Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,842 - 97.37%
Level 2: 5000 - $60 - 4,903 - 98.05%
Level 3: 2000 - $35 - 1,927 - 96.37%
Level 4: 4000 - $25 - 3,883 - 97.08%
Luxury : 1000 - $200 - 977 - 97.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.82%
Farm Level 2: 1000 - $15 - 933 - 93.28%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,532 - 97.40%
Average Income per Game$1,424,053
Year to Date Revenue$8,544,316
Farm
Home Games Left34
Average Attendance - %2,829 - 94.31%
Average Income per Game$84,383
Year to Date Revenue$506,295

Expense

Pro Players Total Salaries$60,895,000
Farm Players Total Salaries$1,836,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,956,580
Farm Year To Date Expenses$343,408
Pro Salary Cap To Date$8,869,145
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,417,791
Farm Estimated Season Revenue$2,869,005
Pro Remaining Season Days170
Pro Expenses Per Days$309,020
Pro Estimated Expenses$52,533,400
Farm Remaining Season Days177
Farm Expenses Per Days$11,825
Farm Estimated Expenses$2,093,025
Estimated Season Expenses$54,626,425
Estimated Season Salary Cap$60,889,995
Estimate Under Maximum Salary Cap of $121,141,536$60,251,541
Estimate Over Minimum Salary Cap of $35,000,000 $25,889,995
Current Bank Account$58,141,536
Projected Bank Account$54,801,907

Pro Players Salaries

Mikkel Boedker $6,000,000 (1)
-Salary Remaining : $5,125,628
Jack Johnson $6,000,000 (4)
-Salary Remaining : $5,125,628
Patric Hornqvist $5,500,000 (4)
-Salary Remaining : $4,698,492
Marc Staal $5,300,000 (1)
-Salary Remaining : $4,527,638
Erik Karlsson $5,000,000 (3)
-Salary Remaining : $4,271,357
Bryan Little $4,500,000 (1)
-Salary Remaining : $3,844,221
Charlie Coyle $3,000,000 (2)
-Salary Remaining : $2,562,814
Semyon Varlamov $3,000,000 (1)
-Salary Remaining : $2,562,814
Luke Witkowski $2,750,000 (2)
-Salary Remaining : $2,349,246
Colten Teubert $2,500,000 (3)
-Salary Remaining : $2,135,678
Vincent Trocheck $2,300,000 (2)
-Salary Remaining : $1,964,824
Pavel Buchnevich $2,200,000 (2)
-Salary Remaining : $1,879,397
James Van Riemsdyk $2,000,000 (2)
-Salary Remaining : $1,708,543
Evgeny Dadonov $2,000,000 (2)
-Salary Remaining : $1,708,543
Mattias Ekholm $1,700,000 (1)
-Salary Remaining : $1,452,261
Marek Mazanek $1,500,000 (1)
-Salary Remaining : $1,281,407
Joel Edmundson $1,500,000 (2)
-Salary Remaining : $1,281,407
Stefan Elliott $1,300,000 (1)
-Salary Remaining : $1,110,553
Tomas Tatar $995,000 (1)
-Salary Remaining : $850,000
Daniel Carr $950,000 (1)
-Salary Remaining : $811,558
Kyle Turris $900,000 (1)
-Salary Remaining : $768,844
Total Pro Players21
Salary Commitment
Year 2 : $60,895,000
Year 3 : $35,750,000
Year 4 : $16,000,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $46,195,000
Year 3 : $24,400,000
Year 4 : $14,250,000
Year 5 : $11,500,000
Salary Cap with 1 Way Contract
Year 2 : $60,895,000
Year 3 : $34,750,000
Year 4 : $19,000,000
Year 5 : $11,500,000

Farm Players Salaries

Nick Cousins $97,500 (1)
Salary Remaining : $83,774
Drake Caggiula $95,000 (1)
Salary Remaining : $81,626
Jarred Tinordi $90,000 (1)
Salary Remaining : $77,330
Jonathan Marchessault $90,000 (1)
Salary Remaining : $77,330
Ryan Murphy $80,000 (3)
Salary Remaining : $68,738
Jared McCann $80,000 (3)
Salary Remaining : $68,738
Adin Hill $80,000 (2)
Salary Remaining : $68,738
Anthony Duclair $80,000 (1)
Salary Remaining : $68,738
Antoine Bibeau $70,000 (3)
Salary Remaining : $60,146
John Ramage $70,000 (1)
Salary Remaining : $60,146
Joseph Blandisi $65,000 (1)
Salary Remaining : $55,850
Xavier Ouellet $60,000 (2)
Salary Remaining : $51,553
Zach Aston-Reese $60,000 (3)
Salary Remaining : $51,553
Jonathan Racine $55,000 (2)
Salary Remaining : $47,257
Connor Carrick $55,000 (1)
Salary Remaining : $47,257
Max Lajoie $50,000 (1)
Salary Remaining : $42,961
Chris Calhan $50,000 (2)
Salary Remaining : $42,961
Walker Duehr $50,000 (2)
Salary Remaining : $42,961
Marian Studenic $50,000 (2)
Salary Remaining : $42,961
Pascal Laberge $50,000 (1)
Salary Remaining : $42,961
Gabriel Vilardi $50,000 (2)
Salary Remaining : $42,961
Tyler Motte $50,000 (1)
Salary Remaining : $42,961
Keaton Middleton $50,000 (1)
Salary Remaining : $42,961
Pius Suter $50,000 (1)
Salary Remaining : $42,961
Michael Carcone $50,000 (2)
Salary Remaining : $42,961
Sam Steel $50,000 (1)
Salary Remaining : $42,961
Dominik Kubalik $47,500 (2)
Salary Remaining : $40,813
Matteson Iacopelli $41,000 (2)
Salary Remaining : $35,228
Michael Dal Colle $40,000 (2)
Salary Remaining : $34,369
Mark Friedman $30,000 (1)
Salary Remaining : $25,777
Total Farm Players30
Salary Commitment
Year 2 : $1,836,000
Year 3 : $932,500
Year 4 : $350,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,514,000
Year 3 : $716,500
Year 4 : $180,000
Year 5 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,808 - 96.81%
Level 2: 5000 - $60 - 4,907 - 98.13%
Level 3: 2000 - $35 - 1,942 - 97.08%
Level 4: 4000 - $25 - 3,939 - 98.48%
Luxury : 1000 - $200 - 957 - 95.68%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.63%
Farm Level 2: 1000 - $15 - 939 - 93.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,552 - 97.51%
Average Income per Game$1,417,975
Year to Date Revenue$8,507,849
Farm
Home Games Left34
Average Attendance - %2,812 - 93.72%
Average Income per Game$83,604
Year to Date Revenue$501,622

Expense

Pro Players Total Salaries$61,825,000
Farm Players Total Salaries$2,379,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,228,264
Farm Year To Date Expenses$433,463
Pro Salary Cap To Date$9,009,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,211,144
Farm Estimated Season Revenue$2,842,525
Pro Remaining Season Days170
Pro Expenses Per Days$318,216
Pro Estimated Expenses$54,096,720
Farm Remaining Season Days177
Farm Expenses Per Days$14,947
Farm Estimated Expenses$2,645,619
Estimated Season Expenses$56,742,339
Estimated Season Salary Cap$61,824,922
Estimate Under Maximum Salary Cap of $65,920,267$4,095,345
Estimate Over Minimum Salary Cap of $35,000,000 $26,824,922
Current Bank Account$2,920,267
Projected Bank Account-$2,768,403

Pro Players Salaries

Johnny Gaudreau $6,250,000 (4)
-Salary Remaining : $5,339,196
Corey Perry $6,000,000 (2)
-Salary Remaining : $5,125,628
Antoine Roussel $5,700,000 (1)
-Salary Remaining : $4,869,347
Jakob Silfverberg $5,500,000 (1)
-Salary Remaining : $4,698,492
Jamie McBain $5,000,000 (2)
-Salary Remaining : $4,271,357
Jordan Staal $5,000,000 (3)
-Salary Remaining : $4,271,357
Tuukka Rask $4,250,000 (1)
-Salary Remaining : $3,630,653
Radko Gudas $4,000,000 (3)
-Salary Remaining : $3,417,085
Derek Roy $3,000,000 (1)
-Salary Remaining : $2,562,814
James Wright $2,000,000 (1)
-Salary Remaining : $1,708,543
Calvin de Haan $2,000,000 (2)
-Salary Remaining : $1,708,543
Blake Wheeler $2,000,000 (1)
-Salary Remaining : $1,708,543
Petter Granberg $1,750,000 (2)
-Salary Remaining : $1,494,975
Nick Bonino $1,500,000 (2)
-Salary Remaining : $1,281,407
Sean Zimmerman $1,500,000 (2)
-Salary Remaining : $1,281,407
Brett Maclean $1,500,000 (2)
-Salary Remaining : $1,281,407
Raphael Diaz $1,000,000 (1)
-Salary Remaining : $854,271
Ben Harpur $1,000,000 (2)
-Salary Remaining : $854,271
Stefan Matteau $1,000,000 (1)
-Salary Remaining : $854,271
Andrew Mangiapane (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $975,000
-Salary Remaining : $832,915
Joe Cannata $900,000 (1)
-Salary Remaining : $768,844
Total Pro Players21
Salary Commitment
Year 2 : $61,825,000
Year 3 : $40,700,000
Year 4 : $19,000,000
Year 5 : $7,500,000
Salary Average Commitment
Year 2 : $36,021,000
Year 3 : $23,021,000
Year 4 : $7,621,000
Year 5 : $6,250,000
Salary Cap with 1 Way Contract
Year 2 : $61,825,000
Year 3 : $36,475,000
Year 4 : $16,225,000
Year 5 : $6,250,000

Farm Players Salaries

Frederik Gauthier $150,000 (1)
Salary Remaining : $128,883
Mike Amadio $110,000 (3)
Salary Remaining : $94,515
Mikhail Grigorenko $95,000 (2)
Salary Remaining : $81,626
Tanner Richard $95,000 (1)
Salary Remaining : $81,626
Mark Visentin $95,000 (1)
Salary Remaining : $81,626
Mackenzie Blackwood $95,000 (4)
Salary Remaining : $81,626
Michael Chaput $95,000 (1)
Salary Remaining : $81,626
Nick Paul $90,000 (1)
Salary Remaining : $77,330
Nick Mattson $90,000 (1)
Salary Remaining : $77,330
Curtis Lazar $90,000 (2)
Salary Remaining : $77,330
Andrew Poturalski $90,000 (3)
Salary Remaining : $77,330
Julius Honka $85,000 (3)
Salary Remaining : $73,034
Duncan Siemens $85,000 (1)
Salary Remaining : $73,034
Mike Reilly $80,000 (1)
Salary Remaining : $68,738
Myles Bell $80,000 (1)
Salary Remaining : $68,738
Nikita Scherbak $75,000 (3)
Salary Remaining : $64,442
Kevin Fiala $75,000 (1)
Salary Remaining : $64,442
Mattias Janmark $70,000 (1)
Salary Remaining : $60,146
Michael Giugovaz $60,000 (1)
Salary Remaining : $51,553
Calle Andersson $57,500 (2)
Salary Remaining : $49,405
Patrick Russell $50,000 (1)
Salary Remaining : $42,961
Patrick Sieloff $50,000 (1)
Salary Remaining : $42,961
Kurtis Gabriel $50,000 (2)
Salary Remaining : $42,961
Dillon Dube $50,000 (1)
Salary Remaining : $42,961
Jeremy Davies $50,000 (1)
Salary Remaining : $42,961
Jackson Cates $50,000 (1)
Salary Remaining : $42,961
Kristian Reichel $50,000 (2)
Salary Remaining : $42,961
Mitchell Chaffee $50,000 (2)
Salary Remaining : $42,961
Clark Bishop $50,000 (1)
Salary Remaining : $42,961
JJ. Piccinich $46,500 (2)
Salary Remaining : $39,954
Ross Johnston $40,000 (1)
Salary Remaining : $34,369
Zach Whitecloud $40,000 (1)
Salary Remaining : $34,369
Jack LaFontaine $40,000 (3)
Salary Remaining : $34,369
Total Farm Players33
Salary Commitment
Year 2 : $2,379,000
Year 3 : $1,093,000
Year 4 : $787,500
Year 5 : $200,000
Salary Average Commitment
Year 2 : $1,755,000
Year 3 : $625,000
Year 4 : $310,000
Year 5 : $95,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide arena
Level 1: 6000 - $100 - 5,695 - 94.92%
Level 2: 5000 - $60 - 4,683 - 93.66%
Level 3: 2000 - $35 - 1,955 - 97.75%
Level 4: 4000 - $25 - 3,815 - 95.37%
Luxury : 1000 - $200 - 965 - 96.52%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,954 - 97.68%
Farm Level 2: 1000 - $15 - 919 - 91.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left35
Average Attendance - %17,113 - 95.07%
Average Income per Game$1,388,412
Year to Date Revenue$6,942,062
Farm
Home Games Left34
Average Attendance - %2,873 - 95.75%
Average Income per Game$86,266
Year to Date Revenue$517,593

Expense

Pro Players Total Salaries$61,545,000
Farm Players Total Salaries$1,875,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$237,776
Pro Year To Date Expenses$9,308,820
Farm Year To Date Expenses$363,957
Pro Salary Cap To Date$9,090,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,594,434
Farm Estimated Season Revenue$2,933,027
Pro Remaining Season Days170
Pro Expenses Per Days$316,809
Pro Estimated Expenses$53,857,530
Farm Remaining Season Days177
Farm Expenses Per Days$12,743
Farm Estimated Expenses$2,255,511
Estimated Season Expenses$56,113,041
Estimated Season Salary Cap$61,666,295
Estimate Under Maximum Salary Cap of $66,291,923$4,625,628
Estimate Over Minimum Salary Cap of $35,000,000 $26,666,295
Current Bank Account$3,291,923
Projected Bank Account-$1,293,657

Pro Players Salaries

Nicklas Backstrom $6,300,000 (3)
-Salary Remaining : $5,381,910
Artemi Panarin $5,800,000 (4)
-Salary Remaining : $4,954,774
Travis Hamonic $5,000,000 (1)
-Salary Remaining : $4,271,357
Riley Sheahan $4,000,000 (2)
-Salary Remaining : $3,417,085
Ben Chiarot $4,000,000 (4)
-Salary Remaining : $3,417,085
Colton Parayko $4,000,000 (1)
-Salary Remaining : $3,417,085
Bobby Ryan $3,500,000 (4)
-Salary Remaining : $2,989,950
Rickard Rakell $3,000,000 (4)
-Salary Remaining : $2,562,814
Sean Monahan $2,500,000 (2)
-Salary Remaining : $2,135,678
Michal Neuvirth $2,500,000 (1)
-Salary Remaining : $2,135,678
Jason Zucker $2,500,000 (2)
-Salary Remaining : $2,135,678
Jake McCabe $2,500,000 (2)
-Salary Remaining : $2,135,678
Cam Talbot $2,500,000 (3)
-Salary Remaining : $2,135,678
Mikko Rantanen $2,200,000 (4)
-Salary Remaining : $1,879,397
Shea Theodore $2,000,000 (2)
-Salary Remaining : $1,708,543
Peter Mueller $2,000,000 (3)
-Salary Remaining : $1,708,543
Fabian Brunnstrom $2,000,000 (2)
-Salary Remaining : $1,708,543
William Karlsson $1,750,000 (3)
-Salary Remaining : $1,494,975
Zac Rinaldo $1,500,000 (1)
-Salary Remaining : $1,281,407
Bryce Lampman $1,000,000 (1)
-Salary Remaining : $854,271
Vince Hinostroza $995,000 (4)
-Salary Remaining : $850,000
Total Pro Players21
Salary Commitment
Year 2 : $61,545,000
Year 3 : $50,750,000
Year 4 : $34,500,000
Year 5 : $24,350,000
Salary Average Commitment
Year 2 : $47,545,000
Year 3 : $35,795,000
Year 4 : $26,795,000
Year 5 : $19,495,000
Salary Cap with 1 Way Contract
Year 2 : $61,545,000
Year 3 : $47,545,000
Year 4 : $32,045,000
Year 5 : $19,495,000

Farm Players Salaries

Aaron Ness $95,000 (1)
Salary Remaining : $81,626
Tony DeAngelo $95,000 (1)
Salary Remaining : $81,626
Luca Sbisa $95,000 (1)
Salary Remaining : $81,626
Zac Dalpe $95,000 (1)
Salary Remaining : $81,626
Dillon Heatherington $80,000 (3)
Salary Remaining : $68,738
Matt Grzelcyk $80,000 (1)
Salary Remaining : $68,738
Eric Comrie $80,000 (1)
Salary Remaining : $68,738
Ryan Fitzgerald $75,000 (4)
Salary Remaining : $64,442
Maxim Mamin $75,000 (4)
Salary Remaining : $64,442
Jared Knight $70,000 (1)
Salary Remaining : $60,146
Alex Schoenborn $65,000 (1)
Salary Remaining : $55,850
Gerald Mayhew $65,000 (1)
Salary Remaining : $55,850
Richard Nejezchleb $65,000 (2)
Salary Remaining : $55,850
Jesse Graham $65,000 (1)
Salary Remaining : $55,850
Joakim Nordstrom $60,000 (1)
Salary Remaining : $51,553
Austin Watson $55,000 (1)
Salary Remaining : $47,257
Cameron Hughes $55,000 (1)
Salary Remaining : $47,257
Francis Perron $55,000 (2)
Salary Remaining : $47,257
Robert Thomas $50,000 (2)
Salary Remaining : $42,961
Cody Glass $50,000 (2)
Salary Remaining : $42,961
Maxime Lagace $50,000 (2)
Salary Remaining : $42,961
Peyton Jones $50,000 (1)
Salary Remaining : $42,961
Zachary Senyshyn $50,000 (2)
Salary Remaining : $42,961
Victor Mete $50,000 (1)
Salary Remaining : $42,961
Marc Michaelis $50,000 (1)
Salary Remaining : $42,961
Nathan Noel $50,000 (1)
Salary Remaining : $42,961
Carl Grundstrom $50,000 (1)
Salary Remaining : $42,961
Tarmo Reunanen $50,000 (1)
Salary Remaining : $42,961
Maxime Comtois $50,000 (2)
Salary Remaining : $42,961
Total Farm Players29
Salary Commitment
Year 2 : $1,875,000
Year 3 : $610,000
Year 4 : $247,500
Year 5 : $150,000
Salary Average Commitment
Year 2 : $1,705,000
Year 3 : $600,000
Year 4 : $230,000
Year 5 : $150,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5,988 - 99.79%
Level 2: 5000 - $60 - 4,720 - 94.39%
Level 3: 2000 - $35 - 1,917 - 95.87%
Level 4: 4000 - $25 - 3,835 - 95.88%
Luxury : 1000 - $200 - 999 - 99.92%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,810 - 90.48%
Farm Level 2: 1000 - $15 - 945 - 94.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,459 - 96.99%
Average Income per Game$1,431,462
Year to Date Revenue$8,588,769
Farm
Home Games Left34
Average Attendance - %2,755 - 91.83%
Average Income per Game$81,394
Year to Date Revenue$488,366

Expense

Pro Players Total Salaries$61,925,000
Farm Players Total Salaries$1,769,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,994,602
Farm Year To Date Expenses$338,912
Pro Salary Cap To Date$8,899,871
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,669,691
Farm Estimated Season Revenue$2,767,407
Pro Remaining Season Days170
Pro Expenses Per Days$314,447
Pro Estimated Expenses$53,455,990
Farm Remaining Season Days177
Farm Expenses Per Days$11,745
Farm Estimated Expenses$2,078,865
Estimated Season Expenses$55,534,855
Estimated Season Salary Cap$61,800,641
Estimate Under Maximum Salary Cap of $104,353,010$42,552,369
Estimate Over Minimum Salary Cap of $35,000,000 $26,800,641
Current Bank Account$41,353,010
Projected Bank Account$37,255,253

Pro Players Salaries

Alex Pietrangelo $8,250,000 (3)
-Salary Remaining : $7,047,739
Tyler Johnson $6,000,000 (3)
-Salary Remaining : $5,125,628
Tyler Seguin $5,000,000 (1)
-Salary Remaining : $4,271,357
Carey Price $5,000,000 (3)
-Salary Remaining : $4,271,357
David Perron $4,500,000 (1)
-Salary Remaining : $3,844,221
Nathan MacKinnon $4,250,000 (2)
-Salary Remaining : $3,630,653
Filip Forsberg $4,000,000 (1)
-Salary Remaining : $3,417,085
Seth Jones $3,500,000 (2)
-Salary Remaining : $2,989,950
Cody Ceci $2,300,000 (1)
-Salary Remaining : $1,964,824
Matt Martin $2,250,000 (2)
-Salary Remaining : $1,922,111
Devin Setoguchi $2,000,000 (2)
-Salary Remaining : $1,708,543
Nikolaj Ehlers $1,750,000 (2)
-Salary Remaining : $1,494,975
Jacob Slavin $1,750,000 (1)
-Salary Remaining : $1,494,975
Drew Shore $1,700,000 (1)
-Salary Remaining : $1,452,261
Joonas Korpisalo $1,700,000 (1)
-Salary Remaining : $1,452,261
Devin Shore $1,600,000 (1)
-Salary Remaining : $1,366,834
Brandon Montour $1,400,000 (1)
-Salary Remaining : $1,195,980
Samuel Morin $1,250,000 (3)
-Salary Remaining : $1,067,839
Nick Schmaltz $1,100,000 (3)
-Salary Remaining : $939,698
Martin Marincin $950,000 (1)
-Salary Remaining : $811,558
Patrick Kaleta $850,000 (1)
-Salary Remaining : $726,131
Linus Omark $825,000 (1)
-Salary Remaining : $704,774
Total Pro Players22
Salary Commitment
Year 2 : $61,925,000
Year 3 : $38,400,000
Year 4 : $23,300,000
Year 5 : $0
Salary Average Commitment
Year 2 : $48,375,000
Year 3 : $31,250,000
Year 4 : $20,750,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $61,925,000
Year 3 : $35,350,000
Year 4 : $21,600,000
Year 5 : $0

Farm Players Salaries

Travis Sanheim $99,500 (3)
Salary Remaining : $85,493
Vladislav Gavrikov $95,000 (2)
Salary Remaining : $81,626
T.J. Tynan $95,000 (1)
Salary Remaining : $81,626
Wiley Sherman $95,000 (1)
Salary Remaining : $81,626
Collin Miller $92,500 (1)
Salary Remaining : $79,478
Petr Straka $92,500 (1)
Salary Remaining : $79,478
Dominik Simon $90,000 (2)
Salary Remaining : $77,330
Ethan Bear $90,000 (3)
Salary Remaining : $77,330
Rourke Chartier $80,000 (1)
Salary Remaining : $68,738
Magnus Hellberg $75,000 (2)
Salary Remaining : $64,442
Adam Clendening $70,000 (1)
Salary Remaining : $60,146
Jordan Greenway $65,000 (3)
Salary Remaining : $55,850
Jeremy Bracco $60,000 (2)
Salary Remaining : $51,553
Dylan Sikura $60,000 (1)
Salary Remaining : $51,553
Anthony Richard $60,000 (3)
Salary Remaining : $51,553
Charlie McAvoy $50,000 (1)
Salary Remaining : $42,961
Jordan Kyrou $50,000 (1)
Salary Remaining : $42,961
Ryan Lomberg $50,000 (1)
Salary Remaining : $42,961
Pierre Engvall $50,000 (2)
Salary Remaining : $42,961
Jean-Sebastien Dea $50,000 (1)
Salary Remaining : $42,961
Trent Frederic $50,000 (1)
Salary Remaining : $42,961
Kevan Miller $50,000 (2)
Salary Remaining : $42,961
Jake Oettinger $50,000 (2)
Salary Remaining : $42,961
Emil Bemstrom $50,000 (2)
Salary Remaining : $42,961
Artturi Lehkonen $50,000 (2)
Salary Remaining : $42,961
Emil Larmi $50,000 (1)
Salary Remaining : $42,961
Total Farm Players26
Salary Commitment
Year 2 : $1,769,500
Year 3 : $955,000
Year 4 : $485,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,679,500
Year 3 : $884,500
Year 4 : $314,500
Year 5 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,558 - 92.63%
Level 2: 5000 - $60 - 4,782 - 95.65%
Level 3: 2000 - $35 - 1,928 - 96.38%
Level 4: 4000 - $25 - 3,812 - 95.29%
Luxury : 1000 - $200 - 939 - 93.85%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,375 - 68.73%
Farm Level 2: 1000 - $20 - 602 - 60.23%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,018 - 94.54%
Average Income per Game$1,372,135
Year to Date Revenue$8,232,809
Farm
Home Games Left34
Average Attendance - %1,977 - 65.89%
Average Income per Game$70,378
Year to Date Revenue$422,268

Expense

Pro Players Total Salaries$60,525,000
Farm Players Total Salaries$1,668,500
Coaches Total Salaries$1,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,944,559
Farm Year To Date Expenses$275,672
Pro Salary Cap To Date$8,835,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,652,584
Farm Estimated Season Revenue$2,392,852
Pro Remaining Season Days170
Pro Expenses Per Days$307,915
Pro Estimated Expenses$52,345,550
Farm Remaining Season Days177
Farm Expenses Per Days$9,556
Farm Estimated Expenses$1,691,412
Estimated Season Expenses$54,036,962
Estimated Season Salary Cap$60,540,078
Estimate Under Maximum Salary Cap of $83,320,344$22,780,266
Estimate Over Minimum Salary Cap of $35,000,000 $25,540,078
Current Bank Account$20,320,344
Projected Bank Account$15,328,818

Pro Players Salaries

Wojtek Wolski $6,000,000 (1)
-Salary Remaining : $5,125,628
Jason Demers $6,000,000 (1)
-Salary Remaining : $5,125,628
Zack Kassian $5,750,000 (2)
-Salary Remaining : $4,912,060
Kevin Poulin $5,500,000 (2)
-Salary Remaining : $4,698,492
Jonathan Toews $5,500,000 (1)
-Salary Remaining : $4,698,492
Brendan Smith $4,000,000 (1)
-Salary Remaining : $3,417,085
Gabriel Landeskog $4,000,000 (2)
-Salary Remaining : $3,417,085
Victor Oreskovich $3,800,000 (1)
-Salary Remaining : $3,246,231
Torey Krug $3,500,000 (2)
-Salary Remaining : $2,989,950
Kevin Hayes $3,000,000 (2)
-Salary Remaining : $2,562,814
Zach Parise $3,000,000 (3)
-Salary Remaining : $2,562,814
Madison Bowey $2,000,000 (2)
-Salary Remaining : $1,708,543
Mikael Backlund $1,200,000 (1)
-Salary Remaining : $1,025,126
Casey Cizikas $1,200,000 (3)
-Salary Remaining : $1,025,126
Matt Read $1,100,000 (1)
-Salary Remaining : $939,698
Taylor Beck $1,100,000 (2)
-Salary Remaining : $939,698
Josh Manson $1,000,000 (2)
-Salary Remaining : $854,271
Keith Kinkaid $1,000,000 (1)
-Salary Remaining : $854,271
Adam Pelech $975,000 (2)
-Salary Remaining : $832,915
Andreas Athanasiou $900,000 (2)
-Salary Remaining : $768,844
Total Pro Players20
Salary Commitment
Year 2 : $60,525,000
Year 3 : $34,425,000
Year 4 : $3,000,000
Year 5 : $0
Salary Average Commitment
Year 2 : $37,425,000
Year 3 : $19,525,000
Year 4 : $4,200,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $60,525,000
Year 3 : $31,925,000
Year 4 : $4,200,000
Year 5 : $0

Farm Players Salaries

Alex Petrovic $99,500 (1)
Salary Remaining : $85,493
Radek Faksa $99,500 (2)
Salary Remaining : $85,493
Corey Tropp $99,500 (1)
Salary Remaining : $85,493
Louis Domingue $95,000 (1)
Salary Remaining : $81,626
Carter Ashton $90,000 (1)
Salary Remaining : $77,330
John Quenneville $75,000 (2)
Salary Remaining : $64,442
Noah Juulsen $75,000 (3)
Salary Remaining : $64,442
Daniel Altshuller $70,000 (1)
Salary Remaining : $60,146
Phillip Danault $65,000 (2)
Salary Remaining : $55,850
Austen Brassard $60,000 (2)
Salary Remaining : $51,553
Ben Betker $60,000 (1)
Salary Remaining : $51,553
Fredrik Claesson $50,000 (2)
Salary Remaining : $42,961
Connor Clifton $50,000 (2)
Salary Remaining : $42,961
Carson Meyer $50,000 (2)
Salary Remaining : $42,961
Daniel Audette $50,000 (2)
Salary Remaining : $42,961
Ben Meyers $50,000 (2)
Salary Remaining : $42,961
Tanner Jeannot $50,000 (1)
Salary Remaining : $42,961
John Hayden $50,000 (2)
Salary Remaining : $42,961
Artem Zub $50,000 (1)
Salary Remaining : $42,961
Kevin Roy $50,000 (1)
Salary Remaining : $42,961
Niko Mikkola $50,000 (1)
Salary Remaining : $42,961
Oskar Lindblom $50,000 (1)
Salary Remaining : $42,961
Beck Malenstyn $50,000 (1)
Salary Remaining : $42,961
Kole Lind $50,000 (2)
Salary Remaining : $42,961
Alexander Nylander $50,000 (1)
Salary Remaining : $42,961
Anton Blidh $40,000 (1)
Salary Remaining : $34,369
Nicolas Roy $40,000 (1)
Salary Remaining : $34,369
Total Farm Players27
Salary Commitment
Year 2 : $1,668,500
Year 3 : $730,000
Year 4 : $90,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,498,500
Year 3 : $674,500
Year 4 : $75,000
Year 5 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,801 - 96.68%
Level 2: 5000 - $60 - 4,714 - 94.27%
Level 3: 2000 - $35 - 1,954 - 97.72%
Level 4: 4000 - $25 - 3,770 - 94.24%
Luxury : 1000 - $200 - 945 - 94.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.13%
Farm Level 2: 1000 - $15 - 917 - 91.68%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,183 - 95.46%
Average Income per Game$1,396,636
Year to Date Revenue$8,379,814
Farm
Home Games Left34
Average Attendance - %2,819 - 93.98%
Average Income per Game$84,357
Year to Date Revenue$506,142

Expense

Pro Players Total Salaries$62,325,000
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,229,519
Farm Year To Date Expenses$393,319
Pro Salary Cap To Date$8,749,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,485,613
Farm Estimated Season Revenue$2,868,138
Pro Remaining Season Days170
Pro Expenses Per Days$323,241
Pro Estimated Expenses$54,950,970
Farm Remaining Season Days177
Farm Expenses Per Days$12,767
Farm Estimated Expenses$2,259,759
Estimated Season Expenses$57,210,729
Estimated Season Salary Cap$61,992,094
Estimate Under Maximum Salary Cap of $68,062,018$6,069,924
Estimate Over Minimum Salary Cap of $35,000,000 $26,992,094
Current Bank Account$5,062,018
Projected Bank Account-$1,794,960

Pro Players Salaries

Kevin Shattenkirk $7,250,000 (1)
-Salary Remaining : $6,193,467
Chris Kreider $6,500,000 (4)
-Salary Remaining : $5,552,764
Cam Fowler $4,250,000 (1)
-Salary Remaining : $3,630,653
Kristers Gudlevskis $4,000,000 (2)
-Salary Remaining : $3,417,085
Jean-Gabriel Pageau $4,000,000 (4)
-Salary Remaining : $3,417,085
Greg Stewart $3,500,000 (2)
-Salary Remaining : $2,989,950
Phil Kessel $3,500,000 (4)
-Salary Remaining : $2,989,950
Mika Zibanejad $3,500,000 (3)
-Salary Remaining : $2,989,950
Steve Downie $3,000,000 (3)
-Salary Remaining : $2,562,814
Ian White $3,000,000 (2)
-Salary Remaining : $2,562,814
Ryan Kesler $2,750,000 (2)
-Salary Remaining : $2,349,246
Mark Stuart $2,500,000 (1)
-Salary Remaining : $2,135,678
Scott Hartnell $2,500,000 (1)
-Salary Remaining : $2,135,678
Allen York $2,000,000 (1)
-Salary Remaining : $1,708,543
Brian Dumoulin $2,000,000 (2)
-Salary Remaining : $1,708,543
Jordan Szwarz $1,500,000 (1)
-Salary Remaining : $1,281,407
Nick Spaling $1,250,000 (1)
-Salary Remaining : $1,067,839
Philip Larsen (Out of Payroll) $1,250,000 (1)
-Salary Remaining : $1,067,839
Brandon Bollig $1,250,000 (2)
-Salary Remaining : $1,067,839
Mattias Tedenby $975,000 (1)
-Salary Remaining : $832,915
Dean Kukan $900,000 (2)
-Salary Remaining : $768,844
Viktor Loov $900,000 (2)
-Salary Remaining : $768,844
Corban Knight $800,000 (1)
-Salary Remaining : $683,417
Adam Fox $500,000 (1)
-Salary Remaining : $427,136
Total Pro Players24
Salary Commitment
Year 2 : $63,575,000
Year 3 : $38,050,000
Year 4 : $21,000,000
Year 5 : $14,000,000
Salary Average Commitment
Year 2 : $51,825,000
Year 3 : $31,300,000
Year 4 : $17,250,000
Year 5 : $14,000,000
Salary Cap with 1 Way Contract
Year 2 : $63,575,000
Year 3 : $38,800,000
Year 4 : $20,500,000
Year 5 : $14,000,000

Farm Players Salaries

Peter Holland $97,500 (1)
Salary Remaining : $83,774
Brandon Pirri $97,500 (1)
Salary Remaining : $83,774
Corey Trivino $97,500 (1)
Salary Remaining : $83,774
Igor Shesterkin $95,000 (2)
Salary Remaining : $81,626
Danton Heinen $95,000 (2)
Salary Remaining : $81,626
Adrian Kempe $95,000 (2)
Salary Remaining : $81,626
Andrey Pedan $85,000 (2)
Salary Remaining : $73,034
Jiri Sekac $85,000 (1)
Salary Remaining : $73,034
Scott Wilson $82,500 (1)
Salary Remaining : $70,886
Dylan DeMelo $80,000 (2)
Salary Remaining : $68,738
Dalton Smith $80,000 (1)
Salary Remaining : $68,738
Dominic Turgeon $70,000 (1)
Salary Remaining : $60,146
Guillaume Brisebois $65,000 (2)
Salary Remaining : $55,850
Andrei Mironov $65,000 (2)
Salary Remaining : $55,850
Branden Troock $65,000 (2)
Salary Remaining : $55,850
Daniel Sprong $65,000 (2)
Salary Remaining : $55,850
Tyler Lewington $65,000 (2)
Salary Remaining : $55,850
Jakub Vrana $65,000 (2)
Salary Remaining : $55,850
Jack Glover $65,000 (2)
Salary Remaining : $55,850
Mason Appleton $65,000 (2)
Salary Remaining : $55,850
Ryan Collins $65,000 (2)
Salary Remaining : $55,850
Sergey Tolchinsky $65,000 (2)
Salary Remaining : $55,850
Ty Rattie $65,000 (2)
Salary Remaining : $55,850
Eamon McAdam $55,000 (1)
Salary Remaining : $47,257
Reese Johnson $50,000 (2)
Salary Remaining : $42,961
Kole Sherwood $50,000 (1)
Salary Remaining : $42,961
Karson Kuhlman $50,000 (1)
Salary Remaining : $42,961
Luke Kunin $50,000 (1)
Salary Remaining : $42,961
Mikhail Maltsev $50,000 (1)
Salary Remaining : $42,961
MacKenzie Entwistle $50,000 (2)
Salary Remaining : $42,961
Total Farm Players30
Salary Commitment
Year 2 : $2,130,000
Year 3 : $1,480,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $1,955,000
Year 3 : $1,140,000
Year 4 : $0
Year 5 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $100 - 5,860 - 97.67%
Level 2: 5000 - $60 - 4,705 - 94.10%
Level 3: 2000 - $35 - 1,986 - 99.32%
Level 4: 4000 - $25 - 3,866 - 96.64%
Luxury : 1000 - $200 - 986 - 98.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,793 - 89.67%
Farm Level 2: 1000 - $15 - 905 - 90.52%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,404 - 96.69%
Average Income per Game$1,416,463
Year to Date Revenue$8,498,775
Farm
Home Games Left34
Average Attendance - %2,699 - 89.95%
Average Income per Game$80,162
Year to Date Revenue$480,969

Expense

Pro Players Total Salaries$62,300,000
Farm Players Total Salaries$2,074,900
Coaches Total Salaries$2,325,000
Luxury Taxe Total$358,265
Pro Year To Date Expenses$9,360,556
Farm Year To Date Expenses$360,338
Pro Salary Cap To Date$9,064,071
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,159,725
Farm Estimated Season Revenue$2,725,491
Pro Remaining Season Days170
Pro Expenses Per Days$323,116
Pro Estimated Expenses$54,929,720
Farm Remaining Season Days177
Farm Expenses Per Days$11,650
Farm Estimated Expenses$2,062,050
Estimated Season Expenses$56,991,770
Estimated Season Salary Cap$62,285,121
Estimate Under Maximum Salary Cap of $63,937,201$1,652,080
Estimate Over Minimum Salary Cap of $35,000,000 $27,285,121
Current Bank Account$937,201
Projected Bank Account-$5,169,353

Pro Players Salaries

Drew Doughty $8,000,000 (1)
-Salary Remaining : $6,834,171
Derick Brassard $6,000,000 (3)
-Salary Remaining : $5,125,628
Hampus Lindholm $5,750,000 (2)
-Salary Remaining : $4,912,060
Robert Nilsson $5,500,000 (1)
-Salary Remaining : $4,698,492
Tyler Myers $5,000,000 (3)
-Salary Remaining : $4,271,357
Gilbert Brule $4,000,000 (3)
-Salary Remaining : $3,417,085
Marcus Johansson $3,250,000 (1)
-Salary Remaining : $2,776,382
Kyle Clifford $3,000,000 (2)
-Salary Remaining : $2,562,814
Alexandar Georgiev $3,000,000 (4)
-Salary Remaining : $2,562,814
Michael Kostka $2,600,000 (3)
-Salary Remaining : $2,221,106
Sam Gagner $2,500,000 (1)
-Salary Remaining : $2,135,678
Brandon Sutter $2,500,000 (1)
-Salary Remaining : $2,135,678
Joe Pavelski $2,500,000 (1)
-Salary Remaining : $2,135,678
Daniel Carcillo $1,750,000 (2)
-Salary Remaining : $1,494,975
Matt Hackett $1,700,000 (1)
-Salary Remaining : $1,452,261
Jujhar Khaira $1,500,000 (1)
-Salary Remaining : $1,281,407
Josh Gorges $1,000,000 (1)
-Salary Remaining : $854,271
Brandon Burlon $1,000,000 (2)
-Salary Remaining : $854,271
Maxim Talbot $1,000,000 (1)
-Salary Remaining : $854,271
Josh Bailey $750,000 (1)
-Salary Remaining : $640,704
Total Pro Players20
Salary Commitment
Year 2 : $62,300,000
Year 3 : $32,850,000
Year 4 : $19,600,000
Year 5 : $5,500,000
Salary Average Commitment
Year 2 : $50,850,000
Year 3 : $23,750,000
Year 4 : $18,250,000
Year 5 : $3,000,000
Salary Cap with 1 Way Contract
Year 2 : $62,300,000
Year 3 : $32,100,000
Year 4 : $20,600,000
Year 5 : $3,000,000

Farm Players Salaries

Dennis Everberg $99,900 (1)
Salary Remaining : $85,836
Justin Bailey (Out of Payroll) $99,000 (2)
Salary Remaining : $85,063
Juuso Riikola $90,000 (2)
Salary Remaining : $77,330
Nicolas Petan $90,000 (3)
Salary Remaining : $77,330
Scott Harrington $90,000 (2)
Salary Remaining : $77,330
Teemu Pulkkinen $90,000 (1)
Salary Remaining : $77,330
Andrej Nestrasil $90,000 (1)
Salary Remaining : $77,330
Casey DeSmith $80,000 (2)
Salary Remaining : $68,738
Oliver Kylington $80,000 (2)
Salary Remaining : $68,738
Thatcher Demko $80,000 (4)
Salary Remaining : $68,738
William Lagesson $70,000 (3)
Salary Remaining : $60,146
Juho Lammikko $60,000 (3)
Salary Remaining : $51,553
Hudson Fasching $60,000 (1)
Salary Remaining : $51,553
Michael Joly $60,000 (4)
Salary Remaining : $51,553
Marek Langhamer $60,000 (1)
Salary Remaining : $51,553
Anton Zlobin $60,000 (1)
Salary Remaining : $51,553
Sami Niku $60,000 (4)
Salary Remaining : $51,553
Anton Karlsson $60,000 (4)
Salary Remaining : $51,553
Tyler Graovac $60,000 (1)
Salary Remaining : $51,553
Phil Di Giuseppe $60,000 (2)
Salary Remaining : $51,553
Chandler Stephenson $50,000 (1)
Salary Remaining : $42,961
Jaret Anderson-Dolan $50,000 (2)
Salary Remaining : $42,961
Lane Pederson $50,000 (2)
Salary Remaining : $42,961
Jack Rathbone $50,000 (2)
Salary Remaining : $42,961
Daniil Miromanov $50,000 (2)
Salary Remaining : $42,961
Kurtis Macdermid $50,000 (1)
Salary Remaining : $42,961
Michael Dipietro $50,000 (2)
Salary Remaining : $42,961
Dan Renouf $50,000 (1)
Salary Remaining : $42,961
William Lockwood $50,000 (1)
Salary Remaining : $42,961
Rasmus Asplund $50,000 (1)
Salary Remaining : $42,961
Oskar Steen $50,000 (1)
Salary Remaining : $42,961
Dmitry Sokolov $50,000 (1)
Salary Remaining : $42,961
Mackenzie MacEachern $40,000 (1)
Salary Remaining : $34,369
Adam Ollas-Mattsson $35,000 (1)
Salary Remaining : $30,073
Total Farm Players34
Salary Commitment
Year 2 : $2,173,900
Year 3 : $1,294,000
Year 4 : $580,000
Year 5 : $350,000
Salary Average Commitment
Year 2 : $1,969,000
Year 3 : $1,184,000
Year 4 : $435,000
Year 5 : $260,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,769 - 96.16%
Level 2: 5000 - $60 - 4,717 - 94.34%
Level 3: 2000 - $35 - 1,981 - 99.05%
Level 4: 4000 - $25 - 3,848 - 96.21%
Luxury : 1000 - $200 - 993 - 99.28%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,898 - 94.90%
Farm Level 2: 1000 - $15 - 926 - 92.55%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,308 - 96.16%
Average Income per Game$1,407,662
Year to Date Revenue$8,445,969
Farm
Home Games Left34
Average Attendance - %2,824 - 94.12%
Average Income per Game$84,328
Year to Date Revenue$505,968

Expense

Pro Players Total Salaries$63,125,000
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$1,450,000
Luxury Taxe Total$2,820,218
Pro Year To Date Expenses$9,306,531
Farm Year To Date Expenses$418,301
Pro Salary Cap To Date$9,175,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,860,491
Farm Estimated Season Revenue$2,867,152
Pro Remaining Season Days170
Pro Expenses Per Days$321,734
Pro Estimated Expenses$54,694,780
Farm Remaining Season Days177
Farm Expenses Per Days$13,981
Farm Estimated Expenses$2,474,637
Estimated Season Expenses$57,169,417
Estimated Season Salary Cap$63,101,250
Estimate Under Maximum Salary Cap of $74,146,127$11,044,877
Estimate Over Minimum Salary Cap of $35,000,000 $28,101,250
Current Bank Account$11,146,127
Projected Bank Account$4,704,353

Pro Players Salaries

Patrick Kane $8,250,000 (1)
-Salary Remaining : $7,047,739
Jason Spezza $7,000,000 (1)
-Salary Remaining : $5,979,899
Taylor Hall $6,500,000 (2)
-Salary Remaining : $5,552,764
Cory Schneider $5,000,000 (2)
-Salary Remaining : $4,271,357
PK Subban $4,000,000 (2)
-Salary Remaining : $3,417,085
Cody Hodgson $4,000,000 (3)
-Salary Remaining : $3,417,085
Nikita Zaitsev $3,000,000 (3)
-Salary Remaining : $2,562,814
Logan Couture $2,750,000 (1)
-Salary Remaining : $2,349,246
Ben Hutton $2,500,000 (1)
-Salary Remaining : $2,135,678
Blake Pietila $2,500,000 (4)
-Salary Remaining : $2,135,678
Mike Green $2,450,000 (3)
-Salary Remaining : $2,092,965
Alexei Marchenko $2,250,000 (2)
-Salary Remaining : $1,922,111
Jeff Skinner $2,000,000 (2)
-Salary Remaining : $1,708,543
Chet Pickard $1,700,000 (3)
-Salary Remaining : $1,452,261
Eric Wellwood $1,500,000 (2)
-Salary Remaining : $1,281,407
Brian Ferlin $1,500,000 (3)
-Salary Remaining : $1,281,407
Sergey Kalinin $1,500,000 (3)
-Salary Remaining : $1,281,407
Jared Spurgeon $1,000,000 (3)
-Salary Remaining : $854,271
Dmitrij Jaskin $1,000,000 (3)
-Salary Remaining : $854,271
Brad Richardson $1,000,000 (2)
-Salary Remaining : $854,271
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $854,271
Kevin Porter $725,000 (1)
-Salary Remaining : $619,347
Total Pro Players22
Salary Commitment
Year 2 : $63,125,000
Year 3 : $43,800,000
Year 4 : $21,300,000
Year 5 : $3,600,000
Salary Average Commitment
Year 2 : $50,975,000
Year 3 : $29,900,000
Year 4 : $15,400,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $63,125,000
Year 3 : $40,900,000
Year 4 : $18,650,000
Year 5 : $2,500,000

Farm Players Salaries

A.J. Jenks $92,500 (1)
Salary Remaining : $79,478
Joey Laleggia $90,000 (1)
Salary Remaining : $77,330
Joshua Leivo $90,000 (2)
Salary Remaining : $77,330
Kerby Rychel $90,000 (1)
Salary Remaining : $77,330
Max Friberg $90,000 (3)
Salary Remaining : $77,330
Sam Carrick $80,000 (3)
Salary Remaining : $68,738
Jamie McGinn $75,000 (1)
Salary Remaining : $64,442
Jake Allen $75,000 (3)
Salary Remaining : $64,442
Nicolas Aube-Kubel $75,000 (1)
Salary Remaining : $64,442
Mikko Vainonen $65,000 (3)
Salary Remaining : $55,850
Mike Hoffman $65,000 (1)
Salary Remaining : $55,850
Tommy Vannelli $60,000 (2)
Salary Remaining : $51,553
Brett Bulmer $60,000 (1)
Salary Remaining : $51,553
Angelo Esposito $55,000 (1)
Salary Remaining : $47,257
Cole Smith $50,000 (2)
Salary Remaining : $42,961
Isaac Ratcliffe $50,000 (2)
Salary Remaining : $42,961
Austin Wuthrich $50,000 (2)
Salary Remaining : $42,961
Derek Forbort $50,000 (1)
Salary Remaining : $42,961
Emil Johansson $50,000 (2)
Salary Remaining : $42,961
Gianluca Curcuruto $50,000 (2)
Salary Remaining : $42,961
Kirill Maksimov $50,000 (2)
Salary Remaining : $42,961
Arvid Henrikson $50,000 (1)
Salary Remaining : $42,961
Jakob Stenqvist $50,000 (1)
Salary Remaining : $42,961
Nicholas Caamano $50,000 (1)
Salary Remaining : $42,961
David Farrance $50,000 (2)
Salary Remaining : $42,961
Sami Aittokallio $50,000 (1)
Salary Remaining : $42,961
Zack Hayes $50,000 (2)
Salary Remaining : $42,961
Jacob Bryson $50,000 (2)
Salary Remaining : $42,961
Mario Ferraro $50,000 (2)
Salary Remaining : $42,961
Logan O'Connor $50,000 (1)
Salary Remaining : $42,961
Michael Prapavessis $50,000 (1)
Salary Remaining : $42,961
Zach Stepan $50,000 (2)
Salary Remaining : $42,961
Warren Foegele $50,000 (1)
Salary Remaining : $42,961
Will Reilly $50,000 (2)
Salary Remaining : $42,961
Vincent Dunn $50,000 (3)
Salary Remaining : $42,961
Kristians Rubins $50,000 (2)
Salary Remaining : $42,961
Jesper Pettersson $45,000 (2)
Salary Remaining : $38,665
Mackenze Stewart $45,000 (2)
Salary Remaining : $38,665
Nikolay Prokhorkin $27,500 (2)
Salary Remaining : $23,629
Colby Cave $25,000 (2)
Salary Remaining : $21,481
Ryan Graves $25,000 (2)
Salary Remaining : $21,481
Total Farm Players41
Salary Commitment
Year 2 : $2,330,000
Year 3 : $1,337,500
Year 4 : $370,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,862,500
Year 3 : $1,167,500
Year 4 : $360,000
Year 5 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,874 - 97.90%
Level 2: 5000 - $60 - 4,916 - 98.32%
Level 3: 2000 - $35 - 1,858 - 92.91%
Level 4: 4000 - $25 - 3,856 - 96.40%
Luxury : 1000 - $200 - 958 - 95.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,790 - 89.48%
Farm Level 2: 1000 - $15 - 928 - 92.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,462 - 97.01%
Average Income per Game$1,420,585
Year to Date Revenue$8,523,512
Farm
Home Games Left34
Average Attendance - %2,717 - 90.57%
Average Income per Game$80,375
Year to Date Revenue$482,250

Expense

Pro Players Total Salaries$57,200,000
Farm Players Total Salaries$1,869,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,673,712
Farm Year To Date Expenses$352,065
Pro Salary Cap To Date$8,382,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,299,901
Farm Estimated Season Revenue$2,732,750
Pro Remaining Season Days170
Pro Expenses Per Days$297,487
Pro Estimated Expenses$50,572,790
Farm Remaining Season Days177
Farm Expenses Per Days$12,714
Farm Estimated Expenses$2,250,378
Estimated Season Expenses$52,823,168
Estimated Season Salary Cap$57,246,545
Estimate Under Maximum Salary Cap of $83,247,341$26,000,796
Estimate Over Minimum Salary Cap of $35,000,000 $22,246,545
Current Bank Account$20,247,341
Projected Bank Account$18,456,824

Pro Players Salaries

Tyler Ennis $6,000,000 (1)
-Salary Remaining : $5,125,628
Nazem Kadri $5,500,000 (1)
-Salary Remaining : $4,698,492
Marian Gaborik $5,000,000 (1)
-Salary Remaining : $4,271,357
Kristopher Letang $4,500,000 (4)
-Salary Remaining : $3,844,221
Michael Del Zotto $4,250,000 (3)
-Salary Remaining : $3,630,653
Anton Stralman $4,000,000 (2)
-Salary Remaining : $3,417,085
Maxime Daigneault $3,500,000 (1)
-Salary Remaining : $2,989,950
Aleksander Barkov $3,000,000 (2)
-Salary Remaining : $2,562,814
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $2,562,814
Jonathan Huberdeau $3,000,000 (2)
-Salary Remaining : $2,562,814
Brandon Carlo $2,750,000 (3)
-Salary Remaining : $2,349,246
Thomas Hickey $2,500,000 (2)
-Salary Remaining : $2,135,678
Matt Donovan $2,300,000 (1)
-Salary Remaining : $1,964,824
Brayden Point $1,750,000 (3)
-Salary Remaining : $1,494,975
Anton Lander $1,200,000 (2)
-Salary Remaining : $1,025,126
Tyler Weiman $1,000,000 (1)
-Salary Remaining : $854,271
Chris Stewart $1,000,000 (1)
-Salary Remaining : $854,271
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $854,271
Logan Shaw $1,000,000 (2)
-Salary Remaining : $854,271
Sven Baertschi $950,000 (1)
-Salary Remaining : $811,558
Total Pro Players20
Salary Commitment
Year 2 : $57,200,000
Year 3 : $31,150,000
Year 4 : $15,750,000
Year 5 : $3,000,000
Salary Average Commitment
Year 2 : $41,100,000
Year 3 : $21,450,000
Year 4 : $11,750,000
Year 5 : $4,500,000
Salary Cap with 1 Way Contract
Year 2 : $57,200,000
Year 3 : $27,950,000
Year 4 : $13,250,000
Year 5 : $4,500,000

Farm Players Salaries

Damon Severson (Out of Payroll) $250,000 (1)
Salary Remaining : $214,806
Ondrej Kase $99,500 (2)
Salary Remaining : $85,493
Miikka Salomaki $99,500 (1)
Salary Remaining : $85,493
Calvin Pickard $95,000 (1)
Salary Remaining : $81,626
Juuse Saros $90,000 (1)
Salary Remaining : $77,330
Valeri Nichushkin $90,000 (1)
Salary Remaining : $77,330
Darren Dietz $90,000 (1)
Salary Remaining : $77,330
Ilya Lyubushkin $85,000 (2)
Salary Remaining : $73,034
Dalton Thrower $85,000 (1)
Salary Remaining : $73,034
Joonas Donskoi $80,000 (1)
Salary Remaining : $68,738
Reid Boucher $75,000 (1)
Salary Remaining : $64,442
Brett Seney $70,000 (3)
Salary Remaining : $60,146
Christian Wolanin $70,000 (2)
Salary Remaining : $60,146
Conor Garland $70,000 (3)
Salary Remaining : $60,146
Alan Quine $70,000 (1)
Salary Remaining : $60,146
Jonny Brodzinski $50,000 (1)
Salary Remaining : $42,961
Robbie Russo $50,000 (1)
Salary Remaining : $42,961
Eeli Tolvanen $50,000 (2)
Salary Remaining : $42,961
Jake Bean $50,000 (1)
Salary Remaining : $42,961
Cristiano Digiacinto $50,000 (1)
Salary Remaining : $42,961
Mason Marchment $50,000 (1)
Salary Remaining : $42,961
Brett Howden $50,000 (1)
Salary Remaining : $42,961
Vincent Desharnais $50,000 (1)
Salary Remaining : $42,961
Wyatt Kalynuk $50,000 (2)
Salary Remaining : $42,961
Total Farm Players24
Salary Commitment
Year 2 : $1,869,000
Year 3 : $565,000
Year 4 : $180,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,609,500
Year 3 : $420,000
Year 4 : $140,000
Year 5 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,733 - 95.55%
Level 2: 5000 - $60 - 4,838 - 96.76%
Level 3: 2000 - $35 - 1,927 - 96.34%
Level 4: 4000 - $25 - 3,935 - 98.37%
Luxury : 1000 - $200 - 981 - 98.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.72%
Farm Level 2: 1000 - $15 - 907 - 90.70%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,414 - 96.74%
Average Income per Game$1,409,421
Year to Date Revenue$8,456,525
Farm
Home Games Left34
Average Attendance - %2,801 - 93.38%
Average Income per Game$83,902
Year to Date Revenue$503,412

Expense

Pro Players Total Salaries$54,060,000
Farm Players Total Salaries$2,077,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,112,897
Farm Year To Date Expenses$418,270
Pro Salary Cap To Date$7,821,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,920,308
Farm Estimated Season Revenue$2,852,668
Pro Remaining Season Days170
Pro Expenses Per Days$281,709
Pro Estimated Expenses$47,890,530
Farm Remaining Season Days177
Farm Expenses Per Days$13,968
Farm Estimated Expenses$2,472,336
Estimated Season Expenses$50,362,866
Estimated Season Salary Cap$54,003,291
Estimate Under Maximum Salary Cap of $98,190,551$44,187,260
Estimate Over Minimum Salary Cap of $35,000,000 $19,003,291
Current Bank Account$35,190,551
Projected Bank Account$35,600,661

Pro Players Salaries

Erik Johnson $5,500,000 (1)
-Salary Remaining : $4,698,492
Eric Staal $5,000,000 (3)
-Salary Remaining : $4,271,357
Brad Marchand $4,000,000 (1)
-Salary Remaining : $3,417,085
Henrik Lundqvist $4,000,000 (2)
-Salary Remaining : $3,417,085
Sami Vatanen $3,500,000 (2)
-Salary Remaining : $2,989,950
Patrik Berglund $3,500,000 (1)
-Salary Remaining : $2,989,950
Colin Wilson $3,000,000 (2)
-Salary Remaining : $2,562,814
David Ullstrom $2,100,000 (1)
-Salary Remaining : $1,793,970
Esa Lindell $2,000,000 (4)
-Salary Remaining : $1,708,543
Bryan Rust $2,000,000 (2)
-Salary Remaining : $1,708,543
Jimmy Hayes $2,000,000 (2)
-Salary Remaining : $1,708,543
Tanner Pearson $2,000,000 (4)
-Salary Remaining : $1,708,543
Christopher Gibson $1,900,000 (2)
-Salary Remaining : $1,623,116
Kyle Palmieri $1,800,000 (1)
-Salary Remaining : $1,537,688
David Savard $1,800,000 (2)
-Salary Remaining : $1,537,688
Colby Robak $1,800,000 (2)
-Salary Remaining : $1,537,688
Christian Folin $1,500,000 (3)
-Salary Remaining : $1,281,407
Brendan Mikkelson $1,400,000 (1)
-Salary Remaining : $1,195,980
Anders Lee $1,400,000 (1)
-Salary Remaining : $1,195,980
Kevin Labanc $1,200,000 (3)
-Salary Remaining : $1,025,126
Vladimir Sobotka $985,000 (1)
-Salary Remaining : $841,457
Jake DeBrusk $975,000 (2)
-Salary Remaining : $832,915
Nathan Lieuwen $700,000 (1)
-Salary Remaining : $597,990
Total Pro Players23
Salary Commitment
Year 2 : $54,060,000
Year 3 : $37,900,000
Year 4 : $16,500,000
Year 5 : $7,500,000
Salary Average Commitment
Year 2 : $36,160,000
Year 3 : $20,525,000
Year 4 : $6,000,000
Year 5 : $4,000,000
Salary Cap with 1 Way Contract
Year 2 : $54,060,000
Year 3 : $32,675,000
Year 4 : $11,700,000
Year 5 : $4,000,000

Farm Players Salaries

Michael Hutchinson $97,500 (1)
Salary Remaining : $83,774
Matthew Nieto $95,000 (1)
Salary Remaining : $81,626
Victor Rask $95,000 (2)
Salary Remaining : $81,626
Rasmus Andersson $95,000 (2)
Salary Remaining : $81,626
Philip Varone (Out of Payroll) $90,000 (1)
Salary Remaining : $77,330
Evgeny Svechnikov $90,000 (2)
Salary Remaining : $77,330
Ryan Spooner $85,000 (1)
Salary Remaining : $73,034
Mathieu Brodeur $85,000 (1)
Salary Remaining : $73,034
Barclay Goodrow $85,000 (1)
Salary Remaining : $73,034
Peter Cehlarik $80,000 (3)
Salary Remaining : $68,738
Frank Corrado $80,000 (3)
Salary Remaining : $68,738
Chris Brown $75,000 (1)
Salary Remaining : $64,442
John Gilmour $70,000 (2)
Salary Remaining : $60,146
Eric Karlsson $65,000 (3)
Salary Remaining : $55,850
Dominik Masin $60,000 (3)
Salary Remaining : $51,553
Christian Jaros $60,000 (3)
Salary Remaining : $51,553
Brandon Hickey $60,000 (2)
Salary Remaining : $51,553
Petteri Lindbohm $60,000 (1)
Salary Remaining : $51,553
Vitek Vanecek $60,000 (2)
Salary Remaining : $51,553
Ryan Donato $60,000 (1)
Salary Remaining : $51,553
Trevor Carrick $60,000 (1)
Salary Remaining : $51,553
Vladislav Kamenev $60,000 (1)
Salary Remaining : $51,553
Darren Raddysh $50,000 (2)
Salary Remaining : $42,961
Ivan Chekhovich $50,000 (2)
Salary Remaining : $42,961
Erik Brannstrom $50,000 (2)
Salary Remaining : $42,961
Taylor Raddysh $50,000 (2)
Salary Remaining : $42,961
Skyler Brind'Amour $50,000 (2)
Salary Remaining : $42,961
Jesper Bratt $50,000 (1)
Salary Remaining : $42,961
Nico Sturm $50,000 (1)
Salary Remaining : $42,961
Tage Thompson $50,000 (1)
Salary Remaining : $42,961
Radim Zohorna $50,000 (1)
Salary Remaining : $42,961
Collin Delia $50,000 (1)
Salary Remaining : $42,961
Total Farm Players32
Salary Commitment
Year 2 : $2,167,500
Year 3 : $1,202,500
Year 4 : $405,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,875,000
Year 3 : $995,000
Year 4 : $345,000
Year 5 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,276 - 87.93%
Level 2: 5000 - $60 - 4,333 - 86.66%
Level 3: 2000 - $35 - 1,706 - 85.32%
Level 4: 4000 - $25 - 3,347 - 83.68%
Luxury : 1000 - $200 - 871 - 87.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.68%
Farm Level 2: 1000 - $20 - 608 - 60.75%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %15,532 - 86.29%
Average Income per Game$1,360,533
Year to Date Revenue$8,163,195
Farm
Home Games Left34
Average Attendance - %2,501 - 83.37%
Average Income per Game$82,344
Year to Date Revenue$494,062

Expense

Pro Players Total Salaries$62,725,000
Farm Players Total Salaries$2,017,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$442,656
Pro Year To Date Expenses$9,515,181
Farm Year To Date Expenses$351,789
Pro Salary Cap To Date$9,150,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,258,105
Farm Estimated Season Revenue$2,799,685
Pro Remaining Season Days170
Pro Expenses Per Days$327,764
Pro Estimated Expenses$55,719,880
Farm Remaining Season Days177
Farm Expenses Per Days$12,218
Farm Estimated Expenses$2,162,586
Estimated Season Expenses$57,882,466
Estimated Season Salary Cap$62,735,024
Estimate Under Maximum Salary Cap of $74,714,560$11,979,536
Estimate Over Minimum Salary Cap of $35,000,000 $27,735,024
Current Bank Account$11,714,560
Projected Bank Account$2,889,884

Pro Players Salaries

J.T. Miller $6,250,000 (4)
-Salary Remaining : $5,339,196
Jakub Voracek $6,000,000 (1)
-Salary Remaining : $5,125,628
Jeff Carter $5,000,000 (2)
-Salary Remaining : $4,271,357
Steve Mason $4,000,000 (1)
-Salary Remaining : $3,417,085
Travis Zajac $4,000,000 (3)
-Salary Remaining : $3,417,085
Jordan Nolan $4,000,000 (2)
-Salary Remaining : $3,417,085
Niclas Bergfors $3,500,000 (4)
-Salary Remaining : $2,989,950
Nathan Beaulieu $3,500,000 (3)
-Salary Remaining : $2,989,950
Marcus Kruger $3,500,000 (2)
-Salary Remaining : $2,989,950
Jacob Trouba $3,000,000 (1)
-Salary Remaining : $2,562,814
Jonathan Ericsson $3,000,000 (1)
-Salary Remaining : $2,562,814
Matt Smaby $3,000,000 (1)
-Salary Remaining : $2,562,814
Drew Miller $2,750,000 (1)
-Salary Remaining : $2,349,246
Chris Mcallister $2,000,000 (2)
-Salary Remaining : $1,708,543
Ilya Sorokin $1,750,000 (2)
-Salary Remaining : $1,494,975
Brian Lashoff $1,750,000 (2)
-Salary Remaining : $1,494,975
Travis Konecny $1,500,000 (4)
-Salary Remaining : $1,281,407
Brock Nelson $1,500,000 (1)
-Salary Remaining : $1,281,407
Tomas Kubalik $1,000,000 (1)
-Salary Remaining : $854,271
Calle Jarnkrok $975,000 (1)
-Salary Remaining : $832,915
Ivan Provorov $750,000 (4)
-Salary Remaining : $640,704
Total Pro Players21
Salary Commitment
Year 2 : $62,725,000
Year 3 : $39,750,000
Year 4 : $24,250,000
Year 5 : $18,250,000
Salary Average Commitment
Year 2 : $55,925,000
Year 3 : $32,250,000
Year 4 : $15,750,000
Year 5 : $12,000,000
Salary Cap with 1 Way Contract
Year 2 : $62,725,000
Year 3 : $37,500,000
Year 4 : $19,500,000
Year 5 : $12,000,000

Farm Players Salaries

Michael Bournival $99,500 (1)
Salary Remaining : $85,493
Anton Forsberg $97,500 (1)
Salary Remaining : $83,774
Reid McNeill $97,500 (1)
Salary Remaining : $83,774
Nick Shore $85,000 (1)
Salary Remaining : $73,034
Jake Dotchin $80,000 (2)
Salary Remaining : $68,738
Jason Kasdorf $75,000 (1)
Salary Remaining : $64,442
Brenden Kichton $75,000 (1)
Salary Remaining : $64,442
David Kampf $70,000 (4)
Salary Remaining : $60,146
Devon Teows $70,000 (3)
Salary Remaining : $60,146
Sven Andrighetto $70,000 (2)
Salary Remaining : $60,146
Lucas Wallmarkk $70,000 (3)
Salary Remaining : $60,146
Morgan Klimchuk $65,000 (2)
Salary Remaining : $55,850
Cristoval Nieves $60,000 (1)
Salary Remaining : $51,553
Erik Nystrom $60,000 (1)
Salary Remaining : $51,553
Nick Sorensen $52,500 (2)
Salary Remaining : $45,109
Cal Foote $50,000 (2)
Salary Remaining : $42,961
Brendan Leipsic $50,000 (1)
Salary Remaining : $42,961
Blake Heinrich $50,000 (2)
Salary Remaining : $42,961
Joe Snively $50,000 (2)
Salary Remaining : $42,961
Zachary Fucale $50,000 (2)
Salary Remaining : $42,961
Laurent Dauphin $50,000 (2)
Salary Remaining : $42,961
Zachary Sawchenko $50,000 (2)
Salary Remaining : $42,961
Victor Berglund $50,000 (2)
Salary Remaining : $42,961
Rinat Valiev $50,000 (2)
Salary Remaining : $42,961
Fabian Zetterlund $50,000 (2)
Salary Remaining : $42,961
Alex DeBrincat $50,000 (1)
Salary Remaining : $42,961
Mikko Lehtonen $50,000 (1)
Salary Remaining : $42,961
Brett Murray $50,000 (1)
Salary Remaining : $42,961
Matt Kiersted $50,000 (1)
Salary Remaining : $42,961
Riley Stillman $50,000 (1)
Salary Remaining : $42,961
JC Lipon $45,000 (1)
Salary Remaining : $38,665
Anthony Angello $45,000 (2)
Salary Remaining : $38,665
Cooper Marody $25,000 (4)
Salary Remaining : $21,481
A.J. Greer $25,000 (4)
Salary Remaining : $21,481
Total Farm Players34
Salary Commitment
Year 2 : $2,017,000
Year 3 : $1,057,500
Year 4 : $330,000
Year 5 : $170,000
Salary Average Commitment
Year 2 : $1,799,500
Year 3 : $885,000
Year 4 : $170,000
Year 5 : $120,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,781 - 96.35%
Level 2: 5000 - $60 - 4,888 - 97.76%
Level 3: 2000 - $35 - 1,931 - 96.54%
Level 4: 4000 - $25 - 3,805 - 95.12%
Luxury : 1000 - $200 - 962 - 96.15%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,836 - 91.78%
Farm Level 2: 1000 - $15 - 916 - 91.58%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,366 - 96.48%
Average Income per Game$1,410,340
Year to Date Revenue$8,462,039
Farm
Home Games Left34
Average Attendance - %2,752 - 91.72%
Average Income per Game$81,885
Year to Date Revenue$491,311

Expense

Pro Players Total Salaries$59,440,000
Farm Players Total Salaries$1,252,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,833,051
Farm Year To Date Expenses$263,683
Pro Salary Cap To Date$8,541,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,951,554
Farm Estimated Season Revenue$2,784,096
Pro Remaining Season Days170
Pro Expenses Per Days$308,744
Pro Estimated Expenses$52,486,480
Farm Remaining Season Days177
Farm Expenses Per Days$8,507
Farm Estimated Expenses$1,505,739
Estimated Season Expenses$53,992,219
Estimated Season Salary Cap$59,319,382
Estimate Under Maximum Salary Cap of $96,476,282$37,156,900
Estimate Over Minimum Salary Cap of $35,000,000 $24,319,382
Current Bank Account$33,476,282
Projected Bank Account$30,219,713

Pro Players Salaries

Zach Bogosian $7,600,000 (3)
-Salary Remaining : $6,492,462
Jake Guentzel $5,250,000 (4)
-Salary Remaining : $4,484,925
Ondrej Pavelec $5,000,000 (4)
-Salary Remaining : $4,271,357
Mathew Dumba $4,750,000 (2)
-Salary Remaining : $4,057,789
Ryan O'Reilly $4,500,000 (1)
-Salary Remaining : $3,844,221
Andrei Loktionov $4,250,000 (3)
-Salary Remaining : $3,630,653
Andrew Cogliano $4,000,000 (3)
-Salary Remaining : $3,417,085
Danny DeKeiser $3,000,000 (1)
-Salary Remaining : $2,562,814
Max Reinhart $2,500,000 (2)
-Salary Remaining : $2,135,678
Thomas Vanek $2,000,000 (1)
-Salary Remaining : $1,708,543
Vladimir Mihalik $1,800,000 (1)
-Salary Remaining : $1,537,688
Tom Wilson $1,750,000 (1)
-Salary Remaining : $1,494,975
Olli Maatta $1,700,000 (1)
-Salary Remaining : $1,452,261
Laurent Brossoit $1,500,000 (3)
-Salary Remaining : $1,281,407
Luke Glendening $1,500,000 (2)
-Salary Remaining : $1,281,407
Jamie Oleksiak $1,400,000 (2)
-Salary Remaining : $1,195,980
Alexander Radulov $1,000,000 (1)
-Salary Remaining : $854,271
Michael Raffl $1,000,000 (1)
-Salary Remaining : $854,271
Sebastian Aho $995,000 (3)
-Salary Remaining : $850,000
Lawson Crouse $995,000 (3)
-Salary Remaining : $850,000
Kyle Rau $975,000 (2)
-Salary Remaining : $832,915
Alexandre Grenier $975,000 (1)
-Salary Remaining : $832,915
Fredrik Olofsson $500,000 (2)
-Salary Remaining : $427,136
Corey Shueneman $500,000 (2)
-Salary Remaining : $427,136
Total Pro Players24
Salary Commitment
Year 2 : $59,440,000
Year 3 : $45,750,000
Year 4 : $34,100,000
Year 5 : $10,000,000
Salary Average Commitment
Year 2 : $44,840,000
Year 3 : $34,065,000
Year 4 : $29,590,000
Year 5 : $10,250,000
Salary Cap with 1 Way Contract
Year 2 : $59,440,000
Year 3 : $41,715,000
Year 4 : $29,590,000
Year 5 : $10,250,000

Farm Players Salaries

Anton Lindholm $97,500 (3)
Salary Remaining : $83,774
Antti Suomela $80,000 (4)
Salary Remaining : $68,738
Jakub Zboril $80,000 (4)
Salary Remaining : $68,738
Ebbe Siönäs $80,000 (2)
Salary Remaining : $68,738
Victor Olofsson $65,000 (1)
Salary Remaining : $55,850
Parker Kelly $50,000 (2)
Salary Remaining : $42,961
Sasha Chmelevski $50,000 (2)
Salary Remaining : $42,961
Eric Robinson $50,000 (2)
Salary Remaining : $42,961
Jake Evans $50,000 (1)
Salary Remaining : $42,961
Matthew Kiersted (Out of Payroll) $50,000 (2)
Salary Remaining : $42,961
Hayden Hodgson $50,000 (2)
Salary Remaining : $42,961
Thomas Spelling $50,000 (1)
Salary Remaining : $42,961
Ukko-Pekka Luukkonen $50,000 (2)
Salary Remaining : $42,961
Samuel Girard $50,000 (1)
Salary Remaining : $42,961
Jalen Chatfield $50,000 (1)
Salary Remaining : $42,961
Liam O'Brien $50,000 (1)
Salary Remaining : $42,961
Dylan Coghlan $50,000 (1)
Salary Remaining : $42,961
Wade Allison $50,000 (1)
Salary Remaining : $42,961
Kieffer Bellows $50,000 (1)
Salary Remaining : $42,961
Maksim Sushko $50,000 (2)
Salary Remaining : $42,961
Joona Koppanen $50,000 (1)
Salary Remaining : $42,961
Stelio Mattheos $50,000 (2)
Salary Remaining : $42,961
Jesper Boqvist $50,000 (2)
Salary Remaining : $42,961
Total Farm Players23
Salary Commitment
Year 2 : $1,302,500
Year 3 : $852,500
Year 4 : $520,000
Year 5 : $430,000
Salary Average Commitment
Year 2 : $1,237,500
Year 3 : $787,500
Year 4 : $257,500
Year 5 : $160,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,876 - 97.94%
Level 2: 5000 - $60 - 4,863 - 97.26%
Level 3: 2000 - $35 - 1,961 - 98.04%
Level 4: 4000 - $25 - 3,842 - 96.05%
Luxury : 1000 - $200 - 965 - 96.48%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,826 - 91.31%
Farm Level 2: 1000 - $15 - 949 - 94.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,507 - 97.26%
Average Income per Game$1,422,625
Year to Date Revenue$8,535,749
Farm
Home Games Left34
Average Attendance - %2,775 - 92.49%
Average Income per Game$82,053
Year to Date Revenue$492,320

Expense

Pro Players Total Salaries$62,945,000
Farm Players Total Salaries$1,749,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,667,883
Farm Year To Date Expenses$370,445
Pro Salary Cap To Date$9,084,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,369,244
Farm Estimated Season Revenue$2,789,813
Pro Remaining Season Days170
Pro Expenses Per Days$336,407
Pro Estimated Expenses$57,189,190
Farm Remaining Season Days177
Farm Expenses Per Days$12,133
Farm Estimated Expenses$2,147,541
Estimated Season Expenses$59,336,731
Estimated Season Salary Cap$62,857,173
Estimate Under Maximum Salary Cap of $75,189,141$12,331,968
Estimate Over Minimum Salary Cap of $35,000,000 $27,857,173
Current Bank Account$12,189,141
Projected Bank Account$4,011,467

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (1)
-Salary Remaining : $6,407,035
Rick Nash $7,000,000 (1)
-Salary Remaining : $5,979,899
Ryan Ellis $5,500,000 (2)
-Salary Remaining : $4,698,492
Brenden Dillon $5,000,000 (4)
-Salary Remaining : $4,271,357
Cam Ward $4,000,000 (2)
-Salary Remaining : $3,417,085
Marc-André Fleury $3,250,000 (1)
-Salary Remaining : $2,776,382
Pierre-Edouard Bellemare $3,000,000 (2)
-Salary Remaining : $2,562,814
Yann Sauvé $3,000,000 (3)
-Salary Remaining : $2,562,814
Kellan Lain $3,000,000 (2)
-Salary Remaining : $2,562,814
Frans Nielsen $2,750,000 (1)
-Salary Remaining : $2,349,246
Nikita Zadorov $2,500,000 (3)
-Salary Remaining : $2,135,678
Michael Latta $2,000,000 (2)
-Salary Remaining : $1,708,543
Emerson Etem $1,700,000 (1)
-Salary Remaining : $1,452,261
Sergei Plotnikov $1,500,000 (1)
-Salary Remaining : $1,281,407
Carl Klingberg $1,500,000 (1)
-Salary Remaining : $1,281,407
Brock McGinn $1,500,000 (1)
-Salary Remaining : $1,281,407
Andrew Shaw $1,250,000 (2)
-Salary Remaining : $1,067,839
Justin Falk $1,200,000 (1)
-Salary Remaining : $1,025,126
Craig Smith $1,200,000 (1)
-Salary Remaining : $1,025,126
Wes O'Neill $1,000,000 (1)
-Salary Remaining : $854,271
Connor Murphy $995,000 (1)
-Salary Remaining : $850,000
Ryan Hartman $900,000 (2)
-Salary Remaining : $768,844
Christian Fischer $900,000 (3)
-Salary Remaining : $768,844
Melker Karlsson $800,000 (1)
-Salary Remaining : $683,417
Total Pro Players24
Salary Commitment
Year 2 : $62,945,000
Year 3 : $29,145,000
Year 4 : $10,500,000
Year 5 : $2,000,000
Salary Average Commitment
Year 2 : $45,445,000
Year 3 : $25,800,000
Year 4 : $8,650,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $62,945,000
Year 3 : $31,050,000
Year 4 : $11,400,000
Year 5 : $5,000,000

Farm Players Salaries

Alex Tuch $100,000 (2)
Salary Remaining : $85,922
Dylan McIlrath $99,500 (1)
Salary Remaining : $85,493
Gabriel Carlsson (Out of Payroll) $95,000 (3)
Salary Remaining : $81,626
Garret Ross $95,000 (1)
Salary Remaining : $81,626
James Livingstone $95,000 (1)
Salary Remaining : $81,626
Slater Koekkoek $75,000 (2)
Salary Remaining : $64,442
Ben Thomson $75,000 (3)
Salary Remaining : $64,442
Borna Rendulic $75,000 (1)
Salary Remaining : $64,442
Joe Labate $75,000 (3)
Salary Remaining : $64,442
Pavel Francouz $65,000 (2)
Salary Remaining : $55,850
Tyrell Goulbourne $60,000 (3)
Salary Remaining : $51,553
Chris Driedger $60,000 (3)
Salary Remaining : $51,553
Sean Maguire $55,000 (2)
Salary Remaining : $47,257
Josh Archibald $55,000 (1)
Salary Remaining : $47,257
Pavel Kraskovsky $55,000 (2)
Salary Remaining : $47,257
Jakub Galvas $50,000 (2)
Salary Remaining : $42,961
Nick Blankenburg $50,000 (2)
Salary Remaining : $42,961
Rhett Gardner $50,000 (1)
Salary Remaining : $42,961
Miro Heiskanen $50,000 (2)
Salary Remaining : $42,961
Ross Colton $50,000 (1)
Salary Remaining : $42,961
Garret Pilon $50,000 (1)
Salary Remaining : $42,961
Noah Cates $50,000 (2)
Salary Remaining : $42,961
Alex Steeves $50,000 (2)
Salary Remaining : $42,961
Stuart Skinner $50,000 (2)
Salary Remaining : $42,961
Alexander Yelesin $50,000 (1)
Salary Remaining : $42,961
Brandon Gignac $50,000 (1)
Salary Remaining : $42,961
Brad Ross $45,000 (1)
Salary Remaining : $38,665
Ben Johnson $45,000 (2)
Salary Remaining : $38,665
Blake Speers $40,000 (1)
Salary Remaining : $34,369
Casey Staum $30,000 (2)
Salary Remaining : $25,777
Total Farm Players30
Salary Commitment
Year 2 : $1,844,500
Year 3 : $1,230,000
Year 4 : $500,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,554,500
Year 3 : $870,000
Year 4 : $365,000
Year 5 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5,830 - 97.16%
Level 2: 5000 - $60 - 4,987 - 99.74%
Level 3: 2000 - $35 - 1,919 - 95.93%
Level 4: 4000 - $25 - 3,907 - 97.68%
Luxury : 1000 - $200 - 963 - 96.25%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.51%
Farm Level 2: 1000 - $15 - 968 - 96.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,605 - 97.80%
Average Income per Game$1,425,416
Year to Date Revenue$8,552,498
Farm
Home Games Left34
Average Attendance - %2,798 - 93.27%
Average Income per Game$82,505
Year to Date Revenue$495,027

Expense

Pro Players Total Salaries$62,030,000
Farm Players Total Salaries$2,175,000
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,134,219
Farm Year To Date Expenses$443,396
Pro Salary Cap To Date$8,806,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,464,155
Farm Estimated Season Revenue$2,805,153
Pro Remaining Season Days170
Pro Expenses Per Days$323,015
Pro Estimated Expenses$54,912,550
Farm Remaining Season Days177
Farm Expenses Per Days$15,170
Farm Estimated Expenses$2,685,090
Estimated Season Expenses$57,597,640
Estimated Season Salary Cap$61,796,868
Estimate Under Maximum Salary Cap of $68,064,848$6,267,980
Estimate Over Minimum Salary Cap of $35,000,000 $26,796,868
Current Bank Account$5,064,848
Projected Bank Account-$1,263,484

Pro Players Salaries

Ryan Johansen $6,500,000 (1)
-Salary Remaining : $5,552,764
Jacob Markstrom $5,250,000 (3)
-Salary Remaining : $4,484,925
Adam Henrique $5,000,000 (2)
-Salary Remaining : $4,271,357
Tyler Toffoli $4,500,000 (3)
-Salary Remaining : $3,844,221
Jeff Schultz $4,500,000 (2)
-Salary Remaining : $3,844,221
Nino Niederreiter $4,000,000 (1)
-Salary Remaining : $3,417,085
Marco Scandella $3,850,000 (1)
-Salary Remaining : $3,288,945
Adam Larsson $3,750,000 (2)
-Salary Remaining : $3,203,518
Dougie Hamilton $3,500,000 (1)
-Salary Remaining : $2,989,950
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $2,989,950
Brent Burns $3,000,000 (2)
-Salary Remaining : $2,562,814
Anthony Mantha $2,300,000 (2)
-Salary Remaining : $1,964,824
Alexander Wennberg $2,250,000 (1)
-Salary Remaining : $1,922,111
Max Domi $2,000,000 (1)
-Salary Remaining : $1,708,543
Jussi Jokinen $1,500,000 (1)
-Salary Remaining : $1,281,407
Troy Stetcher $1,300,000 (3)
-Salary Remaining : $1,110,553
Elvis Merzlikins $1,200,000 (1)
-Salary Remaining : $1,025,126
Noel Acciari $1,200,000 (1)
-Salary Remaining : $1,025,126
Sam Reinhart $990,000 (3)
-Salary Remaining : $845,729
Mirco Mueller $990,000 (1)
-Salary Remaining : $845,729
Frank Vatrano $950,000 (3)
-Salary Remaining : $811,558
Total Pro Players21
Salary Commitment
Year 2 : $62,030,000
Year 3 : $37,550,000
Year 4 : $20,850,000
Year 5 : $0
Salary Average Commitment
Year 2 : $42,890,000
Year 3 : $22,000,000
Year 4 : $11,500,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $62,030,000
Year 3 : $35,040,000
Year 4 : $16,490,000
Year 5 : $0

Farm Players Salaries

Roman Josi $100,000 (1)
Salary Remaining : $85,922
Roope Hintz $97,500 (3)
Salary Remaining : $83,774
Ludwig Bystrom $97,500 (1)
Salary Remaining : $83,774
Erik Cernak (Out of Payroll) $95,000 (2)
Salary Remaining : $81,626
Mathieu Joseph $95,000 (3)
Salary Remaining : $81,626
Dylan Strome $95,000 (4)
Salary Remaining : $81,626
Brandon Halverson $85,000 (1)
Salary Remaining : $73,034
Nathan Walker $85,000 (1)
Salary Remaining : $73,034
Christian Dvorak $80,000 (1)
Salary Remaining : $68,738
Chase De Leo $75,000 (1)
Salary Remaining : $64,442
Matthew Benning $75,000 (1)
Salary Remaining : $64,442
Lane MacDermid $70,000 (1)
Salary Remaining : $60,146
C.J. Smith $65,000 (4)
Salary Remaining : $55,850
Joey Daccord $60,000 (1)
Salary Remaining : $51,553
Nelson Nogier $60,000 (1)
Salary Remaining : $51,553
Nick Merkley $55,000 (4)
Salary Remaining : $47,257
Urho Vaakanainen $50,000 (2)
Salary Remaining : $42,961
Daniel Vladar $50,000 (3)
Salary Remaining : $42,961
Mitchell Stephens $50,000 (2)
Salary Remaining : $42,961
Jake Leschyshyn $50,000 (2)
Salary Remaining : $42,961
Juuso Valimaki (Out of Payroll) $50,000 (2)
Salary Remaining : $42,961
Vinni Lettieri $50,000 (2)
Salary Remaining : $42,961
Karel Vejmelka $50,000 (2)
Salary Remaining : $42,961
Boris Katchouk $50,000 (2)
Salary Remaining : $42,961
Jonah Gadjovich $50,000 (2)
Salary Remaining : $42,961
Michael McLeod $50,000 (1)
Salary Remaining : $42,961
Julien Gauthier $50,000 (1)
Salary Remaining : $42,961
Josh Mahura $50,000 (1)
Salary Remaining : $42,961
Max Jones $50,000 (1)
Salary Remaining : $42,961
Nathan Bastian $50,000 (1)
Salary Remaining : $42,961
William Bitten $50,000 (1)
Salary Remaining : $42,961
Tim Gettinger $50,000 (1)
Salary Remaining : $42,961
Filip Gustavsson $50,000 (1)
Salary Remaining : $42,961
Jonathan Kovacevic $35,000 (1)
Salary Remaining : $30,073
Total Farm Players34
Salary Commitment
Year 2 : $2,175,000
Year 3 : $1,042,500
Year 4 : $700,000
Year 5 : $387,500
Salary Average Commitment
Year 2 : $1,910,000
Year 3 : $952,500
Year 4 : $457,500
Year 5 : $215,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,886 - 98.10%
Level 2: 5000 - $60 - 4,849 - 96.99%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $25 - 3,812 - 95.30%
Luxury : 1000 - $200 - 981 - 98.10%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,832 - 91.58%
Farm Level 2: 1000 - $15 - 897 - 89.70%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,434 - 96.86%
Average Income per Game$1,423,443
Year to Date Revenue$8,540,659
Farm
Home Games Left34
Average Attendance - %2,729 - 90.96%
Average Income per Game$81,441
Year to Date Revenue$488,648

Expense

Pro Players Total Salaries$61,575,000
Farm Players Total Salaries$1,779,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$1,920,008
Pro Year To Date Expenses$9,339,697
Farm Year To Date Expenses$370,477
Pro Salary Cap To Date$9,048,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,397,068
Farm Estimated Season Revenue$2,769,005
Pro Remaining Season Days170
Pro Expenses Per Days$319,472
Pro Estimated Expenses$54,310,240
Farm Remaining Season Days177
Farm Expenses Per Days$12,279
Farm Estimated Expenses$2,173,383
Estimated Season Expenses$56,483,623
Estimated Season Salary Cap$61,649,983
Estimate Under Maximum Salary Cap of $72,121,815$10,471,832
Estimate Over Minimum Salary Cap of $35,000,000 $26,649,983
Current Bank Account$9,121,815
Projected Bank Account$3,804,265

Pro Players Salaries

Alexander Kerfoot $10,000,000 (4)
-Salary Remaining : $8,542,714
Matt Duchene $7,000,000 (4)
-Salary Remaining : $5,979,899
Alex Galchenyuk $6,300,000 (1)
-Salary Remaining : $5,381,910
Petr Mrazek $4,000,000 (3)
-Salary Remaining : $3,417,085
Darnell Nurse $4,000,000 (2)
-Salary Remaining : $3,417,085
Aaron Ekblad $4,000,000 (3)
-Salary Remaining : $3,417,085
Ryan Murray $3,500,000 (1)
-Salary Remaining : $2,989,950
Erik Haula $3,250,000 (1)
-Salary Remaining : $2,776,382
Will Butcher $2,250,000 (2)
-Salary Remaining : $1,922,111
Mitch Marner $2,000,000 (4)
-Salary Remaining : $1,708,543
Chris Tierney $2,000,000 (4)
-Salary Remaining : $1,708,543
Thomas McCollum $2,000,000 (2)
-Salary Remaining : $1,708,543
Jason Akeson $1,650,000 (1)
-Salary Remaining : $1,409,548
Jeremy Morin $1,500,000 (1)
-Salary Remaining : $1,281,407
Ilya Kovalchuk $1,500,000 (1)
-Salary Remaining : $1,281,407
Daultan Leveillé $1,500,000 (1)
-Salary Remaining : $1,281,407
Alex Iafallo $1,250,000 (4)
-Salary Remaining : $1,067,839
Ole-Kristian Tollefsen $1,000,000 (1)
-Salary Remaining : $854,271
Thomas Chabot $975,000 (4)
-Salary Remaining : $832,915
Peter Regin $700,000 (1)
-Salary Remaining : $597,990
Morgan Ellis $700,000 (1)
-Salary Remaining : $597,990
Auston Matthews $500,000 (1)
-Salary Remaining : $427,136
Total Pro Players22
Salary Commitment
Year 2 : $61,575,000
Year 3 : $42,500,000
Year 4 : $35,750,000
Year 5 : $30,750,000
Salary Average Commitment
Year 2 : $48,825,000
Year 3 : $30,225,000
Year 4 : $23,725,000
Year 5 : $23,225,000
Salary Cap with 1 Way Contract
Year 2 : $61,575,000
Year 3 : $39,475,000
Year 4 : $31,225,000
Year 5 : $23,225,000

Farm Players Salaries

Austin Czarnik $99,500 (1)
Salary Remaining : $85,493
Ilya Samsonov $95,000 (4)
Salary Remaining : $81,626
Brett Kulak $90,000 (2)
Salary Remaining : $77,330
Dylan Blujus $90,000 (1)
Salary Remaining : $77,330
Nikolay Goldobin $85,000 (1)
Salary Remaining : $73,034
Matt Roy $80,000 (2)
Salary Remaining : $68,738
Darroll Powe $70,000 (1)
Salary Remaining : $60,146
Tomas Jurco $70,000 (1)
Salary Remaining : $60,146
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $60,146
J.T. Brown $70,000 (1)
Salary Remaining : $60,146
Joel Eriksson Ek $70,000 (4)
Salary Remaining : $60,146
Josh Anderson $65,000 (1)
Salary Remaining : $55,850
Cal Petersen $60,000 (3)
Salary Remaining : $51,553
Michael McCarron $60,000 (4)
Salary Remaining : $51,553
Caleb Jones $55,000 (2)
Salary Remaining : $47,257
Nick Suzuki $50,000 (2)
Salary Remaining : $42,961
Nicolas Hague $50,000 (2)
Salary Remaining : $42,961
Henri Jokiharju $50,000 (2)
Salary Remaining : $42,961
Trevor Moore $50,000 (1)
Salary Remaining : $42,961
Michael Anderson $50,000 (2)
Salary Remaining : $42,961
Patrik Laine $50,000 (1)
Salary Remaining : $42,961
Jason Robertson $50,000 (2)
Salary Remaining : $42,961
Vladimir Tkachev $50,000 (2)
Salary Remaining : $42,961
Brandon Biro $50,000 (2)
Salary Remaining : $42,961
Matthew Tkachuk $50,000 (1)
Salary Remaining : $42,961
Jakob Chychrun $50,000 (1)
Salary Remaining : $42,961
Pierre-Luc Dubois $50,000 (1)
Salary Remaining : $42,961
Cayden Primeau $50,000 (2)
Salary Remaining : $42,961
Total Farm Players28
Salary Commitment
Year 2 : $1,779,500
Year 3 : $1,015,000
Year 4 : $520,000
Year 5 : $610,000
Salary Average Commitment
Year 2 : $1,540,000
Year 3 : $875,000
Year 4 : $250,000
Year 5 : $225,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 5000 - $60 - 4,780 - 95.59%
Level 3: 2000 - $35 - 1,928 - 96.41%
Level 4: 4000 - $25 - 3,890 - 97.24%
Luxury : 1000 - $200 - 983 - 98.25%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.02%
Farm Level 2: 1000 - $15 - 911 - 91.12%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,339 - 96.33%
Average Income per Game$1,407,455
Year to Date Revenue$8,444,731
Farm
Home Games Left34
Average Attendance - %2,812 - 93.72%
Average Income per Game$84,188
Year to Date Revenue$505,129

Expense

Pro Players Total Salaries$58,000,000
Farm Players Total Salaries$1,867,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,114,827
Farm Year To Date Expenses$317,130
Pro Salary Cap To Date$7,702,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,853,476
Farm Estimated Season Revenue$2,862,398
Pro Remaining Season Days170
Pro Expenses Per Days$298,995
Pro Estimated Expenses$50,829,150
Farm Remaining Season Days177
Farm Expenses Per Days$11,493
Farm Estimated Expenses$2,034,261
Estimated Season Expenses$52,863,411
Estimated Season Salary Cap$54,260,488
Estimate Under Maximum Salary Cap of $72,308,924$18,048,436
Estimate Over Minimum Salary Cap of $35,000,000 $19,260,488
Current Bank Account$9,308,924
Projected Bank Account$7,161,387

Pro Players Salaries

John Carlson $6,500,000 (1)
-Salary Remaining : $5,552,764
Yanni Gourde $5,000,000 (3)
-Salary Remaining : $4,271,357
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $4,271,357
Victor Hedman $3,750,000 (3)
-Salary Remaining : $3,203,518
Brent Seabrook $3,750,000 (1)
-Salary Remaining : $3,203,518
Max Pacioretty $3,750,000 (1)
-Salary Remaining : $3,203,518
Shayne Gostisbehere (Out of Payroll) $3,500,000 (3)
-Salary Remaining : $2,989,950
Jonathan Sigalet $2,800,000 (1)
-Salary Remaining : $2,391,960
Ondrej Palat $2,750,000 (2)
-Salary Remaining : $2,349,246
Jimmy Howard $2,500,000 (1)
-Salary Remaining : $2,135,678
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $2,135,678
Jimmy Vesey $2,000,000 (3)
-Salary Remaining : $1,708,543
Dave Bolland $1,900,000 (1)
-Salary Remaining : $1,623,116
Kasperi Kapanen $1,750,000 (1)
-Salary Remaining : $1,494,975
Jiri Fischer $1,500,000 (1)
-Salary Remaining : $1,281,407
Jesper Fast $1,500,000 (1)
-Salary Remaining : $1,281,407
Antoine Vermette $1,500,000 (1)
-Salary Remaining : $1,281,407
Brendan Lemieux $1,200,000 (3)
-Salary Remaining : $1,025,126
Scott Mayfield $1,000,000 (1)
-Salary Remaining : $854,271
Tyler Kennedy $1,000,000 (1)
-Salary Remaining : $854,271
Alex Killorn $1,000,000 (1)
-Salary Remaining : $854,271
Brock Boeser $950,000 (4)
-Salary Remaining : $811,558
Nikita Tryamkin $900,000 (1)
-Salary Remaining : $768,844
Total Pro Players23
Salary Commitment
Year 2 : $58,000,000
Year 3 : $31,000,000
Year 4 : $24,800,000
Year 5 : $4,000,000
Salary Average Commitment
Year 2 : $41,250,000
Year 3 : $12,950,000
Year 4 : $6,200,000
Year 5 : $950,000
Salary Cap with 1 Way Contract
Year 2 : $58,000,000
Year 3 : $26,650,000
Year 4 : $18,900,000
Year 5 : $950,000

Farm Players Salaries

Jordan Oesterle $97,500 (2)
Salary Remaining : $83,774
Noah Hanifin $95,000 (4)
Salary Remaining : $81,626
Denis Gurianov $95,000 (4)
Salary Remaining : $81,626
Brendan Guhle $95,000 (3)
Salary Remaining : $81,626
Teemu Hartikainen $95,000 (1)
Salary Remaining : $81,626
Anthony Cirelli $90,000 (4)
Salary Remaining : $77,330
Roland McKeown $90,000 (1)
Salary Remaining : $77,330
Sam Bennett $90,000 (1)
Salary Remaining : $77,330
Jeremy Lauzon $85,000 (4)
Salary Remaining : $73,034
Christoffer Ehn $75,000 (1)
Salary Remaining : $64,442
Michael Ferland $70,000 (1)
Salary Remaining : $60,146
Jordan Binnington $65,000 (1)
Salary Remaining : $55,850
Jacob Josefson $65,000 (1)
Salary Remaining : $55,850
Axel Holmstrom $60,000 (4)
Salary Remaining : $51,553
Kaapo Kahkonen $60,000 (1)
Salary Remaining : $51,553
Joel Vermin $60,000 (1)
Salary Remaining : $51,553
Max McCormick $55,000 (1)
Salary Remaining : $47,257
Charles-Olivier Roussel $50,000 (1)
Salary Remaining : $42,961
Blake Lizotte $50,000 (1)
Salary Remaining : $42,961
Josef Korenar $50,000 (1)
Salary Remaining : $42,961
Michael Downing $50,000 (2)
Salary Remaining : $42,961
Brandon Hagel $50,000 (2)
Salary Remaining : $42,961
Sean Walker $50,000 (2)
Salary Remaining : $42,961
Anatoli Golyshev $50,000 (1)
Salary Remaining : $42,961
Rem Pitlick $50,000 (1)
Salary Remaining : $42,961
Connor Bunnaman $50,000 (1)
Salary Remaining : $42,961
Nikita Gusev $50,000 (1)
Salary Remaining : $42,961
Blake Hillman $25,000 (1)
Salary Remaining : $21,481
Total Farm Players28
Salary Commitment
Year 2 : $1,867,500
Year 3 : $1,100,000
Year 4 : $1,045,000
Year 5 : $1,085,000
Salary Average Commitment
Year 2 : $1,605,000
Year 3 : $720,000
Year 4 : $520,000
Year 5 : $425,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,767 - 96.11%
Level 2: 5000 - $60 - 4,936 - 98.73%
Level 3: 2000 - $35 - 1,846 - 92.29%
Level 4: 4000 - $25 - 3,825 - 95.62%
Luxury : 1000 - $200 - 976 - 97.57%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.48%
Farm Level 2: 1000 - $15 - 952 - 95.22%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,349 - 96.39%
Average Income per Game$1,412,450
Year to Date Revenue$8,474,700
Farm
Home Games Left34
Average Attendance - %2,822 - 94.06%
Average Income per Game$83,707
Year to Date Revenue$502,242

Expense

Pro Players Total Salaries$55,800,000
Farm Players Total Salaries$1,770,000
Coaches Total Salaries$2,816,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,494,229
Farm Year To Date Expenses$337,211
Pro Salary Cap To Date$8,180,913
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,023,300
Farm Estimated Season Revenue$2,846,038
Pro Remaining Season Days170
Pro Expenses Per Days$291,206
Pro Estimated Expenses$49,505,020
Farm Remaining Season Days177
Farm Expenses Per Days$11,825
Farm Estimated Expenses$2,093,025
Estimated Season Expenses$51,598,045
Estimated Season Salary Cap$55,849,253
Estimate Under Maximum Salary Cap of $129,798,775$73,949,522
Estimate Over Minimum Salary Cap of $35,000,000 $20,849,253
Current Bank Account$66,798,775
Projected Bank Account$66,070,068

Pro Players Salaries

Claude Giroux $7,000,000 (1)
-Salary Remaining : $5,979,899
Michael Frolik $6,000,000 (1)
-Salary Remaining : $5,125,628
John Klingberg $4,500,000 (2)
-Salary Remaining : $3,844,221
Zach Werenski $4,000,000 (3)
-Salary Remaining : $3,417,085
Andre Burakovsky $3,500,000 (1)
-Salary Remaining : $2,989,950
Bo Horvat $3,500,000 (3)
-Salary Remaining : $2,989,950
John Gibson $3,500,000 (1)
-Salary Remaining : $2,989,950
Brayden Schenn $3,000,000 (2)
-Salary Remaining : $2,562,814
Jon Merrill $3,000,000 (1)
-Salary Remaining : $2,562,814
Martin Jones $2,750,000 (1)
-Salary Remaining : $2,349,246
Tye McGinn $2,500,000 (3)
-Salary Remaining : $2,135,678
Brandon Saad $2,000,000 (2)
-Salary Remaining : $1,708,543
Braydon Coburn $1,800,000 (1)
-Salary Remaining : $1,537,688
Patrice Cormier $1,550,000 (3)
-Salary Remaining : $1,324,121
Pontus Aberg $1,500,000 (3)
-Salary Remaining : $1,281,407
JT Compher $1,200,000 (1)
-Salary Remaining : $1,025,126
Nick Ritchie $1,200,000 (1)
-Salary Remaining : $1,025,126
Haydn Fleury $1,200,000 (1)
-Salary Remaining : $1,025,126
Brayden McNabb $1,100,000 (1)
-Salary Remaining : $939,698
Neal Pionk $1,000,000 (3)
-Salary Remaining : $854,271
Total Pro Players20
Salary Commitment
Year 2 : $55,800,000
Year 3 : $26,800,000
Year 4 : $18,550,000
Year 5 : $0
Salary Average Commitment
Year 2 : $36,450,000
Year 3 : $21,750,000
Year 4 : $12,750,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $55,800,000
Year 3 : $23,550,000
Year 4 : $14,050,000
Year 5 : $0

Farm Players Salaries

Brett Pesce $95,000 (1)
Salary Remaining : $81,626
Pavel Zacha $95,000 (1)
Salary Remaining : $81,626
Colton Sissons $90,000 (1)
Salary Remaining : $77,330
Valentin Zykov $90,000 (1)
Salary Remaining : $77,330
Nicholas Baptiste $80,000 (2)
Salary Remaining : $68,738
Charlie Lindgren $75,000 (2)
Salary Remaining : $64,442
Aleksi Saarela $70,000 (3)
Salary Remaining : $60,146
Jeff Corbett $70,000 (2)
Salary Remaining : $60,146
Jonathan Davidsson $65,000 (4)
Salary Remaining : $55,850
Keaton Thompson $60,000 (3)
Salary Remaining : $51,553
Henri Ikonen $55,000 (2)
Salary Remaining : $47,257
Marc McLaughlin $50,000 (2)
Salary Remaining : $42,961
Dennis Gilbert $50,000 (2)
Salary Remaining : $42,961
Pierre-Olivier Joseph (Out of Payroll) $50,000 (2)
Salary Remaining : $42,961
Dmitri Samorukov $50,000 (2)
Salary Remaining : $42,961
Matthew Highmore $50,000 (4)
Salary Remaining : $42,961
Logan Thompson $50,000 (2)
Salary Remaining : $42,961
Alex Formenton $50,000 (2)
Salary Remaining : $42,961
Tobias Lindberg $50,000 (2)
Salary Remaining : $42,961
Mike Hardman $50,000 (2)
Salary Remaining : $42,961
Martin Necas $50,000 (2)
Salary Remaining : $42,961
Logan Brown $50,000 (1)
Salary Remaining : $42,961
Lucas Carlsson (Out of Payroll) $50,000 (1)
Salary Remaining : $42,961
Mathieu Olivier $50,000 (1)
Salary Remaining : $42,961
Tyler Benson $50,000 (1)
Salary Remaining : $42,961
Otto Koivula $50,000 (1)
Salary Remaining : $42,961
Elias Pettersson $50,000 (2)
Salary Remaining : $42,961
Jakob Forsbacka-Karlsson $45,000 (3)
Salary Remaining : $38,665
Radovan Bondra $35,000 (2)
Salary Remaining : $30,073
Jaden Lindo $35,000 (2)
Salary Remaining : $30,073
Brycen Martin $35,000 (2)
Salary Remaining : $30,073
Simon Bourque $25,000 (1)
Salary Remaining : $21,481
Total Farm Players32
Salary Commitment
Year 2 : $1,820,000
Year 3 : $1,200,000
Year 4 : $320,000
Year 5 : $115,000
Salary Average Commitment
Year 2 : $1,815,000
Year 3 : $1,180,000
Year 4 : $305,000
Year 5 : $115,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Place
Level 1: 6000 - $100 - 5,705 - 95.08%
Level 2: 5000 - $60 - 4,753 - 95.06%
Level 3: 2000 - $35 - 1,954 - 97.69%
Level 4: 4000 - $25 - 3,761 - 94.03%
Luxury : 1000 - $200 - 954 - 95.35%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,834 - 91.69%
Farm Level 2: 1000 - $15 - 964 - 96.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,126 - 95.15%
Average Income per Game$1,390,081
Year to Date Revenue$8,340,483
Farm
Home Games Left34
Average Attendance - %2,798 - 93.26%
Average Income per Game$82,576
Year to Date Revenue$495,458

Expense

Pro Players Total Salaries$61,425,000
Farm Players Total Salaries$2,312,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,876,137
Farm Year To Date Expenses$395,683
Pro Salary Cap To Date$8,803,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,262,737
Farm Estimated Season Revenue$2,807,595
Pro Remaining Season Days170
Pro Expenses Per Days$311,181
Pro Estimated Expenses$52,900,770
Farm Remaining Season Days177
Farm Expenses Per Days$13,653
Farm Estimated Expenses$2,416,581
Estimated Season Expenses$55,317,351
Estimated Season Salary Cap$61,276,820
Estimate Under Maximum Salary Cap of $81,120,291$19,843,471
Estimate Over Minimum Salary Cap of $35,000,000 $26,276,820
Current Bank Account$18,120,291
Projected Bank Account$12,873,272

Pro Players Salaries

Connor McDavid $6,000,000 (4)
-Salary Remaining : $5,125,628
Evander Kane $5,000,000 (2)
-Salary Remaining : $4,271,357
Jake Gardiner $5,000,000 (3)
-Salary Remaining : $4,271,357
Patrice Bergeron $4,500,000 (1)
-Salary Remaining : $3,844,221
David Pastrnak $4,500,000 (3)
-Salary Remaining : $3,844,221
Zach Hyman $4,000,000 (4)
-Salary Remaining : $3,417,085
Shea Weber $4,000,000 (2)
-Salary Remaining : $3,417,085
Leon Draisaitl $4,000,000 (3)
-Salary Remaining : $3,417,085
James Reimer $3,750,000 (1)
-Salary Remaining : $3,203,518
Cam Barker $3,000,000 (2)
-Salary Remaining : $2,562,814
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $2,562,814
Brady Skjei $3,000,000 (1)
-Salary Remaining : $2,562,814
Ryan Nugent-Hopkins $2,200,000 (2)
-Salary Remaining : $1,879,397
Ryan Getzlaf $2,200,000 (1)
-Salary Remaining : $1,879,397
Mark Stone $2,000,000 (2)
-Salary Remaining : $1,708,543
James Neal $1,500,000 (2)
-Salary Remaining : $1,281,407
Tobias Enstrom $1,000,000 (2)
-Salary Remaining : $854,271
Jonas Hiller $1,000,000 (1)
-Salary Remaining : $854,271
Marcus Pettersson $975,000 (1)
-Salary Remaining : $832,915
Anton Slepyshev $800,000 (2)
-Salary Remaining : $683,417
Total Pro Players20
Salary Commitment
Year 2 : $61,425,000
Year 3 : $53,125,000
Year 4 : $29,000,000
Year 5 : $12,000,000
Salary Average Commitment
Year 2 : $48,100,000
Year 3 : $33,650,000
Year 4 : $15,500,000
Year 5 : $10,000,000
Salary Cap with 1 Way Contract
Year 2 : $61,425,000
Year 3 : $46,000,000
Year 4 : $23,500,000
Year 5 : $10,000,000

Farm Players Salaries

Robby Fabbri $100,000 (2)
Salary Remaining : $85,922
Adam Erne $97,500 (1)
Salary Remaining : $83,774
Daniel Zaar $95,000 (1)
Salary Remaining : $81,626
Mark Jankowski $95,000 (1)
Salary Remaining : $81,626
Mikko Koskinen $90,000 (4)
Salary Remaining : $77,330
Brett Lernout $90,000 (1)
Salary Remaining : $77,330
Mathew Barzal $90,000 (3)
Salary Remaining : $77,330
Zac Leslie $90,000 (2)
Salary Remaining : $77,330
Philippe Myers $80,000 (3)
Salary Remaining : $68,738
Jake Virtanen $80,000 (1)
Salary Remaining : $68,738
Alexandre Carrier $80,000 (2)
Salary Remaining : $68,738
Louis Leblanc $75,000 (1)
Salary Remaining : $64,442
Phil McRae $70,000 (1)
Salary Remaining : $60,146
Christian Thomas $60,000 (1)
Salary Remaining : $51,553
Jack Campbell $60,000 (1)
Salary Remaining : $51,553
Anders Bjork $60,000 (1)
Salary Remaining : $51,553
Cole Cassels $60,000 (3)
Salary Remaining : $51,553
Michael Rasmussen $50,000 (2)
Salary Remaining : $42,961
Gustav Olofsson $50,000 (1)
Salary Remaining : $42,961
Colin White $50,000 (3)
Salary Remaining : $42,961
Connor Hurley $50,000 (3)
Salary Remaining : $42,961
Arvid Soderblom $50,000 (2)
Salary Remaining : $42,961
Emil Djuse $50,000 (1)
Salary Remaining : $42,961
Lucas Johansen $50,000 (1)
Salary Remaining : $42,961
Jack Dougherty $50,000 (1)
Salary Remaining : $42,961
Nikolai Knyzhov $50,000 (1)
Salary Remaining : $42,961
Carter Hart $50,000 (1)
Salary Remaining : $42,961
Robin Salo $50,000 (2)
Salary Remaining : $42,961
Remi Elie $50,000 (1)
Salary Remaining : $42,961
Taro Hirose $50,000 (2)
Salary Remaining : $42,961
Jesse Puljujarvi $50,000 (1)
Salary Remaining : $42,961
Tyson Jost $50,000 (1)
Salary Remaining : $42,961
Clayton Keller $50,000 (1)
Salary Remaining : $42,961
Kiefer Sherwood $50,000 (1)
Salary Remaining : $42,961
Jordan Subban $50,000 (1)
Salary Remaining : $42,961
Jeremy Gregoire $40,000 (1)
Salary Remaining : $34,369
Total Farm Players36
Salary Commitment
Year 2 : $2,312,500
Year 3 : $1,100,000
Year 4 : $760,000
Year 5 : $250,000
Salary Average Commitment
Year 2 : $2,035,000
Year 3 : $815,000
Year 4 : $420,000
Year 5 : $90,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,564 - 92.74%
Level 2: 5000 - $60 - 4,757 - 95.13%
Level 3: 2000 - $35 - 1,990 - 99.49%
Level 4: 4000 - $25 - 3,887 - 97.18%
Luxury : 1000 - $200 - 951 - 95.07%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,832 - 91.61%
Farm Level 2: 1000 - $15 - 925 - 92.45%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,149 - 95.27%
Average Income per Game$1,378,594
Year to Date Revenue$8,271,565
Farm
Home Games Left34
Average Attendance - %2,757 - 91.89%
Average Income per Game$81,893
Year to Date Revenue$491,357

Expense

Pro Players Total Salaries$55,200,000
Farm Players Total Salaries$2,232,500
Coaches Total Salaries$4,300,000
Luxury Taxe Total$466,353
Pro Year To Date Expenses$9,261,056
Farm Year To Date Expenses$404,420
Pro Salary Cap To Date$8,680,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,872,202
Farm Estimated Season Revenue$2,784,356
Pro Remaining Season Days170
Pro Expenses Per Days$294,975
Pro Estimated Expenses$50,145,750
Farm Remaining Season Days177
Farm Expenses Per Days$14,721
Farm Estimated Expenses$2,605,617
Estimated Season Expenses$52,751,367
Estimated Season Salary Cap$55,836,444
Estimate Under Maximum Salary Cap of $79,622,541$23,786,097
Estimate Over Minimum Salary Cap of $35,000,000 $20,836,444
Current Bank Account$16,622,541
Projected Bank Account$13,527,732

Pro Players Salaries

Erik Gudbranson $7,000,000 (2)
-Salary Remaining : $5,979,899
Anze Kopitar $6,000,000 (3)
-Salary Remaining : $5,125,628
Alex Goligoski $6,000,000 (2)
-Salary Remaining : $5,125,628
Kris Versteeg $5,000,000 (2)
-Salary Remaining : $4,271,357
Jonathan Quick $5,000,000 (1)
-Salary Remaining : $4,271,357
Ville Husso $3,500,000 (4)
-Salary Remaining : $2,989,950
Kyle Okposo $3,500,000 (1)
-Salary Remaining : $2,989,950
Dalton Prout $3,000,000 (2)
-Salary Remaining : $2,562,814
Alexander Semin $2,500,000 (2)
-Salary Remaining : $2,135,678
Timo Meier $2,100,000 (4)
-Salary Remaining : $1,793,970
Beau Bennett $1,500,000 (2)
-Salary Remaining : $1,281,407
Cameron Gaunce $1,500,000 (1)
-Salary Remaining : $1,281,407
Benoit Pouliot $1,500,000 (2)
-Salary Remaining : $1,281,407
Morgan Rielly $1,300,000 (2)
-Salary Remaining : $1,110,553
Miro Aaltonen $1,200,000 (1)
-Salary Remaining : $1,025,126
Niklas Hansson $1,200,000 (4)
-Salary Remaining : $1,025,126
Quinton Howden $950,000 (2)
-Salary Remaining : $811,558
Chris Bourque $850,000 (1)
-Salary Remaining : $726,131
Marek Svatos $800,000 (2)
-Salary Remaining : $683,417
Elias Lindholm $800,000 (1)
-Salary Remaining : $683,417
Total Pro Players20
Salary Commitment
Year 2 : $55,200,000
Year 3 : $41,400,000
Year 4 : $14,500,000
Year 5 : $11,200,000
Salary Average Commitment
Year 2 : $36,950,000
Year 3 : $25,400,000
Year 4 : $7,400,000
Year 5 : $6,800,000
Salary Cap with 1 Way Contract
Year 2 : $55,200,000
Year 3 : $42,350,000
Year 4 : $12,800,000
Year 5 : $6,800,000

Farm Players Salaries

Griffin Reinhart $110,000 (1)
Salary Remaining : $94,515
Dominik Kahun $97,500 (2)
Salary Remaining : $83,774
Radim Simek $90,000 (4)
Salary Remaining : $77,330
Kirill Kaprizov $90,000 (4)
Salary Remaining : $77,330
John Draeger $90,000 (1)
Salary Remaining : $77,330
Jerry D'Amigo $85,000 (1)
Salary Remaining : $73,034
Artur Kayumov $80,000 (3)
Salary Remaining : $68,738
Carter Hutton $80,000 (2)
Salary Remaining : $68,738
Blake Geoffrion $80,000 (2)
Salary Remaining : $68,738
Patrick Brown $75,000 (3)
Salary Remaining : $64,442
Shane Prince $75,000 (1)
Salary Remaining : $64,442
Niklas Treutle $75,000 (1)
Salary Remaining : $64,442
Viktor Baldayev $70,000 (3)
Salary Remaining : $60,146
Jacob Larsson $70,000 (3)
Salary Remaining : $60,146
Jake Walman $60,000 (2)
Salary Remaining : $51,553
Nicklas Jensen $60,000 (2)
Salary Remaining : $51,553
Matt Puempel $60,000 (2)
Salary Remaining : $51,553
Roberts Lipsbergs $55,000 (3)
Salary Remaining : $47,257
Morgan Geekie $50,000 (2)
Salary Remaining : $42,961
Adam Ruzicka $50,000 (2)
Salary Remaining : $42,961
Charles Hudon $50,000 (1)
Salary Remaining : $42,961
Austin Poganski $50,000 (2)
Salary Remaining : $42,961
Timothy Liljegren $50,000 (2)
Salary Remaining : $42,961
Morgan Frost $50,000 (2)
Salary Remaining : $42,961
Mitchell Heard $50,000 (1)
Salary Remaining : $42,961
Artyom Zagidulin $50,000 (1)
Salary Remaining : $42,961
Drake Batherson $50,000 (2)
Salary Remaining : $42,961
Kailer Yamamoto $50,000 (2)
Salary Remaining : $42,961
Filip Hronek $50,000 (1)
Salary Remaining : $42,961
Tanner Laczynski $50,000 (1)
Salary Remaining : $42,961
Joachim Blichfeld $50,000 (1)
Salary Remaining : $42,961
Calvin Thurkauf $50,000 (1)
Salary Remaining : $42,961
Dylan Gambrell $50,000 (1)
Salary Remaining : $42,961
Kale Clague $50,000 (1)
Salary Remaining : $42,961
Grant Hutton $30,000 (1)
Salary Remaining : $25,777
Total Farm Players35
Salary Commitment
Year 2 : $2,232,500
Year 3 : $1,412,500
Year 4 : $730,000
Year 5 : $420,000
Salary Average Commitment
Year 2 : $2,087,500
Year 3 : $1,192,500
Year 4 : $500,000
Year 5 : $180,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paint Arena
Level 1: 6000 - $100 - 5,731 - 95.51%
Level 2: 5000 - $60 - 4,943 - 98.85%
Level 3: 2000 - $35 - 1,956 - 97.81%
Level 4: 4000 - $25 - 3,869 - 96.73%
Luxury : 1000 - $200 - 958 - 95.82%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,895 - 94.74%
Farm Level 2: 1000 - $15 - 913 - 91.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,457 - 96.98%
Average Income per Game$1,410,407
Year to Date Revenue$8,462,442
Farm
Home Games Left34
Average Attendance - %2,808 - 93.59%
Average Income per Game$84,015
Year to Date Revenue$504,090

Expense

Pro Players Total Salaries$63,475,000
Farm Players Total Salaries$1,837,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$461,952
Pro Year To Date Expenses$9,372,438
Farm Year To Date Expenses$329,248
Pro Salary Cap To Date$9,044,805
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,953,838
Farm Estimated Season Revenue$2,856,510
Pro Remaining Season Days170
Pro Expenses Per Days$329,020
Pro Estimated Expenses$55,933,400
Farm Remaining Season Days177
Farm Expenses Per Days$11,345
Farm Estimated Expenses$2,008,065
Estimated Season Expenses$57,941,465
Estimated Season Salary Cap$62,244,605
Estimate Under Maximum Salary Cap of $90,511,429$28,266,824
Estimate Over Minimum Salary Cap of $35,000,000 $27,244,605
Current Bank Account$27,511,429
Projected Bank Account$20,380,312

Pro Players Salaries

Steven Stamkos $8,000,000 (3)
-Salary Remaining : $6,834,171
Oliver Ekman-Larsson $6,800,000 (1)
-Salary Remaining : $5,809,045
Derek Stepan $5,250,000 (1)
-Salary Remaining : $4,484,925
Nikita Kucherov $5,250,000 (4)
-Salary Remaining : $4,484,925
Viktor Fasth $4,000,000 (1)
-Salary Remaining : $3,417,085
Keith Aulie $3,750,000 (2)
-Salary Remaining : $3,203,518
Justin Schultz $3,500,000 (1)
-Salary Remaining : $2,989,950
Oscar Klefbom $3,000,000 (1)
-Salary Remaining : $2,562,814
Nick Leddy $3,000,000 (1)
-Salary Remaining : $2,562,814
Jamie Benn $2,750,000 (1)
-Salary Remaining : $2,349,246
Andrei Vasilevskiy $2,500,000 (2)
-Salary Remaining : $2,135,678
Jamie Arniel $2,250,000 (2)
-Salary Remaining : $1,922,111
Marcus Foligno $2,000,000 (1)
-Salary Remaining : $1,708,543
Cal Clutterbuck $1,750,000 (2)
-Salary Remaining : $1,494,975
Robert Hagg $1,500,000 (2)
-Salary Remaining : $1,281,407
William Nylander $1,500,000 (3)
-Salary Remaining : $1,281,407
Joe Colborne (Out of Payroll) $1,200,000 (1)
-Salary Remaining : $1,025,126
Brandon Tanev $1,000,000 (3)
-Salary Remaining : $854,271
Frederick Gaudreau $1,000,000 (3)
-Salary Remaining : $854,271
Josh Jooris $975,000 (1)
-Salary Remaining : $832,915
Andy Andreoff $900,000 (1)
-Salary Remaining : $768,844
Paul Stastny $800,000 (1)
-Salary Remaining : $683,417
Mats Zuccarello $800,000 (1)
-Salary Remaining : $683,417
Total Pro Players23
Salary Commitment
Year 2 : $63,475,000
Year 3 : $31,200,000
Year 4 : $21,750,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $45,675,000
Year 3 : $18,000,000
Year 4 : $6,750,000
Year 5 : $5,250,000
Salary Cap with 1 Way Contract
Year 2 : $63,475,000
Year 3 : $28,500,000
Year 4 : $16,750,000
Year 5 : $5,250,000

Farm Players Salaries

Christopher Tanev $99,500 (2)
Salary Remaining : $85,493
Evan Rodrigues $90,000 (4)
Salary Remaining : $77,330
Dakota Mermis $90,000 (2)
Salary Remaining : $77,330
Connor Hellebyuk $90,000 (1)
Salary Remaining : $77,330
Andrew O'Brien $80,000 (1)
Salary Remaining : $68,738
Anthony Stolarz $80,000 (1)
Salary Remaining : $68,738
Kyle Connor $80,000 (3)
Salary Remaining : $68,738
John Marino $70,000 (4)
Salary Remaining : $60,146
Anthony Beauvillier $70,000 (4)
Salary Remaining : $60,146
Cedric Paquette $70,000 (2)
Salary Remaining : $60,146
Danny Biega $65,000 (1)
Salary Remaining : $55,850
Max Gortz $62,500 (2)
Salary Remaining : $53,701
Curtis Hamilton $60,000 (1)
Salary Remaining : $51,553
Iven Barbashev $60,000 (3)
Salary Remaining : $51,553
Sam Kurker $57,500 (2)
Salary Remaining : $49,405
Raphael Bussieres $57,500 (1)
Salary Remaining : $49,405
Matthew Finn $55,000 (2)
Salary Remaining : $47,257
Josh Ho-Sang $50,000 (3)
Salary Remaining : $42,961
Juuso Ikonen $50,000 (2)
Salary Remaining : $42,961
Austin Strand $50,000 (2)
Salary Remaining : $42,961
Denis Malgin (Out of Payroll) $50,000 (4)
Salary Remaining : $42,961
Steven Spinner $50,000 (2)
Salary Remaining : $42,961
Jeff Malott $50,000 (2)
Salary Remaining : $42,961
Gavin Bayreuther $50,000 (1)
Salary Remaining : $42,961
Adam Brooks $50,000 (1)
Salary Remaining : $42,961
Brett Pollock $50,000 (2)
Salary Remaining : $42,961
Eetu Luostarinen $50,000 (2)
Salary Remaining : $42,961
German Rubtsov $50,000 (1)
Salary Remaining : $42,961
Jeremy Swayman $50,000 (2)
Salary Remaining : $42,961
Total Farm Players29
Salary Commitment
Year 2 : $1,837,000
Year 3 : $1,337,000
Year 4 : $702,500
Year 5 : $500,000
Salary Average Commitment
Year 2 : $1,395,000
Year 3 : $975,000
Year 4 : $410,000
Year 5 : $280,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $100 - 5,770 - 96.16%
Level 2: 5000 - $60 - 4,743 - 94.87%
Level 3: 2000 - $35 - 1,972 - 98.59%
Level 4: 4000 - $25 - 3,898 - 97.45%
Luxury : 1000 - $200 - 988 - 98.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.23%
Farm Level 2: 1000 - $15 - 919 - 91.92%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,371 - 96.50%
Average Income per Game$1,409,380
Year to Date Revenue$8,456,277
Farm
Home Games Left34
Average Attendance - %2,804 - 93.46%
Average Income per Game$83,732
Year to Date Revenue$502,393

Expense

Pro Players Total Salaries$62,600,000
Farm Players Total Salaries$2,133,500
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,273,409
Farm Year To Date Expenses$433,592
Pro Salary Cap To Date$8,981,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,918,903
Farm Estimated Season Revenue$2,846,894
Pro Remaining Season Days170
Pro Expenses Per Days$324,623
Pro Estimated Expenses$55,185,910
Farm Remaining Season Days177
Farm Expenses Per Days$14,483
Farm Estimated Expenses$2,563,491
Estimated Season Expenses$57,749,401
Estimated Season Salary Cap$62,459,368
Estimate Under Maximum Salary Cap of $71,482,717$9,023,349
Estimate Over Minimum Salary Cap of $35,000,000 $27,459,368
Current Bank Account$8,482,717
Projected Bank Account$1,499,113

Pro Players Salaries

Alexander Ovechkin $7,750,000 (1)
-Salary Remaining : $6,620,603
Ryan Mcdonagh $5,800,000 (2)
-Salary Remaining : $4,954,774
Mikael Granlund $5,000,000 (2)
-Salary Remaining : $4,271,357
Alexander Edler $4,500,000 (1)
-Salary Remaining : $3,844,221
Jaden Schwartz $4,500,000 (1)
-Salary Remaining : $3,844,221
John Moore $4,250,000 (2)
-Salary Remaining : $3,630,653
Brendan Gallagher $4,000,000 (1)
-Salary Remaining : $3,417,085
Justin Faulk $3,750,000 (1)
-Salary Remaining : $3,203,518
Jaroslav Halak $3,000,000 (2)
-Salary Remaining : $2,562,814
Kari Lehtonen $3,000,000 (1)
-Salary Remaining : $2,562,814
Jack Eichel $2,500,000 (2)
-Salary Remaining : $2,135,678
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $1,708,543
Andy Miele $2,000,000 (1)
-Salary Remaining : $1,708,543
Matt Stajan $1,800,000 (1)
-Salary Remaining : $1,537,688
Mark Pysyk $1,500,000 (1)
-Salary Remaining : $1,281,407
Justin Abdelkader $1,500,000 (1)
-Salary Remaining : $1,281,407
Scott Laughton $1,500,000 (1)
-Salary Remaining : $1,281,407
Josh Morrissey $1,000,000 (1)
-Salary Remaining : $854,271
Mike Brown $1,000,000 (1)
-Salary Remaining : $854,271
Mattias Backman $750,000 (2)
-Salary Remaining : $640,704
Nicolas Kerdiles $750,000 (1)
-Salary Remaining : $640,704
Andreas Englund $750,000 (1)
-Salary Remaining : $640,704
Total Pro Players22
Salary Commitment
Year 2 : $62,600,000
Year 3 : $24,350,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $47,700,000
Year 3 : $17,250,000
Year 4 : $0
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $62,600,000
Year 3 : $23,300,000
Year 4 : $0
Year 5 : $0

Farm Players Salaries

Anton Gustafsson $80,000 (1)
Salary Remaining : $68,738
T.J Brodie $80,000 (1)
Salary Remaining : $68,738
Nolan Vesey $76,000 (2)
Salary Remaining : $65,301
Mark McNeill $75,000 (2)
Salary Remaining : $64,442
Joel Armia $75,000 (2)
Salary Remaining : $64,442
Linus Ullmark $75,000 (1)
Salary Remaining : $64,442
Markus Granlund $75,000 (2)
Salary Remaining : $64,442
Brett Connolly $72,500 (1)
Salary Remaining : $62,294
Freddie Hamilton $70,000 (1)
Salary Remaining : $60,146
Riley Barber $65,000 (2)
Salary Remaining : $55,850
Carl Dahlstrom $65,000 (2)
Salary Remaining : $55,850
Christian Djoos $65,000 (2)
Salary Remaining : $55,850
Filip Chlapik $65,000 (2)
Salary Remaining : $55,850
Josh Wesley $65,000 (1)
Salary Remaining : $55,850
Tristan Jarry $65,000 (2)
Salary Remaining : $55,850
Felix Sanstrom $65,000 (2)
Salary Remaining : $55,850
Travis Dermott $65,000 (2)
Salary Remaining : $55,850
Ryan Olsen $65,000 (2)
Salary Remaining : $55,850
Troy Bourke $65,000 (2)
Salary Remaining : $55,850
Sergei Zborovskiy $60,000 (1)
Salary Remaining : $51,553
Mark MacMillan $60,000 (1)
Salary Remaining : $51,553
Alexandre Mallet $60,000 (1)
Salary Remaining : $51,553
Stanislav Galiev $60,000 (1)
Salary Remaining : $51,553
Hunter Shinkaruk $57,500 (1)
Salary Remaining : $49,405
Lucas Wallmark $57,500 (1)
Salary Remaining : $49,405
Olli Juolevi $50,000 (1)
Salary Remaining : $42,961
Libor Hajek $50,000 (1)
Salary Remaining : $42,961
Carsen Twarynski $50,000 (1)
Salary Remaining : $42,961
Kristian Vesalainen $50,000 (2)
Salary Remaining : $42,961
Joni Ikonen $50,000 (2)
Salary Remaining : $42,961
Kasper Bjorkqvist $50,000 (1)
Salary Remaining : $42,961
Ian Mitchell $50,000 (2)
Salary Remaining : $42,961
Reilly Walsh $50,000 (2)
Salary Remaining : $42,961
Josh Norris $50,000 (2)
Salary Remaining : $42,961
Total Farm Players34
Salary Commitment
Year 2 : $2,133,500
Year 3 : $1,184,500
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $1,998,500
Year 3 : $1,136,000
Year 4 : $0
Year 5 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,792 - 96.53%
Level 2: 5000 - $60 - 4,763 - 95.26%
Level 3: 2000 - $35 - 1,958 - 97.88%
Level 4: 4000 - $25 - 3,778 - 94.45%
Luxury : 1000 - $200 - 966 - 96.55%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,800 - 89.99%
Farm Level 2: 1000 - $15 - 949 - 94.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,256 - 95.87%
Average Income per Game$1,404,193
Year to Date Revenue$8,425,158
Farm
Home Games Left34
Average Attendance - %2,749 - 91.63%
Average Income per Game$81,091
Year to Date Revenue$486,544

Expense

Pro Players Total Salaries$42,600,000
Farm Players Total Salaries$2,190,000
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,359,660
Farm Year To Date Expenses$357,000
Pro Salary Cap To Date$6,213,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,742,562
Farm Estimated Season Revenue$2,757,083
Pro Remaining Season Days170
Pro Expenses Per Days$219,095
Pro Estimated Expenses$37,246,150
Farm Remaining Season Days177
Farm Expenses Per Days$12,330
Farm Estimated Expenses$2,182,410
Estimated Season Expenses$39,428,560
Estimated Season Salary Cap$42,605,835
Estimate Under Maximum Salary Cap of $98,316,805$55,710,970
Estimate Over Minimum Salary Cap of $35,000,000 $7,605,835
Current Bank Account$35,316,805
Projected Bank Account$46,387,890

Pro Players Salaries

Milan Lucic $6,000,000 (1)
-Salary Remaining : $5,125,628
Luke Schenn $5,000,000 (2)
-Salary Remaining : $4,271,357
Sean Couturier $5,000,000 (4)
-Salary Remaining : $4,271,357
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $3,417,085
Frederik Andersen $3,500,000 (1)
-Salary Remaining : $2,989,950
Ryan Strome $3,000,000 (3)
-Salary Remaining : $2,562,814
Tomas Hertl $2,500,000 (2)
-Salary Remaining : $2,135,678
Devante Smith-Pelly $1,500,000 (3)
-Salary Remaining : $1,281,407
Patrik Nemeth $1,500,000 (3)
-Salary Remaining : $1,281,407
Magnus Paajarvi $1,500,000 (2)
-Salary Remaining : $1,281,407
T.J Galiardi $1,300,000 (1)
-Salary Remaining : $1,110,553
Samuel Montembeault $1,250,000 (3)
-Salary Remaining : $1,067,839
Maxime Sauvé $1,000,000 (2)
-Salary Remaining : $854,271
Henrik Samuelsson $1,000,000 (3)
-Salary Remaining : $854,271
Richard Panik $1,000,000 (2)
-Salary Remaining : $854,271
Ryan Dzingel $925,000 (2)
-Salary Remaining : $790,201
Stefan Noesen $925,000 (3)
-Salary Remaining : $790,201
Vince Dunn $700,000 (4)
-Salary Remaining : $597,990
Cale Makar $500,000 (2)
-Salary Remaining : $427,136
Mikhail Sergachev $500,000 (1)
-Salary Remaining : $427,136
Total Pro Players20
Salary Commitment
Year 2 : $42,600,000
Year 3 : $30,825,000
Year 4 : $20,250,000
Year 5 : $8,750,000
Salary Average Commitment
Year 2 : $35,350,000
Year 3 : $20,300,000
Year 4 : $14,875,000
Year 5 : $5,700,000
Salary Cap with 1 Way Contract
Year 2 : $42,600,000
Year 3 : $27,300,000
Year 4 : $14,875,000
Year 5 : $5,700,000

Farm Players Salaries

Jonas Brodin $100,000 (1)
Salary Remaining : $85,922
Mike Condon $90,000 (1)
Salary Remaining : $77,330
Brett Ponich $80,000 (1)
Salary Remaining : $68,738
Harru Sateri $80,000 (1)
Salary Remaining : $68,738
Sebastian Collberg $80,000 (1)
Salary Remaining : $68,738
Seth Griffith $80,000 (1)
Salary Remaining : $68,738
Derrick Pouliot $75,000 (2)
Salary Remaining : $64,442
Samuel Blais $75,000 (2)
Salary Remaining : $64,442
Steven Santini $70,000 (2)
Salary Remaining : $60,146
David Pope $65,000 (2)
Salary Remaining : $55,850
Connor Chatam $60,000 (1)
Salary Remaining : $51,553
Ryan Culkin $60,000 (1)
Salary Remaining : $51,553
Will Borgen $55,000 (2)
Salary Remaining : $47,257
Mikhail Vorobyev $55,000 (2)
Salary Remaining : $47,257
Colton White $55,000 (2)
Salary Remaining : $47,257
Dryden Hunt $55,000 (2)
Salary Remaining : $47,257
Joel Kiviranta $55,000 (2)
Salary Remaining : $47,257
Dante Fabbro $50,000 (1)
Salary Remaining : $42,961
Ivan Fedotov $50,000 (2)
Salary Remaining : $42,961
Casey Mittelstadt $50,000 (2)
Salary Remaining : $42,961
Jake Paterson $50,000 (1)
Salary Remaining : $42,961
Ryan Poehling $50,000 (2)
Salary Remaining : $42,961
Mason Shaw $50,000 (2)
Salary Remaining : $42,961
Alexander Barabanov $50,000 (1)
Salary Remaining : $42,961
Alexander Volkov $50,000 (2)
Salary Remaining : $42,961
Linus Sandin $50,000 (2)
Salary Remaining : $42,961
Yegor Korshkov $50,000 (1)
Salary Remaining : $42,961
Alex Barre-Boulet $50,000 (1)
Salary Remaining : $42,961
Jacob Middleton $50,000 (1)
Salary Remaining : $42,961
Jake Marchment $50,000 (1)
Salary Remaining : $42,961
Owen Tippet $50,000 (2)
Salary Remaining : $42,961
Jeffrey Viel $50,000 (1)
Salary Remaining : $42,961
Dylan Samberg $50,000 (2)
Salary Remaining : $42,961
Joshua Jacobs $50,000 (1)
Salary Remaining : $42,961
Cale Fleury $50,000 (2)
Salary Remaining : $42,961
Andrew Peeke $50,000 (1)
Salary Remaining : $42,961
Nolan Patrick $50,000 (2)
Salary Remaining : $42,961
Total Farm Players37
Salary Commitment
Year 2 : $2,190,000
Year 3 : $1,080,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $1,765,000
Year 3 : $1,010,000
Year 4 : $0
Year 5 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars arena
Level 1: 6000 - $100 - 5,657 - 94.29%
Level 2: 5000 - $60 - 4,777 - 95.54%
Level 3: 2000 - $35 - 1,925 - 96.23%
Level 4: 4000 - $25 - 3,860 - 96.50%
Luxury : 1000 - $200 - 951 - 95.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,763 - 88.15%
Farm Level 2: 1000 - $15 - 918 - 91.76%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,169 - 95.38%
Average Income per Game$1,387,234
Year to Date Revenue$8,323,401
Farm
Home Games Left35
Average Attendance - %2,681 - 89.35%
Average Income per Game$79,242
Year to Date Revenue$396,212

Expense

Pro Players Total Salaries$61,550,000
Farm Players Total Salaries$2,270,000
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,178,647
Farm Year To Date Expenses$449,035
Pro Salary Cap To Date$8,858,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,165,939
Farm Estimated Season Revenue$2,773,484
Pro Remaining Season Days170
Pro Expenses Per Days$320,352
Pro Estimated Expenses$54,459,840
Farm Remaining Season Days177
Farm Expenses Per Days$15,146
Farm Estimated Expenses$2,680,842
Estimated Season Expenses$57,140,682
Estimated Season Salary Cap$61,438,355
Estimate Under Maximum Salary Cap of $111,611,095$50,172,740
Estimate Over Minimum Salary Cap of $35,000,000 $26,438,355
Current Bank Account$48,611,095
Projected Bank Account$41,409,836

Pro Players Salaries

Jordan Eberle $6,000,000 (1)
-Salary Remaining : $5,125,628
Robin Lehner $5,750,000 (4)
-Salary Remaining : $4,912,060
Rasmus Ristolainen $5,500,000 (2)
-Salary Remaining : $4,698,492
Philip Samuelsson $5,500,000 (2)
-Salary Remaining : $4,698,492
Marko Dano $5,000,000 (2)
-Salary Remaining : $4,271,357
Henrik Zetterberg $4,500,000 (1)
-Salary Remaining : $3,844,221
Connor Brown $3,500,000 (1)
-Salary Remaining : $2,989,950
Mike Richards $3,000,000 (3)
-Salary Remaining : $2,562,814
Teuvo Teravainen $3,000,000 (1)
-Salary Remaining : $2,562,814
Drew Fata $2,500,000 (1)
-Salary Remaining : $2,135,678
Dylan Larkin $2,000,000 (1)
-Salary Remaining : $1,708,543
Mike McKenna $2,000,000 (2)
-Salary Remaining : $1,708,543
Ryan O'Byrne $1,500,000 (1)
-Salary Remaining : $1,281,407
T.J. Hensick $1,500,000 (1)
-Salary Remaining : $1,281,407
David Rundblad $1,500,000 (2)
-Salary Remaining : $1,281,407
Cody Franson $1,500,000 (2)
-Salary Remaining : $1,281,407
Carson Mcmillan $1,500,000 (1)
-Salary Remaining : $1,281,407
Sergei Kostitsyn $1,000,000 (2)
-Salary Remaining : $854,271
Tomas Kundratek $1,000,000 (1)
-Salary Remaining : $854,271
Olivier Roy $950,000 (1)
-Salary Remaining : $811,558
Michael Haley $950,000 (1)
-Salary Remaining : $811,558
Tyler Bertuzzi $950,000 (1)
-Salary Remaining : $811,558
Adam Gaudette $950,000 (3)
-Salary Remaining : $811,558
Total Pro Players23
Salary Commitment
Year 2 : $61,550,000
Year 3 : $33,750,000
Year 4 : $11,250,000
Year 5 : $5,750,000
Salary Average Commitment
Year 2 : $53,500,000
Year 3 : $28,450,000
Year 4 : $9,700,000
Year 5 : $5,750,000
Salary Cap with 1 Way Contract
Year 2 : $61,550,000
Year 3 : $31,700,000
Year 4 : $9,700,000
Year 5 : $5,750,000

Farm Players Salaries

Riley Armstrong $97,500 (1)
Salary Remaining : $83,774
Danny Kristo $95,000 (1)
Salary Remaining : $81,626
Joe Morrow $95,000 (2)
Salary Remaining : $81,626
Dmitri Orlov $95,000 (1)
Salary Remaining : $81,626
Lucas Lessio $95,000 (1)
Salary Remaining : $81,626
Martin Frk $90,000 (2)
Salary Remaining : $77,330
Jack Roslovic $90,000 (2)
Salary Remaining : $77,330
Chris Bigras $90,000 (1)
Salary Remaining : $77,330
Brendan Woods $90,000 (1)
Salary Remaining : $77,330
Ryan Pulock $90,000 (1)
Salary Remaining : $77,330
Philippe Desrosiers $87,500 (3)
Salary Remaining : $75,182
Jean-Francois Berube $85,000 (1)
Salary Remaining : $73,034
Ian McCoshen $80,000 (2)
Salary Remaining : $68,738
Vladislav Namestnikov $80,000 (1)
Salary Remaining : $68,738
Sonny Milano $80,000 (2)
Salary Remaining : $68,738
Greg McKegg $65,000 (1)
Salary Remaining : $55,850
Troy Terry $60,000 (4)
Salary Remaining : $51,553
Marcus Hogberg $60,000 (2)
Salary Remaining : $51,553
Jack Studnicka $50,000 (2)
Salary Remaining : $42,961
Lias Andersson $50,000 (2)
Salary Remaining : $42,961
Alexandre Texier (Out of Payroll) $50,000 (2)
Salary Remaining : $42,961
Morgan Barron $50,000 (2)
Salary Remaining : $42,961
Klim Kostin $50,000 (2)
Salary Remaining : $42,961
Adam Werner $50,000 (1)
Salary Remaining : $42,961
Konrad Abeltshauser $50,000 (1)
Salary Remaining : $42,961
Jack Ramsey $50,000 (2)
Salary Remaining : $42,961
Sebastian Ahaut $50,000 (2)
Salary Remaining : $42,961
Michael Bunting $50,000 (1)
Salary Remaining : $42,961
Conor Timmins $50,000 (2)
Salary Remaining : $42,961
Tanner Kero $50,000 (1)
Salary Remaining : $42,961
Ryan Lindgren $50,000 (1)
Salary Remaining : $42,961
Nick Swaney $50,000 (2)
Salary Remaining : $42,961
Nico Hischier $50,000 (2)
Salary Remaining : $42,961
Tomas Hyka $45,000 (1)
Salary Remaining : $38,665
Total Farm Players34
Salary Commitment
Year 2 : $2,320,000
Year 3 : $1,242,500
Year 4 : $167,500
Year 5 : $90,000
Salary Average Commitment
Year 2 : $2,097,500
Year 3 : $1,005,000
Year 4 : $85,000
Year 5 : $60,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,828 - 97.13%
Level 2: 5000 - $60 - 4,849 - 96.98%
Level 3: 2000 - $35 - 1,936 - 96.79%
Level 4: 4000 - $25 - 3,773 - 94.31%
Luxury : 1000 - $200 - 970 - 96.95%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,824 - 91.19%
Farm Level 2: 1000 - $15 - 930 - 92.98%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,355 - 96.42%
Average Income per Game$1,414,174
Year to Date Revenue$8,485,046
Farm
Home Games Left34
Average Attendance - %2,754 - 91.79%
Average Income per Game$81,671
Year to Date Revenue$490,026

Expense

Pro Players Total Salaries$59,275,000
Farm Players Total Salaries$1,897,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,046,230
Farm Year To Date Expenses$404,384
Pro Salary Cap To Date$8,827,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,081,927
Farm Estimated Season Revenue$2,776,814
Pro Remaining Season Days170
Pro Expenses Per Days$305,402
Pro Estimated Expenses$51,918,340
Farm Remaining Season Days177
Farm Expenses Per Days$14,066
Farm Estimated Expenses$2,489,682
Estimated Season Expenses$54,408,022
Estimated Season Salary Cap$59,464,519
Estimate Under Maximum Salary Cap of $67,822,964$8,358,445
Estimate Over Minimum Salary Cap of $35,000,000 $24,464,519
Current Bank Account$4,822,964
Projected Bank Account$1,273,683

Pro Players Salaries

Sidney Crosby $7,500,000 (4)
-Salary Remaining : $6,407,035
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $5,979,899
Jared Cowen $5,000,000 (3)
-Salary Remaining : $4,271,357
Eric Gelinas $4,000,000 (1)
-Salary Remaining : $3,417,085
David Backes $3,500,000 (2)
-Salary Remaining : $2,989,950
Reilly Smith $3,500,000 (1)
-Salary Remaining : $2,989,950
Jonathan Bernier $3,000,000 (1)
-Salary Remaining : $2,562,814
Taylor Chorney $3,000,000 (2)
-Salary Remaining : $2,562,814
Brian Elliott $2,750,000 (3)
-Salary Remaining : $2,349,246
Ladislav Smid $2,750,000 (2)
-Salary Remaining : $2,349,246
Jason Pominville $2,500,000 (1)
-Salary Remaining : $2,135,678
Tomas Nosek $2,500,000 (2)
-Salary Remaining : $2,135,678
Sean Bergenheim $2,000,000 (2)
-Salary Remaining : $1,708,543
Rostislav Olesz $1,750,000 (3)
-Salary Remaining : $1,494,975
Tim Schaller $1,500,000 (3)
-Salary Remaining : $1,281,407
Cody Eakin $1,500,000 (1)
-Salary Remaining : $1,281,407
Michael Matheson $1,400,000 (1)
-Salary Remaining : $1,195,980
Garnet Hathaway $1,200,000 (1)
-Salary Remaining : $1,025,126
Jeff Woywitka $1,000,000 (1)
-Salary Remaining : $854,271
Dmitry Sinitsyn $975,000 (1)
-Salary Remaining : $832,915
Jordan Martinook $950,000 (1)
-Salary Remaining : $811,558
Total Pro Players21
Salary Commitment
Year 2 : $59,275,000
Year 3 : $32,250,000
Year 4 : $18,000,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $49,100,000
Year 3 : $25,000,000
Year 4 : $14,500,000
Year 5 : $7,500,000
Salary Cap with 1 Way Contract
Year 2 : $59,275,000
Year 3 : $32,250,000
Year 4 : $18,500,000
Year 5 : $7,500,000

Farm Players Salaries

David Rittich $95,000 (4)
Salary Remaining : $81,626
Zachary Sanford $95,000 (1)
Salary Remaining : $81,626
Garret Sparks $95,000 (2)
Salary Remaining : $81,626
Jordan Schmaltz $95,000 (1)
Salary Remaining : $81,626
Oliver Bjorkstrand $95,000 (1)
Salary Remaining : $81,626
Tyler Pitlick $95,000 (1)
Salary Remaining : $81,626
Zemgus Girgensons $95,000 (1)
Salary Remaining : $81,626
Jordan Schroeder $92,500 (1)
Salary Remaining : $79,478
Jacob De La Rose $85,000 (2)
Salary Remaining : $73,034
C.J Suess $80,000 (1)
Salary Remaining : $68,738
Brendan Perlini $80,000 (1)
Salary Remaining : $68,738
Scott Wedgewood $75,000 (3)
Salary Remaining : $64,442
Christoph Bertschy $75,000 (2)
Salary Remaining : $64,442
Johan Larsson $70,000 (1)
Salary Remaining : $60,146
Arttu Ruotsalainen $50,000 (1)
Salary Remaining : $42,961
Jonas Siegenthaler $50,000 (2)
Salary Remaining : $42,961
Olle Eriksson Ek $50,000 (2)
Salary Remaining : $42,961
Grant Besse $50,000 (1)
Salary Remaining : $42,961
Bryce Kindopp $50,000 (2)
Salary Remaining : $42,961
Joonas Lyytinen $50,000 (1)
Salary Remaining : $42,961
Vitaly Abramov $50,000 (1)
Salary Remaining : $42,961
Michael Pezzetta $50,000 (1)
Salary Remaining : $42,961
Cliff Pu $50,000 (1)
Salary Remaining : $42,961
Keegan Lowe $50,000 (1)
Salary Remaining : $42,961
Kevin Rooney $50,000 (1)
Salary Remaining : $42,961
Nikita Nesterov $50,000 (1)
Salary Remaining : $42,961
Mason Geertsen $50,000 (1)
Salary Remaining : $42,961
Gustav Forsling $25,000 (1)
Salary Remaining : $21,481
Total Farm Players28
Salary Commitment
Year 2 : $1,897,500
Year 3 : $575,000
Year 4 : $245,000
Year 5 : $250,000
Salary Average Commitment
Year 2 : $1,620,000
Year 3 : $525,000
Year 4 : $120,000
Year 5 : $95,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,751 - 95.85%
Level 2: 5000 - $60 - 4,810 - 96.19%
Level 3: 2000 - $35 - 1,871 - 93.56%
Level 4: 4000 - $25 - 3,974 - 99.34%
Luxury : 1000 - $200 - 977 - 97.68%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,797 - 89.87%
Farm Level 2: 1000 - $15 - 944 - 94.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,382 - 96.57%
Average Income per Game$1,407,476
Year to Date Revenue$8,444,853
Farm
Home Games Left34
Average Attendance - %2,741 - 91.36%
Average Income per Game$80,912
Year to Date Revenue$485,472

Expense

Pro Players Total Salaries$54,250,000
Farm Players Total Salaries$1,992,000
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,103,023
Farm Year To Date Expenses$371,683
Pro Salary Cap To Date$7,866,333
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,854,167
Farm Estimated Season Revenue$2,751,008
Pro Remaining Season Days170
Pro Expenses Per Days$277,136
Pro Estimated Expenses$47,113,120
Farm Remaining Season Days177
Farm Expenses Per Days$12,825
Farm Estimated Expenses$2,270,025
Estimated Season Expenses$49,383,145
Estimated Season Salary Cap$51,647,793
Estimate Under Maximum Salary Cap of $66,618,580$14,970,787
Estimate Over Minimum Salary Cap of $35,000,000 $16,647,793
Current Bank Account$3,618,580
Projected Bank Account$4,840,610

Pro Players Salaries

Dion Phaneuf $5,000,000 (2)
-Salary Remaining : $4,271,357
Philipp Grubauer $4,500,000 (3)
-Salary Remaining : $3,844,221
Conor Sheary $4,000,000 (3)
-Salary Remaining : $3,417,085
Brandon Dubinsky $3,750,000 (1)
-Salary Remaining : $3,203,518
Wayne Simmonds $3,750,000 (1)
-Salary Remaining : $3,203,518
Mike Lundin $3,500,000 (2)
-Salary Remaining : $2,989,950
Brandon Gormley $3,000,000 (1)
-Salary Remaining : $2,562,814
David Booth (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $2,562,814
Karl Alzner $3,000,000 (1)
-Salary Remaining : $2,562,814
Tyler Cuma $2,750,000 (1)
-Salary Remaining : $2,349,246
Ronalds Kenins $2,500,000 (1)
-Salary Remaining : $2,135,678
Ben Smith $2,500,000 (1)
-Salary Remaining : $2,135,678
Ben Lovejoy $1,950,000 (1)
-Salary Remaining : $1,665,829
Loui Eriksson $1,750,000 (2)
-Salary Remaining : $1,494,975
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $1,281,407
MacKenzie Weegar $1,500,000 (4)
-Salary Remaining : $1,281,407
Boone Jenner $1,500,000 (1)
-Salary Remaining : $1,281,407
Malcolm Subban $1,250,000 (3)
-Salary Remaining : $1,067,839
Andreas Martinsen $1,200,000 (1)
-Salary Remaining : $1,025,126
Oscar Sundqvist $1,100,000 (1)
-Salary Remaining : $939,698
Brendan Gaunce $1,100,000 (1)
-Salary Remaining : $939,698
Arturs Kulda $1,100,000 (3)
-Salary Remaining : $939,698
Markus Nutivaara $1,000,000 (4)
-Salary Remaining : $854,271
Total Pro Players23
Salary Commitment
Year 2 : $56,200,000
Year 3 : $25,100,000
Year 4 : $17,350,000
Year 5 : $6,750,000
Salary Average Commitment
Year 2 : $39,600,000
Year 3 : $14,850,000
Year 4 : $5,600,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $56,200,000
Year 3 : $23,600,000
Year 4 : $13,350,000
Year 5 : $2,500,000

Farm Players Salaries

Eric Gustafsson $99,000 (3)
Salary Remaining : $85,063
William Carrier $98,000 (3)
Salary Remaining : $84,204
Samuel Groulx $97,500 (2)
Salary Remaining : $83,774
Brandon Kozun $95,000 (2)
Salary Remaining : $81,626
Emil Pettersson $80,000 (3)
Salary Remaining : $68,738
Theodor Blueger $80,000 (3)
Salary Remaining : $68,738
Joacim Eriksson $80,000 (2)
Salary Remaining : $68,738
Oscar Dansk $72,500 (2)
Salary Remaining : $62,294
Chris Wagner $72,500 (1)
Salary Remaining : $62,294
Cole Ully $72,500 (2)
Salary Remaining : $62,294
Mario Lucia $70,000 (1)
Salary Remaining : $60,146
Alex Henriksson $70,000 (2)
Salary Remaining : $60,146
Alex Lintuniemi $70,000 (2)
Salary Remaining : $60,146
Thomas Gobeil $65,000 (2)
Salary Remaining : $55,850
Jordan Gross $60,000 (1)
Salary Remaining : $51,553
Justin Shugg $60,000 (1)
Salary Remaining : $51,553
Ben Jones $50,000 (2)
Salary Remaining : $42,961
Aleksi Heponiemi $50,000 (2)
Salary Remaining : $42,961
Jacob Peterson $50,000 (2)
Salary Remaining : $42,961
Scott Reedy $50,000 (2)
Salary Remaining : $42,961
Kevin Lankinen $50,000 (1)
Salary Remaining : $42,961
Jaedon Descheneau $50,000 (2)
Salary Remaining : $42,961
Jerome Gauthier-Leduc $50,000 (1)
Salary Remaining : $42,961
Gustav Lindstrom $50,000 (2)
Salary Remaining : $42,961
Robin Norell $50,000 (1)
Salary Remaining : $42,961
Logan Stanley $50,000 (1)
Salary Remaining : $42,961
Noah Gregor $50,000 (1)
Salary Remaining : $42,961
Drew O'Connor $50,000 (1)
Salary Remaining : $42,961
Dennis Cholowski $50,000 (1)
Salary Remaining : $42,961
Alexei Toropchenko $50,000 (2)
Salary Remaining : $42,961
Kyle Platzer $50,000 (3)
Salary Remaining : $42,961
Total Farm Players31
Salary Commitment
Year 2 : $1,992,000
Year 3 : $1,379,500
Year 4 : $407,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,992,000
Year 3 : $1,379,500
Year 4 : $407,000
Year 5 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,927 - 98.78%
Level 2: 5000 - $60 - 4,853 - 97.05%
Level 3: 2000 - $35 - 1,952 - 97.58%
Level 4: 4000 - $25 - 3,919 - 97.96%
Luxury : 1000 - $200 - 975 - 97.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.67%
Farm Level 2: 1000 - $15 - 932 - 93.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %17,625 - 97.92%
Average Income per Game$1,431,900
Year to Date Revenue$8,591,402
Farm
Home Games Left34
Average Attendance - %2,785 - 92.84%
Average Income per Game$82,789
Year to Date Revenue$496,733

Expense

Pro Players Total Salaries$58,600,000
Farm Players Total Salaries$2,024,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,707,279
Farm Year To Date Expenses$390,572
Pro Salary Cap To Date$8,539,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,684,611
Farm Estimated Season Revenue$2,814,820
Pro Remaining Season Days170
Pro Expenses Per Days$300,251
Pro Estimated Expenses$51,042,670
Farm Remaining Season Days177
Farm Expenses Per Days$13,468
Farm Estimated Expenses$2,383,836
Estimated Season Expenses$53,426,506
Estimated Season Salary Cap$58,599,928
Estimate Under Maximum Salary Cap of $92,084,250$33,484,322
Estimate Over Minimum Salary Cap of $35,000,000 $23,599,928
Current Bank Account$29,084,250
Projected Bank Account$27,157,175

Pro Players Salaries

John Tavares $7,500,000 (2)
-Salary Remaining : $6,407,035
Michael Grabner $5,000,000 (4)
-Salary Remaining : $4,271,357
Guillaume Latendresse $5,000,000 (3)
-Salary Remaining : $4,271,357
Matt Murray $4,750,000 (4)
-Salary Remaining : $4,057,789
Brian Lee $4,000,000 (3)
-Salary Remaining : $3,417,085
Alex Chiasson $3,000,000 (1)
-Salary Remaining : $2,562,814
Andrew Ladd $2,750,000 (2)
-Salary Remaining : $2,349,246
Boris Valabik $2,750,000 (2)
-Salary Remaining : $2,349,246
Cam Atkinson $2,500,000 (2)
-Salary Remaining : $2,135,678
Tyson Barrie $2,250,000 (1)
-Salary Remaining : $1,922,111
Evgeny Grachev $2,250,000 (3)
-Salary Remaining : $1,922,111
Andrej Sustr $2,000,000 (3)
-Salary Remaining : $1,708,543
Tyler Wotherspoon $2,000,000 (2)
-Salary Remaining : $1,708,543
Jhonas Enroth $2,000,000 (2)
-Salary Remaining : $1,708,543
Tobias Rieder $2,000,000 (2)
-Salary Remaining : $1,708,543
Evgeny Kuznetsov $1,750,000 (1)
-Salary Remaining : $1,494,975
Cory Emmerton $1,750,000 (1)
-Salary Remaining : $1,494,975
Jonathan Drouin $1,750,000 (2)
-Salary Remaining : $1,494,975
Paul Ladue $1,750,000 (1)
-Salary Remaining : $1,494,975
Scott Kosmachuck $950,000 (2)
-Salary Remaining : $811,558
Tyler Brenner $900,000 (1)
-Salary Remaining : $768,844
Total Pro Players21
Salary Commitment
Year 2 : $58,600,000
Year 3 : $49,050,000
Year 4 : $20,900,000
Year 5 : $9,750,000
Salary Average Commitment
Year 2 : $39,600,000
Year 3 : $35,100,000
Year 4 : $18,500,000
Year 5 : $5,250,000
Salary Cap with 1 Way Contract
Year 2 : $58,600,000
Year 3 : $47,200,000
Year 4 : $23,000,000
Year 5 : $9,750,000

Farm Players Salaries

Michael Houser $99,500 (3)
Salary Remaining : $85,493
Connor Knapp $95,000 (1)
Salary Remaining : $81,626
Ilya Mikheyev $95,000 (2)
Salary Remaining : $81,626
Daniel O'regan $90,000 (2)
Salary Remaining : $77,330
Eric Knodel $90,000 (1)
Salary Remaining : $77,330
Joakim Nygard $90,000 (2)
Salary Remaining : $77,330
Jordan LaVallee $90,000 (1)
Salary Remaining : $77,330
Michael Mersch $80,000 (1)
Salary Remaining : $68,738
Reece Willcox $80,000 (2)
Salary Remaining : $68,738
Anton Cederholm $75,000 (2)
Salary Remaining : $64,442
Alex Belzile $75,000 (1)
Salary Remaining : $64,442
Shane Gersich $70,000 (3)
Salary Remaining : $60,146
Adam Tambellini $60,000 (2)
Salary Remaining : $51,553
Ville Pokka $60,000 (3)
Salary Remaining : $51,553
Tucker Poolman $60,000 (2)
Salary Remaining : $51,553
Radel Fazleev $55,000 (2)
Salary Remaining : $47,257
Emile Poirier $55,000 (1)
Salary Remaining : $47,257
Joey Anderson $50,000 (1)
Salary Remaining : $42,961
Filip Chytil $50,000 (2)
Salary Remaining : $42,961
Givani Smith $50,000 (1)
Salary Remaining : $42,961
Jonathan Dahlen $50,000 (1)
Salary Remaining : $42,961
Jason Dickinson $50,000 (2)
Salary Remaining : $42,961
Henrik Borgstrom $50,000 (1)
Salary Remaining : $42,961
Matt Luff $50,000 (1)
Salary Remaining : $42,961
Lawrence Pilut $50,000 (3)
Salary Remaining : $42,961
Frederic Allard $50,000 (1)
Salary Remaining : $42,961
Connor Mackey $50,000 (2)
Salary Remaining : $42,961
Danil Tarasov $50,000 (2)
Salary Remaining : $42,961
Justin Auger $50,000 (1)
Salary Remaining : $42,961
Roman Horak $30,000 (1)
Salary Remaining : $25,777
Jean-Christophe Beaudin $25,000 (3)
Salary Remaining : $21,481
Yakov Trenin $25,000 (4)
Salary Remaining : $21,481
Rudolfs Balcers $25,000 (3)
Salary Remaining : $21,481
Total Farm Players33
Salary Commitment
Year 2 : $2,024,500
Year 3 : $1,219,500
Year 4 : $490,000
Year 5 : $25,000
Salary Average Commitment
Year 2 : $1,884,500
Year 3 : $1,084,500
Year 4 : $309,500
Year 5 : $25,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Maximum

Under Maximum
Available Cap Space

Over Minimum of
$35,000,000

Farm Salary Cap

Under Maximum of
$6,300,000

Pro Players

Farm Players

Total Players

Avalanche $58,141,536 $60,889,995 $121,141,536 $60,251,541 $25,889,995 $1,836,561 $4,463,439 213051
Blackhawks $2,920,267 $61,824,922 $65,920,267 $4,095,345 $26,824,922 $2,379,094 $3,920,906 213354
Blue Jackets $3,291,923 $61,666,295 $66,291,923 $4,625,628 $26,666,295 $1,869,422 $4,430,578 212950
Blues $41,353,010 $61,800,641 $104,353,010 $42,552,369 $26,800,641 $1,767,834 $4,532,166 222648
Bruins $20,320,344 $60,540,078 $83,320,344 $22,780,266 $25,540,078 $1,667,148 $4,632,852 202747
Canadiens $5,062,018 $61,992,094 $68,062,018 $6,069,924 $26,992,094 $2,153,114 $4,146,886 243054
Canucks $937,201 $62,285,121 $63,937,201 $1,652,080 $27,285,121 $2,097,328 $4,202,672 203454
Capitals $11,146,127 $63,101,250 $74,146,127 $11,044,877 $28,101,250 $2,342,920 $3,957,080 224163
Devils $20,247,341 $57,246,545 $83,247,341 $26,000,796 $22,246,545 $1,636,305 $4,663,695 202444
Flames $35,190,551 $54,003,291 $98,190,551 $44,187,260 $19,003,291 $2,090,707 $4,209,293 233255
Flyers $11,714,560 $62,735,024 $74,714,560 $11,979,536 $27,735,024 $2,014,412 $4,285,588 213455
Golden Knights $33,476,282 $59,319,382 $96,476,282 $37,156,900 $24,319,382 $1,269,460 $5,030,540 242347
Islanders $12,189,141 $62,857,173 $75,189,141 $12,331,968 $27,857,173 $1,768,121 $4,531,879 243054
Jets $5,064,848 $61,796,868 $68,064,848 $6,267,980 $26,796,868 $2,045,438 $4,254,562 213455
Kings $9,121,815 $61,649,983 $72,121,815 $10,471,832 $26,649,983 $1,793,825 $4,506,175 222850
Lightning $9,308,924 $54,260,488 $72,308,924 $18,048,436 $19,260,488 $1,851,417 $4,448,583 232851
Maple Leafs $66,798,775 $55,849,253 $129,798,775 $73,949,522 $20,849,253 $1,718,981 $4,581,019 203252
Oilers $18,120,291 $61,276,820 $81,120,291 $19,843,471 $26,276,820 $2,312,301 $3,987,699 203656
Panthers $16,622,541 $55,836,444 $79,622,541 $23,786,097 $20,836,444 $2,209,936 $4,090,064 203555
Penguins $27,511,429 $62,244,605 $90,511,429 $28,266,824 $27,244,605 $1,794,080 $4,505,920 232952
Predators $8,482,717 $62,459,368 $71,482,717 $9,023,349 $27,459,368 $2,142,387 $4,157,613 223456
Rangers $35,316,805 $42,605,835 $98,316,805 $55,710,970 $7,605,835 $2,189,416 $4,110,584 203757
Red Wings $48,611,095 $61,438,355 $111,611,095 $50,172,740 $26,438,355 $2,279,724 $4,020,276 233457
Senateurs $4,822,964 $59,464,519 $67,822,964 $8,358,445 $24,464,519 $1,893,962 $4,406,038 212849
Sharks $3,618,580 $51,647,793 $66,618,580 $14,970,787 $16,647,793 $1,991,777 $4,308,223 233154
Stars $29,084,250 $58,599,928 $92,084,250 $33,484,322 $23,599,928 $2,024,568 $4,275,432 213354