,542
Projected Bank Account$29,768,598

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (2)
-Salary Average Remaining : $3,208,333
Tomas Hertl (1 Way Contract) $5,625,000 (3)
-Salary Average Remaining : $2,187,500
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Dmitry Orlov (1 Way Contract) $5,500,000 (3)
-Salary Average Remaining : $2,138,889
Nick Leddy (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $2,138,889
Shea Theodore (1 Way Contract) $5,200,000 (6)
-Salary Average Remaining : $2,022,222
Joe Thornton (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $1,944,444
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $1,750,000
Josh Manson (1 Way Contract) $4,100,000 (5)
-Salary Average Remaining : $1,594,444
Nico Hischier $3,775,000 (2)
-Salary Average Remaining : $1,468,056
Andrew Shaw (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $1,361,111
Patrick Maroon (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,166,667
Joel Armia (1 Way Contract) $2,600,000 (2)
-Salary Average Remaining : $1,011,111
Ben Lovejoy (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $972,222
Kyle Connor $1,775,000 (1)
-Salary Average Remaining : $690,278
Antoine Vermette (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average Remaining : $583,333
Niklas Kronwall (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Brendan Perlini $1,363,333 (1)
-Salary Average Remaining : $530,185
Jake Debrusk $1,288,333 (1)
-Salary Average Remaining : $501,018
Anton Khudobin (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Chris Wagner (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Carter Rowney (1 Way Contract) $1,133,333 (2)
-Salary Average Remaining : $440,741
J.T. Compher $1,000,000 (1)
-Salary Average Remaining : $388,889
Andrew Welinski (1 Way Contract) $750,000 (1)
-Salary Average Remaining : $291,667
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 : $67,829
Luke Kunin $142,500 (2)
Salary Average Remaining : $55,417
Jake Oettinger $138,750 (3)
Salary Average Remaining : $53,958
Keith Kinkaid $100,000 (2)
Salary Average Remaining : $38,889
Landon Ferraro $95,000 (2)
Salary Average Remaining : $36,944
Igor Shvyrev $92,500 (3)
Salary Average Remaining : $35,972
Matheson Iacopelli $92,500 (1)
Salary Average Remaining : $35,972
Eric Cornel $92,500 (1)
Salary Average Remaining : $35,972
Nick Sorensen $92,500 (1)
Salary Average Remaining : $35,972
Keaton Thompson $92,500 (1)
Salary Average Remaining : $35,972
Stelio Mattheos $92,500 (3)
Salary Average Remaining : $35,972
Aleksi Saarela $90,250 (2)
Salary Average Remaining : $35,097
Axel Holmstrom $89,417 (2)
Salary Average Remaining : $34,773
Kyle Capobianco $89,417 (2)
Salary Average Remaining : $34,773
Kale Clague $89,417 (3)
Salary Average Remaining : $34,773
Tyler Benson $86,333 (3)
Salary Average Remaining : $33,574
Jeremy Roy $86,333 (2)
Salary Average Remaining : $33,574
Travis Dermott $86,333 (1)
Salary Average Remaining : $33,574
Micheal Haley $85,000 (2)
Salary Average Remaining : $33,056
Kevin Roy $85,000 (1)
Salary Average Remaining : $33,056
Michael Spacek $83,333 (2)
Salary Average Remaining : $32,407
Nic Kerdiles $75,000 (1)
Salary Average Remaining : $29,167
Dustin Tokarski $75,000 (1)
Salary Average Remaining : $29,167
Steven Kampfer $75,000 (1)
Salary Average Remaining : $29,167
Michael Prapavessis $72,500 (2)
Salary Average Remaining : $28,194
Oleg Sosunov $72,160 (3)
Salary Average Remaining : $28,062
Tim Heed $71,667 (1)
Salary Average Remaining : $27,870
Jeff Glass $70,000 (1)
Salary Average Remaining : $27,222
C.J. Suess $70,000 (1)
Salary Average Remaining : $27,222
Joseph Cramarossa $70,000 (1)
Salary Average Remaining : $27,222
Ryan Stanton $70,000 (2)
Salary Average Remaining : $27,222
T.J. Brennan $67,500 (1)
Salary Average Remaining : $26,250
Troy Josephs $65,000 (1)
Salary Average Remaining : $25,278
Harry Zolnierczyk $65,000 (1)
Salary Average Remaining : $25,278
Grant Besse $65,000 (1)
Salary Average Remaining : $25,278
Brian Cooper $65,000 (1)
Salary Average Remaining : $25,278
Miro Aaltonen $65,000 (1)
Salary Average Remaining : $25,278
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 - 5,339 - 73.29%
Level 2: 5000 - $80 - 3,934 - 78.67%
Level 3: 2000 - $50 - 1,608 - 80.41%
Level 4: 4000 - $35 - 3,054 - 76.35%
Luxury : 1000 - $250 - 801 - 80.14%
Total Capacity :19285
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,576 - 78.80%
Farm Level 2: 1000 - $20 - 816 - 81.63%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left18
Average Attendance - %14,737 - 76.41%
Average Income per Game$1,594,845
Year to Date Revenue$36,681,424
Farm
Home Games Left17
Average Attendance - %2,392 - 79.74%
Average Income per Game$87,302
Year to Date Revenue$2,095,258

Expense

Pro Players Total Salaries$81,025,000
Pro Players Total Average Salaries$84,104,168
Farm Players Total Salaries$4,187,833
Farm Players Total Average Salaries$4,157,833
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,539,493
Farm Year To Date Expenses$2,680,568
Pro Salary Cap Per Days$467,245
Pro Salary Cap To Date$51,076,734
Farm Salary Cap Per Days$23,099
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,707,201
Farm Estimated Season Revenue$1,484,141
Pro Remaining Season Days70
Pro Expenses Per Days$462,361
Pro Estimated Expenses$32,365,270
Farm Remaining Season Days70
Farm Expenses Per Days$25,766
Farm Estimated Expenses$1,803,620
Estimated Season Expenses$34,168,890
Estimated Season Salary Cap$83,783,884
Estimate Under Maximum Salary Cap of $83,500,000-$283,884
Estimate Over Minimum Salary Cap of $62,200,000 $21,583,884
Current Bank Account$77,935,510
Projected Bank Account$73,957,962

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (6)
-Salary Average Remaining : $3,111,111
John Gibson (1 Way Contract) $6,400,000 (6)
-Salary Average Remaining : $2,488,889
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,187,500
Evander Kane (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $2,138,889
T.J. Brodie (1 Way Contract) $5,200,000 (1)
-Salary Average Remaining : $1,937,963
Anders Lee (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $2,138,889
Artem Anisimov (1 Way Contract) $4,550,000 (2)
-Salary Average Remaining : $1,769,444
Bryan Little (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $1,879,630
Justin Williams (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,944,444
Colin Miller (1 Way Contract) $3,875,000 (3)
-Salary Average Remaining : $1,506,944
Richard Panik (1 Way Contract) $3,250,000 (3)
-Salary Average Remaining : $1,336,806
Kris Russell (1 Way Contract) $3,250,000 (1)
-Salary Average Remaining : $1,127,778
Valtteri Filppula (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $1,361,111
Brian Boyle (1 Way Contract) $2,700,000 (2)
-Salary Average Remaining : $1,050,000
Markus Nutivaara (1 Way Contract) $2,700,000 (3)
-Salary Average Remaining : $1,050,000
Jordie Benn (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $777,778
Drake Caggiula (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $972,222
Jonathan Bernier (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $1,166,667
Josh Anderson (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $768,056
Mark Jankowski (1 Way Contract) $1,675,000 (1)
-Salary Average Remaining : $651,389
Mike Green (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $388,889
Rocco Grimaldi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Average Remaining : $388,889
Jon Gillies (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Average Remaining : $291,667
John Gilmour (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Average Remaining : $272,222
Total Pro Players24
Salary Commitment
Year 7 : $81,025,000
Year 8 : $49,625,000
Year 9 : $29,975,000
Year 10 : $14,400,000
Salary Average Commitment
Year 7 : $84,104,168
Year 8 : $50,495,834
Year 9 : $29,912,500
Year 10 : $14,400,000
Salary Cap with 1 Way Contract
Year 7 : $84,104,168
Year 8 : $50,495,834
Year 9 : $29,912,500
Year 10 : $14,400,000

Farm Players Salaries

Will Butcher $377,500 (1)
Salary Average Remaining : $146,806
Lance Bouma $210,000 (1)
Salary Average Remaining : $83,611
Timo Meier $164,417 (1)
Salary Average Remaining : $63,940
Martin Necas $140,083 (3)
Salary Average Remaining : $54,477
Urho Vaakanainen $130,250 (3)
Salary Average Remaining : $50,653
Trent Frederic $113,750 (2)
Salary Average Remaining : $44,236
Ryan Lindgren $110,000 (3)
Salary Average Remaining : $42,778
Anders Bjork $106,667 (2)
Salary Average Remaining : $41,481
Beau Bennett $100,000 (2)
Salary Average Remaining : $38,889
Austin Czarnik $100,000 (2)
Salary Average Remaining : $38,889
Bokondji Imama $100,000 (2)
Salary Average Remaining : $38,889
Yannick Rathgeb $100,000 (2)
Salary Average Remaining : $38,889
Steven Lorentz $100,000 (2)
Salary Average Remaining : $38,889
Vincent Praplan $100,000 (2)
Salary Average Remaining : $38,889
Etienne Marcoux $100,000 (2)
Salary Average Remaining : $38,889
Bobby MacIntyre $100,000 (2)
Salary Average Remaining : $38,889
Jakob Forsbacka-Karlsson $92,500 (2)
Salary Average Remaining : $35,972
Jonas Johansson $92,500 (1)
Salary Average Remaining : $35,972
Marian Studenic $92,500 (3)
Salary Average Remaining : $35,972
Givani Smith $91,333 (3)
Salary Average Remaining : $35,519
Dan Vladar $91,083 (1)
Salary Average Remaining : $35,421
Jesse Gabrielle $89,417 (2)
Salary Average Remaining : $34,773
Sam Brittain $85,000 (2)
Salary Average Remaining : $33,056
A.J. Greer $82,500 (1)
Salary Average Remaining : $32,083
Nicolas Roy $81,500 (2)
Salary Average Remaining : $31,694
Chris VandeVelde $80,000 (1)
Salary Average Remaining : $42,778
Nolan Valleau $75,000 (1)
Salary Average Remaining : $29,167
Victor Antipin $75,000 (2)
Salary Average Remaining : $29,167
Jacob MacDonald $75,000 (1)
Salary Average Remaining : $29,167
Evan Cormier $71,833 (3)
Salary Average Remaining : $27,935
Turner Elson $70,000 (1)
Salary Average Remaining : $27,222
Michael McCarron $70,000 (1)
Salary Average Remaining : $27,222
Laurent Dauphin $70,000 (1)
Salary Average Remaining : $27,222
Morgan Klimchuk $70,000 (1)
Salary Average Remaining : $27,222
Brett Lernout $70,000 (1)
Salary Average Remaining : $27,222
Patrick Sieloff $70,000 (1)
Salary Average Remaining : $27,222
Travis St. Denis $70,000 (1)
Salary Average Remaining : $27,222
Ryan Culkin $65,000 (1)
Salary Average Remaining : $25,278
Adam Ollas Mattsson $65,000 (1)
Salary Average Remaining : $25,278
Mason Geertsen $65,000 (1)
Salary Average Remaining : $25,278
Mikkel Aagaard $65,000 (1)
Salary Average Remaining : $25,278
Hunter Smith $65,000 (1)
Salary Average Remaining : $0
Sahir Gill $45,000 (1)
Salary Average Remaining : $17,500
Total Farm Players43
Salary Commitment
Year 7 : $4,187,833
Year 8 : $2,079,833
Year 9 : $635,999
Year 10 : $0
Salary Average Commitment
Year 7 : $4,157,833
Year 8 : $2,079,833
Year 9 : $635,999
Year 10 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5368 - $140 - 5,073 - 94.50%
Level 2: 5000 - $80 - 3,898 - 77.97%
Level 3: 2000 - $50 - 1,551 - 77.54%
Level 4: 4000 - $35 - 2,984 - 74.60%
Luxury : 1000 - $250 - 778 - 77.80%
Total Capacity :17368
Team Popularity : 100.00%
Farm
Farm Level 1: 1500 - $40 - 1,170 - 78.02%
Farm Level 2: 300 - $20 - 235 - 78.33%
Farm Total Capacity :1800
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,284 - 82.24%
Average Income per Game$1,538,408
Year to Date Revenue$41,537,013
Farm
Home Games Left16
Average Attendance - %1,405 - 78.07%
Average Income per Game$56,664
Year to Date Revenue$1,416,602

Expense

Pro Players Total Salaries$80,599,999
Pro Players Total Average Salaries$80,699,999
Farm Players Total Salaries$4,034,249
Farm Players Total Average Salaries$3,969,249
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,773,705
Farm Year To Date Expenses$2,670,468
Pro Salary Cap Per Days$448,333
Pro Salary Cap To Date$48,681,219
Farm Salary Cap Per Days$22,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,537,710
Farm Estimated Season Revenue$906,625
Pro Remaining Season Days70
Pro Expenses Per Days$454,444
Pro Estimated Expenses$31,811,080
Farm Remaining Season Days70
Farm Expenses Per Days$24,912
Farm Estimated Expenses$1,743,840
Estimated Season Expenses$33,554,920
Estimated Season Salary Cap$80,064,529
Estimate Under Maximum Salary Cap of $83,500,000$3,435,471
Estimate Over Minimum Salary Cap of $62,200,000 $17,864,529
Current Bank Account$54,995,019
Projected Bank Account$43,884,434

Pro Players Salaries

John Tavares (1 Way Contract) $13,500,000 (5)
-Salary Average Remaining : $5,250,000
Drew Doughty (1 Way Contract) $11,000,000 (6)
-Salary Average Remaining : $4,277,778
Brent Seabrook (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $2,877,778
Brian Dumoulin (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $2,333,333
Jonathan Quick (1 Way Contract) $5,800,000 (4)
-Salary Average Remaining : $2,255,556
Andrew Ladd (1 Way Contract) $5,750,000 (2)
-Salary Average Remaining : $2,352,778
Marc Methot (1 Way Contract) $4,950,000 (1)
-1 Way Contract Salary Cap : $4,850,000
-Salary Average Remaining : $1,886,111
Alec Martinez (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $1,750,000
Noel Acciari (1 Way Contract) $2,200,000 (3)
-Salary Average Remaining : $855,556
Brandon Montour (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $680,556
Brett Ritchie (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $631,944
Pavel Zacha $1,744,167 (1)
-Salary Average Remaining : $678,287
Clayton Keller $1,673,333 (2)
-Salary Average Remaining : $650,741
Peter Holland (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $525,000
Aaron Dell (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Matthew Highmore (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $593,056
Paul Carey (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $505,556
Filip Chytil $1,244,166 (2)
-Salary Average Remaining : $483,842
Laurent Brossoit (1 Way Contract) $1,225,000 (1)
-Salary Average Remaining : $476,389
Jayson Megna $1,000,000 (2)
-Salary Average Remaining : $388,889
Tyler Motte $925,000 (1)
-Salary Average Remaining : $359,722
Robby Fabbri (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $350,000
Vince Dunn $888,333 (1)
-Salary Average Remaining : $345,463
Calle Rosen (1 Way Contract) $750,000 (2)
-Salary Average Remaining : $291,667
Total Pro Players24
Salary Commitment
Year 7 : $80,599,999
Year 8 : $60,167,499
Year 9 : $38,500,000
Year 10 : $30,300,000
Salary Average Commitment
Year 7 : $80,699,999
Year 8 : $62,642,499
Year 9 : $38,525,000
Year 10 : $30,300,000
Salary Cap with 1 Way Contract
Year 7 : $80,699,999
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 : $119,130
Nikolay Kulemin $300,000 (1)
Salary Average Remaining : $116,667
Hudson Fasching $135,000 (1)
Salary Average Remaining : $52,500
Zachary Senyshyn $128,833 (2)
Salary Average Remaining : $50,102
Julien Gauthier $116,333 (2)
Salary Average Remaining : $45,241
Evan Polei $100,000 (1)
Salary Average Remaining : $38,889
Kevin Ekman-Larsson $100,000 (1)
Salary Average Remaining : $38,889
Aaron Luchuk $100,000 (2)
Salary Average Remaining : $38,889
Mason Marchment $99,500 (1)
Salary Average Remaining : $38,694
Nick Plastino $95,000 (1)
Salary Average Remaining : $36,944
Ryan Garbutt $95,000 (1)
Salary Average Remaining : $36,944
Zach Sanford $92,500 (1)
Salary Average Remaining : $35,972
Adam Brooks $92,500 (2)
Salary Average Remaining : $35,972
Nicolas Meloche $92,500 (2)
Salary Average Remaining : $35,972
Stuart Skinner $92,500 (3)
Salary Average Remaining : $35,972
Keegan Kolesar $90,500 (2)
Salary Average Remaining : $35,194
Tim Erixon $90,000 (2)
Salary Average Remaining : $35,000
Brady Ferguson $90,000 (2)
Salary Average Remaining : $35,000
Chris Summers $90,000 (2)
Salary Average Remaining : $35,000
John Quenneville $89,417 (1)
Salary Average Remaining : $34,773
Gabriel Carlsson $89,417 (2)
Salary Average Remaining : $34,773
Brandon Crawley $86,667 (2)
Salary Average Remaining : $33,704
Paul Bittner $86,333 (1)
Salary Average Remaining : $33,574
Phil Lane $85,000 (1)
Salary Average Remaining : $33,056
Ethan Bear $79,833 (2)
Salary Average Remaining : $31,046
Ty Ronning $75,083 (3)
Salary Average Remaining : $29,199
Tyler Spezia $75,000 (2)
Salary Average Remaining : $29,167
Bobby Farnham $75,000 (1)
Salary Average Remaining : $29,167
Pierre-Alexandre Parenteau $75,000 (1)
Salary Average Remaining : $29,167
Brandon Baddock $75,000 (2)
Salary Average Remaining : $29,167
Jake Horton $75,000 (2)
Salary Average Remaining : $29,167
Jacob Middleton $73,500 (1)
Salary Average Remaining : $28,583
Tyler Wotherspoon $70,000 (2)
Salary Average Remaining : $27,222
Brad McClure $70,000 (2)
Salary Average Remaining : $27,222
Frederick Gaudreau $67,500 (1)
Salary Average Remaining : $26,250
Henri Ikonen $65,000 (1)
Salary Average Remaining : $25,278
Lukas Sedlak $65,000 (1)
Salary Average Remaining : $25,278
Brad Thiessen $65,000 (1)
Salary Average Remaining : $25,278
Ryan Sproul $65,000 (1)
Salary Average Remaining : $0
Kevin Tansey $65,000 (1)
Salary Average Remaining : $25,278
Ryan Horvat $65,000 (1)
Salary Average Remaining : $25,278
Barry Brust $45,000 (1)
Salary Average Remaining : $17,500
Brett Pollock $45,000 (1)
Salary Average Remaining : $17,500
Total Farm Players43
Salary Commitment
Year 7 : $4,034,249
Year 8 : $1,679,166
Year 9 : $167,583
Year 10 : $0
Salary Average Commitment
Year 7 : $3,969,249
Year 8 : $1,679,166
Year 9 : $167,583
Year 10 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6118 - $140 - 5,192 - 84.87%
Level 2: 5000 - $80 - 3,886 - 77.73%
Level 3: 2000 - $50 - 1,547 - 77.33%
Level 4: 4000 - $35 - 2,935 - 73.38%
Luxury : 1000 - $250 - 785 - 78.50%
Total Capacity :18118
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,502 - 75.12%
Farm Level 2: 1000 - $20 - 768 - 76.85%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left19
Average Attendance - %14,346 - 79.18%
Average Income per Game$1,555,552
Year to Date Revenue$34,222,143
Farm
Home Games Left16
Average Attendance - %2,271 - 75.69%
Average Income per Game$83,009
Year to Date Revenue$2,075,216

Expense

Pro Players Total Salaries$72,698,690
Pro Players Total Average Salaries$72,518,690
Farm Players Total Salaries$3,931,052
Farm Players Total Average Salaries$3,931,052
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,585,369
Farm Year To Date Expenses$3,235,143
Pro Salary Cap Per Days$402,882
Pro Salary Cap To Date$48,364,289
Farm Salary Cap Per Days$21,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,555,487
Farm Estimated Season Revenue$1,328,138
Pro Remaining Season Days70
Pro Expenses Per Days$410,548
Pro Estimated Expenses$28,738,360
Farm Remaining Season Days70
Farm Expenses Per Days$27,395
Farm Estimated Expenses$1,917,650
Estimated Season Expenses$30,656,010
Estimated Season Salary Cap$76,566,029
Estimate Under Maximum Salary Cap of $83,500,000$6,933,971
Estimate Over Minimum Salary Cap of $62,200,000 $14,366,029
Current Bank Account$81,108,900
Projected Bank Account$81,336,515

Pro Players Salaries

Kevin Hayes (1 Way Contract) $7,142,857 (6)
-Salary Average Remaining : $2,777,778
William Nylander (1 Way Contract) $6,900,000 (5)
-Salary Average Remaining : $2,683,333
Kyle Turris (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $2,341,111
Kyle Okposo (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $1,944,444
Noah Hanifin (1 Way Contract) $4,950,000 (5)
-Salary Average Remaining : $1,925,000
Alexander Wennberg (1 Way Contract) $4,900,000 (5)
-Salary Average Remaining : $1,905,556
Ryan Murray (1 Way Contract) $4,600,000 (2)
-Salary Average Remaining : $1,788,889
Johan Larsson (1 Way Contract) $4,000,000 (5)
-Salary Average Remaining : $1,555,556
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $1,458,333
Brenden Dillon (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $1,497,222
Max Domi (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,225,000
Joshua Morrissey (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $1,225,000
Matt Benning (1 Way Contract) $2,650,000 (3)
-Salary Average Remaining : $1,030,556
Darcy Kuemper (1 Way Contract) $1,850,000 (1)
-Salary Average Remaining : $719,444
Antti Niemi (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
-Salary Average Remaining : $700,000
Corey Perry (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $700,000
Casey Mittelstadt $1,491,666 (3)
-Salary Average Remaining : $580,092
Linus Ullmark (1 Way Contract) $1,325,000 (1)
-Salary Average Remaining : $515,278
Mathew Barzal $1,263,333 (2)
-Salary Average Remaining : $491,296
Christian Dvorak $1,106,667 (1)
-Salary Average Remaining : $430,371
Miles Wood $925,000 (1)
-Salary Average Remaining : $359,722
Marcus Pettersson $894,167 (2)
-Salary Average Remaining : $347,732
Total Pro Players22
Salary Commitment
Year 7 : $72,698,690
Year 8 : $58,092,023
Year 9 : $48,034,523
Year 10 : $33,892,857
Salary Average Commitment
Year 7 : $72,518,690
Year 8 : $57,412,023
Year 9 : $46,804,523
Year 10 : $33,912,857
Salary Cap with 1 Way Contract
Year 7 : $72,518,690
Year 8 : $57,412,023
Year 9 : $46,804,523
Year 10 : $33,912,857

Farm Players Salaries

Tage Thompson $113,750 (1)
Salary Average Remaining : $44,236
Brendan Lemieux $103,917 (1)
Salary Average Remaining : $40,412
Nicolas Deslauriers $100,000 (2)
Salary Average Remaining : $38,889
Joey Leach $100,000 (2)
Salary Average Remaining : $38,889
Matt Bailey $100,000 (2)
Salary Average Remaining : $38,889
William Carrier $100,000 (1)
Salary Average Remaining : $38,889
Nic Petan $100,000 (2)
Salary Average Remaining : $38,889
Austin Carroll $100,000 (2)
Salary Average Remaining : $38,889
David Booth $100,000 (2)
Salary Average Remaining : $38,889
Martin Lundberg $100,000 (2)
Salary Average Remaining : $38,889
Emerson Etem $100,000 (2)
Salary Average Remaining : $38,889
Kevin Gravel $100,000 (2)
Salary Average Remaining : $38,889
Grayson Downing $100,000 (2)
Salary Average Remaining : $38,889
Matt Hackett $100,000 (2)
Salary Average Remaining : $38,889
Trevor Hamilton $100,000 (2)
Salary Average Remaining : $38,889
Justin Wade $100,000 (2)
Salary Average Remaining : $38,889
Kyle Bauman $100,000 (2)
Salary Average Remaining : $38,889
Stephon Williams $100,000 (2)
Salary Average Remaining : $38,889
Ryan Tesink $100,000 (2)
Salary Average Remaining : $38,889
Cam Johnson $100,000 (2)
Salary Average Remaining : $38,889
Hayden Hodgson $97,000 (1)
Salary Average Remaining : $37,722
Colby McAuley $95,000 (1)
Salary Average Remaining : $36,944
Adam Plant $95,000 (2)
Salary Average Remaining : $36,944
Jhonas Enroth $95,000 (1)
Salary Average Remaining : $36,944
Niko Mikkola $92,500 (2)
Salary Average Remaining : $35,972
Justin Hickman $91,000 (1)
Salary Average Remaining : $35,389
Wayne Simpson $90,000 (1)
Salary Average Remaining : $35,000
Kevin Spinozzi $90,000 (1)
Salary Average Remaining : $35,000
Domenic Alberga $90,000 (2)
Salary Average Remaining : $35,000
Sonny Milano $87,413 (1)
Salary Average Remaining : $33,994
Jonathan Diaby $85,972 (1)
Salary Average Remaining : $33,434
Zach Palmquist $85,000 (2)
Salary Average Remaining : $33,056
Tye McGinn $85,000 (2)
Salary Average Remaining : $33,056
Kristians Rubins $85,000 (2)
Salary Average Remaining : $33,056
Adam Clendening $85,000 (2)
Salary Average Remaining : $33,056
Blake Pietila $75,000 (1)
Salary Average Remaining : $29,167
John Nyberg $74,500 (3)
Salary Average Remaining : $28,972
Connor Clifton $72,500 (1)
Salary Average Remaining : $28,194
Jonny Brodzinski $70,000 (1)
Salary Average Remaining : $27,222
Anton Blidh $70,000 (2)
Salary Average Remaining : $27,222
Colby Williams $70,000 (1)
Salary Average Remaining : $27,222
Michael Mersch $67,500 (1)
Salary Average Remaining : $26,250
Kerby Rychel $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players43
Salary Commitment
Year 7 : $3,931,052
Year 8 : $2,462,000
Year 9 : $74,500
Year 10 : $0
Salary Average Commitment
Year 7 : $3,931,052
Year 8 : $2,462,000
Year 9 : $74,500
Year 10 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6841 - $140 - 5,540 - 80.98%
Level 2: 4800 - $80 - 4,122 - 85.88%
Level 3: 2000 - $50 - 1,623 - 81.14%
Level 4: 4000 - $35 - 3,151 - 78.77%
Luxury : 1000 - $250 - 807 - 80.74%
Total Capacity :18641
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,562 - 78.10%
Farm Level 2: 1000 - $20 - 770 - 76.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left18
Average Attendance - %15,243 - 81.77%
Average Income per Game$1,648,531
Year to Date Revenue$37,916,204
Farm
Home Games Left17
Average Attendance - %2,331 - 77.71%
Average Income per Game$85,653
Year to Date Revenue$2,055,680

Expense

Pro Players Total Salaries$81,232,143
Pro Players Total Average Salaries$81,497,143
Farm Players Total Salaries$2,685,815
Farm Players Total Average Salaries$2,685,815
Coaches Total Salaries$1,770,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,480,204
Farm Year To Date Expenses$1,865,644
Pro Salary Cap Per Days$452,762
Pro Salary Cap To Date$49,660,350
Farm Salary Cap Per Days$14,921
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,673,551
Farm Estimated Season Revenue$1,456,107
Pro Remaining Season Days70
Pro Expenses Per Days$458,623
Pro Estimated Expenses$32,103,610
Farm Remaining Season Days70
Farm Expenses Per Days$17,421
Farm Estimated Expenses$1,219,470
Estimated Season Expenses$33,323,080
Estimated Season Salary Cap$81,353,690
Estimate Under Maximum Salary Cap of $83,500,000$2,146,310
Estimate Over Minimum Salary Cap of $62,200,000 $19,153,690
Current Bank Account$113,341,270
Projected Bank Account$111,147,848

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (5)
-Salary Average Remaining : $3,305,556
Carey Price (1 Way Contract) $8,100,000 (3)
-Salary Average Remaining : $3,150,000
Brent Burns (1 Way Contract) $8,000,000 (4)
-Salary Average Remaining : $3,150,000
Shea Weber (1 Way Contract) $7,857,143 (6)
-Salary Average Remaining : $3,055,556
Jordan Staal (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $2,333,333
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $1,944,444
Gabriel Landeskog (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $2,138,889
Brayden Schenn (1 Way Contract) $4,200,000 (1)
-Salary Average Remaining : $1,594,444
Damon Severson (1 Way Contract) $4,100,000 (4)
-Salary Average Remaining : $1,610,000
Nick Bjugstad (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $1,555,556
Michael Frolik (1 Way Contract) $3,900,000 (1)
-Salary Average Remaining : $1,555,556
Radko Gudas (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $1,234,722
Casey Cizikas (1 Way Contract) $3,375,000 (3)
-Salary Average Remaining : $1,351,389
Karson Kuhlman (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Craig Anderson (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $583,333
Markus Granlund (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $505,556
Matt Martin (1 Way Contract) $1,300,000 (1)
-Salary Average Remaining : $525,000
Christian Folin (1 Way Contract) $1,100,000 (1)
-Salary Average Remaining : $427,778
Brendan Leipsic (1 Way Contract) $1,000,000 (2)
-Salary Average Remaining : $427,778
Tom Pyatt (1 Way Contract) $1,000,000 (1)
-Salary Average Remaining : $388,889
Devon Toews (1 Way Contract) $700,000 (1)
-Salary Average Remaining : $272,222
Total Pro Players21
Salary Commitment
Year 7 : $81,232,143
Year 8 : $53,732,143
Year 9 : $50,932,143
Year 10 : $34,457,143
Salary Average Commitment
Year 7 : $81,497,143
Year 8 : $53,772,143
Year 9 : $51,172,143
Year 10 : $34,597,143
Salary Cap with 1 Way Contract
Year 7 : $81,497,143
Year 8 : $53,772,143
Year 9 : $51,172,143
Year 10 : $34,597,143

Farm Players Salaries

Matt Mangene $99,000 (2)
Salary Average Remaining : $38,500
Cole Schneider $95,000 (2)
Salary Average Remaining : $36,944
Sean Maguire $92,500 (1)
Salary Average Remaining : $35,972
Emil Johansson $92,500 (2)
Salary Average Remaining : $35,972
Cliff Pu $91,083 (3)
Salary Average Remaining : $35,421
Evan Fitzpatrick $91,083 (3)
Salary Average Remaining : $35,421
Josh Mahura $91,083 (3)
Salary Average Remaining : $35,421
Darren Archibald $90,000 (2)
Salary Average Remaining : $35,000
Craig Cunningham $90,000 (2)
Salary Average Remaining : $35,000
Julian Melchiori $80,000 (2)
Salary Average Remaining : $31,111
Colin Campbell $80,000 (2)
Salary Average Remaining : $31,111
William Pelletier $80,000 (2)
Salary Average Remaining : $31,111
Loic Leduc $80,000 (2)
Salary Average Remaining : $31,111
Sergei Shumakov $80,000 (2)
Salary Average Remaining : $31,111
Matt Petgrave $79,900 (2)
Salary Average Remaining : $31,072
Dysin Mayo $79,833 (1)
Salary Average Remaining : $31,046
Jimmy Lodge $75,000 (2)
Salary Average Remaining : $29,167
Iiro Pakarinen $75,000 (2)
Salary Average Remaining : $29,167
Ethan Werek $75,000 (2)
Salary Average Remaining : $29,167
Andrey Pedan $75,000 (2)
Salary Average Remaining : $29,167
Mackenzie Skapski $75,000 (2)
Salary Average Remaining : $29,167
Jared VanWormer $75,000 (2)
Salary Average Remaining : $29,167
John McFarland $75,000 (2)
Salary Average Remaining : $29,167
Kevin Czuczman $75,000 (2)
Salary Average Remaining : $29,167
Roman Lyubimov $75,000 (2)
Salary Average Remaining : $29,167
Jack Rodewald $72,500 (1)
Salary Average Remaining : $28,194
Clark Bishop $71,333 (1)
Salary Average Remaining : $27,741
Landon Bow $70,000 (1)
Salary Average Remaining : $27,222
Xavier Ouellet $70,000 (1)
Salary Average Remaining : $27,222
Gerald Mayhew $70,000 (2)
Salary Average Remaining : $27,222
Dillon Simpson $67,500 (1)
Salary Average Remaining : $26,250
Joey LaLeggia $67,500 (1)
Salary Average Remaining : $26,250
Hudson Elynuik $65,000 (1)
Salary Average Remaining : $25,278
Julius Bergman $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players34
Salary Commitment
Year 7 : $2,685,815
Year 8 : $1,964,649
Year 9 : $273,249
Year 10 : $0
Salary Average Commitment
Year 7 : $2,685,815
Year 8 : $1,964,649
Year 9 : $273,249
Year 10 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5496 - $140 - 5,204 - 94.68%
Level 2: 5000 - $80 - 3,919 - 78.38%
Level 3: 2000 - $50 - 1,571 - 78.53%
Level 4: 4000 - $35 - 3,100 - 77.49%
Luxury : 1000 - $250 - 811 - 81.08%
Total Capacity :17496
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,546 - 77.31%
Farm Level 2: 1000 - $20 - 785 - 78.52%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left16
Average Attendance - %14,604 - 83.47%
Average Income per Game$1,574,918
Year to Date Revenue$39,372,944
Farm
Home Games Left16
Average Attendance - %2,331 - 77.71%
Average Income per Game$85,306
Year to Date Revenue$2,132,658

Expense

Pro Players Total Salaries$78,496,477
Pro Players Total Average Salaries$78,496,477
Farm Players Total Salaries$2,743,704
Farm Players Total Average Salaries$2,743,704
Coaches Total Salaries$2,189,648
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,331,307
Farm Year To Date Expenses$2,080,280
Pro Salary Cap Per Days$405,536
Pro Salary Cap To Date$47,268,165
Farm Salary Cap Per Days$15,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,198,684
Farm Estimated Season Revenue$1,364,901
Pro Remaining Season Days70
Pro Expenses Per Days$444,645
Pro Estimated Expenses$31,125,150
Farm Remaining Season Days70
Farm Expenses Per Days$18,854
Farm Estimated Expenses$1,319,780
Estimated Season Expenses$32,444,930
Estimated Season Salary Cap$75,655,685
Estimate Under Maximum Salary Cap of $83,500,000$7,844,315
Estimate Over Minimum Salary Cap of $62,200,000 $13,455,685
Current Bank Account$102,860,081
Projected Bank Account$96,978,736

Pro Players Salaries

Tuukka Rask (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $2,722,222
Jakub Voracek (1 Way Contract) $7,000,000 (1)
-Salary Average Remaining : $2,722,222
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $2,625,000
Logan Couture (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,333,333
Patrick Marleau (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $2,333,333
David Pastrnak (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $2,430,556
William Karlsson (1 Way Contract) $5,900,000 (6)
-Salary Average Remaining : $2,294,444
Jeff Carter (1 Way Contract) $5,272,727 (3)
-Salary Average Remaining : $2,050,505
Mikkel Boedker (Out of Payroll) $4,000,000 (2)
-Salary Average Remaining : $1,555,556
Justin Braun (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $1,477,778
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Average Remaining : $1,458,333
Oskar Sundqvist (1 Way Contract) $2,750,000 (4)
-Salary Average Remaining : $1,069,444
Matt Nieto (1 Way Contract) $1,975,000 (1)
-Salary Average Remaining : $768,056
Ryan Dzingel (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $738,889
Ryan Miller (Out of Payroll) $1,500,000 (1)
-Salary Average Remaining : $583,333
Eric Fehr (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $583,333
Mirco Mueller (1 Way Contract) $1,400,000 (1)
-Salary Average Remaining : $544,444
Sean Kuraly (1 Way Contract) $1,275,000 (2)
-Salary Average Remaining : $495,833
Jake Virtanen (1 Way Contract) $1,250,000 (1)
-Salary Average Remaining : $486,111
Dylan DeMelo (1 Way Contract) $900,000 (1)
-Salary Average Remaining : $350,000
Erik Cernak $890,000 (2)
-Salary Average Remaining : $346,111
Joakim Ryan (1 Way Contract) $725,000 (1)
-Salary Average Remaining : $281,944
Adin Hill $708,750 (1)
-Salary Average Remaining : $275,625
Total Pro Players23
Salary Commitment
Year 7 : $78,496,477
Year 8 : $50,337,727
Year 9 : $36,672,727
Year 10 : $8,650,000
Salary Average Commitment
Year 7 : $78,496,477
Year 8 : $49,837,727
Year 9 : $36,672,727
Year 10 : $8,650,000
Salary Cap with 1 Way Contract
Year 7 : $78,496,477
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 : $58,009
Cameron Gaunce $100,000 (1)
Salary Average Remaining : $38,889
David Warsofsky $95,000 (2)
Salary Average Remaining : $36,944
Dale Weise $95,000 (1)
Salary Average Remaining : $36,944
Michael Brodzinski $92,500 (2)
Salary Average Remaining : $35,972
Tyler Parsons $92,500 (2)
Salary Average Remaining : $35,972
Kaapo Kahkonen $92,500 (2)
Salary Average Remaining : $35,972
Josh Healey $90,000 (1)
Salary Average Remaining : $35,000
Max Jones $86,333 (3)
Salary Average Remaining : $33,574
Vincent LoVerde $85,000 (2)
Salary Average Remaining : $33,056
Chris Mueller $85,000 (1)
Salary Average Remaining : $33,056
Tomas Jurco $85,000 (2)
Salary Average Remaining : $33,056
Tom McCollum $85,000 (2)
Salary Average Remaining : $33,056
Hayden Verbeek $85,000 (2)
Salary Average Remaining : $33,056
Lukas Radil $85,000 (2)
Salary Average Remaining : $33,056
Jeffrey Truchon-Viel $80,000 (2)
Salary Average Remaining : $31,111
Leland Irving $80,000 (1)
Salary Average Remaining : $31,111
Nelson Nogier $77,167 (1)
Salary Average Remaining : $30,009
Andrew Campbell $75,000 (1)
Salary Average Remaining : $29,167
Byron Froese $75,000 (2)
Salary Average Remaining : $29,167
Miles Koules $75,000 (1)
Salary Average Remaining : $29,167
Mark Alt $72,500 (1)
Salary Average Remaining : $28,194
Jonne Tammela $71,037 (2)
Salary Average Remaining : $27,626
Daniel ORegan $70,000 (1)
Salary Average Remaining : $27,222
Tyrell Goulbourne $70,000 (1)
Salary Average Remaining : $27,222
Riley Barber $70,000 (1)
Salary Average Remaining : $27,222
Brad Malone $70,000 (1)
Salary Average Remaining : $27,222
Wacey Hamilton $65,000 (1)
Salary Average Remaining : $25,278
Steve Johnson $65,000 (1)
Salary Average Remaining : $25,278
Jordan Nolan $65,000 (1)
Salary Average Remaining : $25,278
Nathan Walker $65,000 (1)
Salary Average Remaining : $25,278
Anthony Bitetto $65,000 (1)
Salary Average Remaining : $25,278
John McCarthy $65,000 (1)
Salary Average Remaining : $25,278
Cliff Watson $65,000 (1)
Salary Average Remaining : $25,278
Total Farm Players34
Salary Commitment
Year 7 : $2,743,704
Year 8 : $1,259,037
Year 9 : $235,500
Year 10 : $0
Salary Average Commitment
Year 7 : $2,743,704
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 $82,748,945 $80,582,496 $2,917,504 $18,382,496 213051
Canadiens $56,244,049 $77,587,394 $5,912,606 $15,387,394 253156
Lightning $142,516,369 $82,357,755 $1,142,245 $20,157,755 223355
Maple Leafs $60,235,576 $63,724,561 $19,775,439 $1,524,561 233962
Panthers $73,020,558 $73,787,402 $9,712,598 $11,587,402 233356
Red Wings $63,228,360 $67,564,300 $15,935,700 $5,364,300 243458
Sabres $53,063,710 $74,690,373 $8,809,627 $12,490,373 233356
Senators $71,852,554 $78,071,741 $5,428,259 $15,871,741 223456
Blue Jackets $95,115,467 $72,165,660 $11,334,340 $9,965,660 272956
Capitals $61,551,569 $79,177,141 $4,322,859 $16,977,141 253055
Devils $121,530,239 $67,549,694 $15,950,306 $5,349,694 264167
Flyers $67,291,953 $77,557,635 $5,942,365 $15,357,635 223456
Hurricanes $87,191,536 $80,779,690 $2,720,310 $18,579,690 233053
Islanders $44,806,659 $80,322,589 $3,177,411 $18,122,589 233255
Penguins $47,534,879 $68,278,473 $15,221,527 $6,078,473 233255
Rangers $48,349,831 $81,912,924 $1,587,076 $19,712,924 243660
Avalanche $85,120,996 $68,887,187 $14,612,813 $6,687,187 234568
Blackhawks $164,085,082 $78,817,934 $4,682,066 $16,617,934 223860
Blues $72,379,982 $74,131,103 $9,368,897 $11,931,103 233154
Jets $61,708,593 $83,022,942 $477,058 $20,822,942 253459
Predators $34,688,972 $80,630,277 $2,869,723 $18,430,277 244569
Stars $74,995,858 $81,925,650 $1,574,350 $19,725,650 233558
Wild $115,310,028 $82,082,016 $1,417,984 $19,882,016 244670
Canucks $116,287,865 $76,746,538 $6,753,462 $14,546,538 214768
Coyotes $109,772,409 $77,173,855 $6,326,145 $14,973,855 233962
Ducks $32,898,542 $77,617,324 $5,882,676 $15,417,324 243761
Flames $77,935,510 $83,783,884 -$283,884 $21,583,884 244367
Golden Knights $54,995,019 $80,064,529 $3,435,471 $17,864,529 244367
Kings $81,108,900 $76,566,029 $6,933,971 $14,366,029 224365
Oilers $113,341,270 $81,353,690 $2,146,310 $19,153,690 213455
Sharks $102,860,081 $75,655,685 $7,844,315 $13,455,685 233457