Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,765 - 96.08%
Level 2: 5000 - $60 - 4,785 - 95.71%
Level 3: 2000 - $35 - 1,963 - 98.13%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $200 - 965 - 96.55%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,834 - 91.70%
Farm Level 2: 1000 - $15 - 925 - 92.54%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,310 - 96.17%
Average Income per Game$1,404,356
Year to Date Revenue$39,321,973
Farm
Home Games Left12
Average Attendance - %2,760 - 91.98%
Average Income per Game$81,978
Year to Date Revenue$2,295,375

Expense

Pro Players Total Salaries$61,795,000
Farm Players Total Salaries$1,716,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,084,474
Farm Year To Date Expenses$1,634,248
Pro Salary Cap To Date$42,537,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,852,274
Farm Estimated Season Revenue$983,732
Pro Remaining Season Days60
Pro Expenses Per Days$313,543
Pro Estimated Expenses$18,812,580
Farm Remaining Season Days67
Farm Expenses Per Days$11,243
Farm Estimated Expenses$753,281
Estimated Season Expenses$19,565,861
Estimated Season Salary Cap$61,168,924
Estimate Under Maximum Salary Cap of $118,289,539$57,120,615
Estimate Over Minimum Salary Cap of $35,000,000 $26,168,924
Current Bank Account$55,289,539
Projected Bank Account$53,559,684

Pro Players Salaries

Mikkel Boedker $6,000,000 (1)
-Salary Remaining : $1,809,045
Jack Johnson $6,000,000 (4)
-Salary Remaining : $1,809,045
Patric Hornqvist $5,500,000 (4)
-Salary Remaining : $1,658,291
Marc Staal $5,300,000 (1)
-Salary Remaining : $1,597,990
Erik Karlsson $5,000,000 (3)
-Salary Remaining : $1,507,538
Bryan Little $4,500,000 (1)
-Salary Remaining : $1,356,784
Charlie Coyle $3,000,000 (2)
-Salary Remaining : $904,523
Semyon Varlamov $3,000,000 (1)
-Salary Remaining : $904,523
Luke Witkowski $2,750,000 (2)
-Salary Remaining : $829,146
Colten Teubert $2,500,000 (3)
-Salary Remaining : $753,769
Vincent Trocheck $2,300,000 (2)
-Salary Remaining : $693,467
Pavel Buchnevich $2,200,000 (2)
-Salary Remaining : $663,317
James Van Riemsdyk $2,000,000 (2)
-Salary Remaining : $603,015
Evgeny Dadonov $2,000,000 (2)
-Salary Remaining : $603,015
Mattias Ekholm $1,700,000 (1)
-Salary Remaining : $512,563
Marek Mazanek $1,500,000 (1)
-Salary Remaining : $452,261
Joel Edmundson $1,500,000 (2)
-Salary Remaining : $452,261
Stefan Elliott $1,300,000 (1)
-Salary Remaining : $391,960
Tomas Tatar $995,000 (1)
-Salary Remaining : $300,000
Daniel Carr $950,000 (1)
-Salary Remaining : $286,432
Jarred Tinordi $900,000 (1)
-Salary Remaining : $271,357
Kyle Turris $900,000 (1)
-Salary Remaining : $271,357
Total Pro Players22
Salary Commitment
Year 2 : $61,795,000
Year 3 : $35,750,000
Year 4 : $16,000,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $46,445,000
Year 3 : $24,400,000
Year 4 : $14,250,000
Year 5 : $11,500,000
Salary Cap with 1 Way Contract
Year 2 : $61,795,000
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 : $31,711
Drake Caggiula $95,000 (1)
Salary Remaining : $30,898
Jonathan Marchessault $90,000 (1)
Salary Remaining : $29,272
Anthony Duclair $80,000 (1)
Salary Remaining : $26,019
Jared McCann $80,000 (3)
Salary Remaining : $26,019
Ryan Murphy (Out of Payroll) $80,000 (3)
Salary Remaining : $26,019
Adin Hill $80,000 (2)
Salary Remaining : $26,019
John Ramage $70,000 (1)
Salary Remaining : $22,767
Antoine Bibeau $70,000 (3)
Salary Remaining : $22,767
Joseph Blandisi $65,000 (1)
Salary Remaining : $21,141
Zach Aston-Reese $60,000 (3)
Salary Remaining : $19,515
Xavier Ouellet $60,000 (2)
Salary Remaining : $19,515
Connor Carrick $55,000 (1)
Salary Remaining : $17,888
Jonathan Racine $55,000 (2)
Salary Remaining : $17,888
Max Lajoie $50,000 (1)
Salary Remaining : $16,262
Chris Calhan $50,000 (2)
Salary Remaining : $16,262
Walker Duehr $50,000 (2)
Salary Remaining : $16,262
Marian Studenic $50,000 (2)
Salary Remaining : $16,262
Jamie Phillips $50,000 (1)
Salary Remaining : $16,262
Keaton Middleton $50,000 (1)
Salary Remaining : $16,262
Pascal Laberge $50,000 (1)
Salary Remaining : $16,262
Michael Carcone $50,000 (2)
Salary Remaining : $16,262
Tyler Motte $50,000 (1)
Salary Remaining : $16,262
Gabriel Vilardi $50,000 (2)
Salary Remaining : $16,262
Sam Steel $50,000 (1)
Salary Remaining : $16,262
Pius Suter $50,000 (1)
Salary Remaining : $16,262
Dominik Kubalik $47,500 (2)
Salary Remaining : $15,449
Matteson Iacopelli $41,000 (2)
Salary Remaining : $13,335
Michael Dal Colle $40,000 (2)
Salary Remaining : $13,010
Mark Friedman $30,000 (1)
Salary Remaining : $9,757
Total Farm Players30
Salary Commitment
Year 2 : $1,796,000
Year 3 : $932,500
Year 4 : $350,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,539,000
Year 3 : $716,500
Year 4 : $180,000
Year 5 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,703 - 95.05%
Level 2: 5000 - $60 - 4,851 - 97.01%
Level 3: 2000 - $35 - 1,922 - 96.11%
Level 4: 4000 - $25 - 3,916 - 97.91%
Luxury : 1000 - $200 - 962 - 96.25%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.43%
Farm Level 2: 1000 - $15 - 942 - 94.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,354 - 96.41%
Average Income per Game$1,401,846
Year to Date Revenue$39,251,691
Farm
Home Games Left12
Average Attendance - %2,810 - 93.68%
Average Income per Game$83,506
Year to Date Revenue$2,338,167

Expense

Pro Players Total Salaries$60,725,000
Farm Players Total Salaries$3,234,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,459,941
Farm Year To Date Expenses$2,052,066
Pro Salary Cap To Date$43,412,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,822,153
Farm Estimated Season Revenue$1,002,072
Pro Remaining Season Days60
Pro Expenses Per Days$312,688
Pro Estimated Expenses$18,761,280
Farm Remaining Season Days67
Farm Expenses Per Days$19,097
Farm Estimated Expenses$1,279,499
Estimated Season Expenses$20,040,779
Estimated Season Salary Cap$61,721,227
Estimate Under Maximum Salary Cap of $66,650,374$4,929,147
Estimate Over Minimum Salary Cap of $35,000,000 $26,721,227
Current Bank Account$3,650,374
Projected Bank Account$1,433,820

Pro Players Salaries

Johnny Gaudreau $6,250,000 (4)
-Salary Remaining : $1,884,422
Corey Perry $6,000,000 (2)
-Salary Remaining : $1,809,045
Antoine Roussel $5,700,000 (1)
-Salary Remaining : $1,718,593
Jakob Silfverberg $5,500,000 (1)
-Salary Remaining : $1,658,291
Jordan Staal $5,000,000 (3)
-Salary Remaining : $1,507,538
Jamie McBain $5,000,000 (2)
-Salary Remaining : $1,507,538
Tuukka Rask $4,250,000 (1)
-Salary Remaining : $1,281,407
Radko Gudas $4,000,000 (3)
-Salary Remaining : $1,206,030
Derek Roy $3,000,000 (1)
-Salary Remaining : $904,523
James Wright $2,000,000 (1)
-Salary Remaining : $603,015
Calvin de Haan $2,000,000 (2)
-Salary Remaining : $603,015
Petter Granberg $1,750,000 (2)
-Salary Remaining : $527,638
Nick Bonino $1,500,000 (2)
-Salary Remaining : $452,261
Brett Maclean $1,500,000 (2)
-Salary Remaining : $452,261
Robert Hagg $1,500,000 (2)
-Salary Remaining : $452,261
Mike Amadio $1,100,000 (3)
-Salary Remaining : $331,658
Raphael Diaz $1,000,000 (1)
-Salary Remaining : $301,508
Ben Harpur $1,000,000 (2)
-Salary Remaining : $301,508
Andrew Mangiapane (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $975,000
-Salary Remaining : $293,970
Joe Cannata $900,000 (1)
-Salary Remaining : $271,357
Mats Zuccarello $800,000 (1)
-Salary Remaining : $241,206
Total Pro Players21
Salary Commitment
Year 2 : $60,725,000
Year 3 : $42,950,000
Year 4 : $21,750,000
Year 5 : $7,500,000
Salary Average Commitment
Year 2 : $35,421,000
Year 3 : $22,771,000
Year 4 : $7,871,000
Year 5 : $6,250,000
Salary Cap with 1 Way Contract
Year 2 : $60,725,000
Year 3 : $37,575,000
Year 4 : $17,325,000
Year 5 : $6,250,000

Farm Players Salaries

Stefan Matteau $1,000,000 (1)
Salary Remaining : $325,243
Frederik Gauthier $150,000 (1)
Salary Remaining : $48,786
Tanner Richard $95,000 (1)
Salary Remaining : $30,898
Mark Visentin $95,000 (1)
Salary Remaining : $30,898
Mackenzie Blackwood $95,000 (4)
Salary Remaining : $30,898
Michael Chaput $95,000 (1)
Salary Remaining : $30,898
Mikhail Grigorenko $95,000 (2)
Salary Remaining : $30,898
Nick Paul $90,000 (1)
Salary Remaining : $29,272
Andrew Poturalski $90,000 (3)
Salary Remaining : $29,272
Nick Mattson $90,000 (1)
Salary Remaining : $29,272
Julius Honka $85,000 (3)
Salary Remaining : $27,646
Duncan Siemens $85,000 (1)
Salary Remaining : $27,646
Mike Reilly $80,000 (1)
Salary Remaining : $26,019
Myles Bell $80,000 (1)
Salary Remaining : $26,019
Nikita Scherbak $75,000 (3)
Salary Remaining : $24,393
J.T. Brown $70,000 (1)
Salary Remaining : $22,767
Mattias Janmark $70,000 (1)
Salary Remaining : $22,767
Hudson Fasching $60,000 (1)
Salary Remaining : $19,515
Michael Giugovaz $60,000 (1)
Salary Remaining : $19,515
Calle Andersson $57,500 (2)
Salary Remaining : $18,701
Patrick Russell $50,000 (1)
Salary Remaining : $16,262
Patrick Sieloff $50,000 (1)
Salary Remaining : $16,262
Kurtis Gabriel $50,000 (2)
Salary Remaining : $16,262
Dillon Dube $50,000 (1)
Salary Remaining : $16,262
Jeremy Davies $50,000 (1)
Salary Remaining : $16,262
Jackson Cates $50,000 (1)
Salary Remaining : $16,262
Mitchell Chaffee $50,000 (2)
Salary Remaining : $16,262
Kristian Reichel $50,000 (2)
Salary Remaining : $16,262
Clark Bishop $50,000 (1)
Salary Remaining : $16,262
JJ. Piccinich $46,500 (2)
Salary Remaining : $15,124
Ross Johnston $40,000 (1)
Salary Remaining : $13,010
Zach Whitecloud $40,000 (1)
Salary Remaining : $13,010
Jack LaFontaine $40,000 (3)
Salary Remaining : $13,010
Total Farm Players33
Salary Commitment
Year 2 : $3,234,000
Year 3 : $818,500
Year 4 : $512,500
Year 5 : $200,000
Salary Average Commitment
Year 2 : $2,610,000
Year 3 : $510,000
Year 4 : $285,000
Year 5 : $95,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide arena
Level 1: 6000 - $100 - 5,728 - 95.46%
Level 2: 5000 - $60 - 4,850 - 96.99%
Level 3: 2000 - $35 - 1,936 - 96.79%
Level 4: 4000 - $25 - 3,830 - 95.75%
Luxury : 1000 - $200 - 968 - 96.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.41%
Farm Level 2: 1000 - $15 - 912 - 91.15%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,311 - 96.17%
Average Income per Game$1,404,014
Year to Date Revenue$39,312,381
Farm
Home Games Left12
Average Attendance - %2,800 - 93.33%
Average Income per Game$83,749
Year to Date Revenue$2,344,960

Expense

Pro Players Total Salaries$60,250,000
Farm Players Total Salaries$3,249,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$237,776
Special Salary Cap Value$0
Pro Year To Date Expenses$43,411,010
Farm Year To Date Expenses$1,829,313
Pro Salary Cap To Date$42,363,235
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,848,163
Farm Estimated Season Revenue$1,004,983
Pro Remaining Season Days60
Pro Expenses Per Days$310,302
Pro Estimated Expenses$18,618,120
Farm Remaining Season Days67
Farm Expenses Per Days$19,413
Farm Estimated Expenses$1,300,671
Estimated Season Expenses$19,918,791
Estimated Season Salary Cap$60,529,075
Estimate Under Maximum Salary Cap of $65,922,063$5,392,988
Estimate Over Minimum Salary Cap of $35,000,000 $25,529,075
Current Bank Account$2,922,063
Projected Bank Account$856,418

Pro Players Salaries

Nikita Kucherov $5,250,000 (4)
-Salary Remaining : $1,582,915
Travis Hamonic $5,000,000 (1)
-Salary Remaining : $1,507,538
Aaron Ekblad $4,000,000 (3)
-Salary Remaining : $1,206,030
Ben Chiarot $4,000,000 (4)
-Salary Remaining : $1,206,030
Colton Parayko $4,000,000 (1)
-Salary Remaining : $1,206,030
John Gibson $3,500,000 (1)
-Salary Remaining : $1,055,276
Kyle Okposo $3,500,000 (1)
-Salary Remaining : $1,055,276
Phil Kessel $3,500,000 (4)
-Salary Remaining : $1,055,276
Mike Richards $3,000,000 (3)
-Salary Remaining : $904,523
Rickard Rakell $3,000,000 (4)
-Salary Remaining : $904,523
Teuvo Teravainen $3,000,000 (1)
-Salary Remaining : $904,523
Logan Couture $2,750,000 (1)
-Salary Remaining : $829,146
Sean Monahan $2,500,000 (2)
-Salary Remaining : $753,769
Cam Talbot $2,500,000 (3)
-Salary Remaining : $753,769
Shea Theodore $2,000,000 (2)
-Salary Remaining : $603,015
Fabian Brunnstrom $2,000,000 (2)
-Salary Remaining : $603,015
Blake Wheeler $2,000,000 (1)
-Salary Remaining : $603,015
William Karlsson $1,750,000 (3)
-Salary Remaining : $527,638
Sean Zimmerman $1,500,000 (2)
-Salary Remaining : $452,261
Zac Rinaldo $1,500,000 (1)
-Salary Remaining : $452,261
Total Pro Players20
Salary Commitment
Year 2 : $60,250,000
Year 3 : $36,750,000
Year 4 : $27,000,000
Year 5 : $17,500,000
Salary Average Commitment
Year 2 : $47,250,000
Year 3 : $27,250,000
Year 4 : $19,750,000
Year 5 : $15,750,000
Salary Cap with 1 Way Contract
Year 2 : $60,250,000
Year 3 : $35,000,000
Year 4 : $27,000,000
Year 5 : $15,750,000

Farm Players Salaries

Morgan Rielly $1,300,000 (2)
Salary Remaining : $422,816
Justin Bailey $99,000 (2)
Salary Remaining : $32,199
Aaron Ness $95,000 (1)
Salary Remaining : $30,898
Zac Dalpe $95,000 (1)
Salary Remaining : $30,898
Tony DeAngelo $95,000 (1)
Salary Remaining : $30,898
Connor Hellebyuk $90,000 (1)
Salary Remaining : $29,272
Dillon Heatherington $80,000 (3)
Salary Remaining : $26,019
Matt Grzelcyk $80,000 (1)
Salary Remaining : $26,019
Ryan Fitzgerald $75,000 (4)
Salary Remaining : $24,393
Maxim Mamin $75,000 (4)
Salary Remaining : $24,393
Jared Knight $70,000 (1)
Salary Remaining : $22,767
Alex Schoenborn $65,000 (1)
Salary Remaining : $21,141
Jesse Graham $65,000 (1)
Salary Remaining : $21,141
Richard Nejezchleb $65,000 (2)
Salary Remaining : $21,141
Gerald Mayhew $65,000 (1)
Salary Remaining : $21,141
Sami Niku $60,000 (4)
Salary Remaining : $19,515
Joakim Nordstrom $60,000 (1)
Salary Remaining : $19,515
Austin Watson $55,000 (1)
Salary Remaining : $17,888
Cameron Hughes $55,000 (1)
Salary Remaining : $17,888
Francis Perron $55,000 (2)
Salary Remaining : $17,888
Carl Grundstrom $50,000 (1)
Salary Remaining : $16,262
Alexandre Texier $50,000 (2)
Salary Remaining : $16,262
Tarmo Reunanen $50,000 (1)
Salary Remaining : $16,262
Nathan Noel $50,000 (1)
Salary Remaining : $16,262
Peyton Jones $50,000 (1)
Salary Remaining : $16,262
Trevor Moore $50,000 (1)
Salary Remaining : $16,262
Marc Michaelis $50,000 (1)
Salary Remaining : $16,262
Victor Mete $50,000 (1)
Salary Remaining : $16,262
Zachary Senyshyn $50,000 (2)
Salary Remaining : $16,262
Maxime Comtois $50,000 (2)
Salary Remaining : $16,262
Maxime Lagace $50,000 (2)
Salary Remaining : $16,262
Total Farm Players31
Salary Commitment
Year 2 : $3,249,000
Year 3 : $899,000
Year 4 : $327,500
Year 5 : $230,000
Salary Average Commitment
Year 2 : $2,039,000
Year 3 : $734,000
Year 4 : $290,000
Year 5 : $210,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5,880 - 98.01%
Level 2: 5000 - $60 - 4,856 - 97.11%
Level 3: 2000 - $35 - 1,932 - 96.61%
Level 4: 4000 - $25 - 3,926 - 98.14%
Luxury : 1000 - $200 - 970 - 97.04%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.26%
Farm Level 2: 1000 - $15 - 937 - 93.66%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,564 - 97.58%
Average Income per Game$1,425,105
Year to Date Revenue$39,902,951
Farm
Home Games Left12
Average Attendance - %2,802 - 93.39%
Average Income per Game$83,295
Year to Date Revenue$2,332,261

Expense

Pro Players Total Salaries$62,225,000
Farm Players Total Salaries$1,612,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,624,884
Farm Year To Date Expenses$1,777,810
Pro Salary Cap To Date$43,170,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,101,265
Farm Estimated Season Revenue$999,540
Pro Remaining Season Days60
Pro Expenses Per Days$315,955
Pro Estimated Expenses$18,957,300
Farm Remaining Season Days67
Farm Expenses Per Days$10,981
Farm Estimated Expenses$735,727
Estimated Season Expenses$19,693,027
Estimated Season Salary Cap$61,932,159
Estimate Under Maximum Salary Cap of $97,941,907$36,009,748
Estimate Over Minimum Salary Cap of $35,000,000 $26,932,159
Current Bank Account$34,941,907
Projected Bank Account$33,349,685

Pro Players Salaries

Alex Pietrangelo $8,250,000 (3)
-Salary Remaining : $2,487,437
Tyler Johnson $6,000,000 (3)
-Salary Remaining : $1,809,045
Adam Henrique $5,000,000 (2)
-Salary Remaining : $1,507,538
Carey Price $5,000,000 (3)
-Salary Remaining : $1,507,538
David Perron $4,500,000 (1)
-Salary Remaining : $1,356,784
Nathan MacKinnon $4,250,000 (2)
-Salary Remaining : $1,281,407
Filip Forsberg $4,000,000 (1)
-Salary Remaining : $1,206,030
Seth Jones $3,500,000 (2)
-Salary Remaining : $1,055,276
Cody Ceci $2,300,000 (1)
-Salary Remaining : $693,467
Matt Martin $2,250,000 (2)
-Salary Remaining : $678,392
Devin Setoguchi $2,000,000 (2)
-Salary Remaining : $603,015
Thomas McCollum $2,000,000 (2)
-Salary Remaining : $603,015
Jacob Slavin $1,750,000 (1)
-Salary Remaining : $527,638
Nikolaj Ehlers $1,750,000 (2)
-Salary Remaining : $527,638
Drew Shore $1,700,000 (1)
-Salary Remaining : $512,563
Devin Shore $1,600,000 (1)
-Salary Remaining : $482,412
Brandon Montour $1,400,000 (1)
-Salary Remaining : $422,111
Samuel Morin $1,250,000 (3)
-Salary Remaining : $376,884
Nick Schmaltz $1,100,000 (3)
-Salary Remaining : $331,658
Martin Marincin $950,000 (1)
-Salary Remaining : $286,432
Patrick Kaleta $850,000 (1)
-Salary Remaining : $256,281
Linus Omark $825,000 (1)
-Salary Remaining : $248,744
Total Pro Players22
Salary Commitment
Year 2 : $62,225,000
Year 3 : $45,400,000
Year 4 : $23,300,000
Year 5 : $0
Salary Average Commitment
Year 2 : $50,125,000
Year 3 : $38,250,000
Year 4 : $20,750,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $62,225,000
Year 3 : $42,350,000
Year 4 : $21,600,000
Year 5 : $0

Farm Players Salaries

Travis Sanheim $99,500 (3)
Salary Remaining : $32,362
T.J. Tynan $95,000 (1)
Salary Remaining : $30,898
Collin Miller $92,500 (1)
Salary Remaining : $30,085
Dominik Simon $90,000 (2)
Salary Remaining : $29,272
Dylan Blujus $90,000 (1)
Salary Remaining : $29,272
Ethan Bear $90,000 (3)
Salary Remaining : $29,272
Christian Dvorak $80,000 (1)
Salary Remaining : $26,019
Rourke Chartier $80,000 (1)
Salary Remaining : $26,019
Matt Roy $80,000 (2)
Salary Remaining : $26,019
Magnus Hellberg $75,000 (2)
Salary Remaining : $24,393
Adam Clendening $70,000 (1)
Salary Remaining : $22,767
Dylan Sikura $60,000 (1)
Salary Remaining : $19,515
Anthony Richard $60,000 (3)
Salary Remaining : $19,515
Artturi Lehkonen $50,000 (2)
Salary Remaining : $16,262
Emil Bemstrom $50,000 (2)
Salary Remaining : $16,262
Emil Larmi $50,000 (1)
Salary Remaining : $16,262
Jordan Kyrou $50,000 (1)
Salary Remaining : $16,262
Pierre-Luc Dubois $50,000 (1)
Salary Remaining : $16,262
Jean-Sebastien Dea $50,000 (1)
Salary Remaining : $16,262
Joachim Blichfeld $50,000 (1)
Salary Remaining : $16,262
Frederic Allard $50,000 (1)
Salary Remaining : $16,262
Trent Frederic $50,000 (1)
Salary Remaining : $16,262
Jake Oettinger $50,000 (2)
Salary Remaining : $16,262
Pierre Engvall $50,000 (2)
Salary Remaining : $16,262
Total Farm Players24
Salary Commitment
Year 2 : $1,612,000
Year 3 : $752,500
Year 4 : $400,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,467,000
Year 3 : $694,500
Year 4 : $249,500
Year 5 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,762 - 96.03%
Level 2: 5000 - $60 - 4,796 - 95.92%
Level 3: 2000 - $35 - 1,948 - 97.38%
Level 4: 4000 - $25 - 3,828 - 95.70%
Luxury : 1000 - $200 - 952 - 95.19%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,355 - 67.73%
Farm Level 2: 1000 - $20 - 602 - 60.22%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,285 - 96.03%
Average Income per Game$1,400,874
Year to Date Revenue$40,625,360
Farm
Home Games Left12
Average Attendance - %1,957 - 65.23%
Average Income per Game$69,540
Year to Date Revenue$1,947,120

Expense

Pro Players Total Salaries$61,520,000
Farm Players Total Salaries$1,669,000
Coaches Total Salaries$1,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,216,073
Farm Year To Date Expenses$1,285,463
Pro Salary Cap To Date$42,561,519
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,409,619
Farm Estimated Season Revenue$834,480
Pro Remaining Season Days60
Pro Expenses Per Days$312,915
Pro Estimated Expenses$18,774,900
Farm Remaining Season Days67
Farm Expenses Per Days$9,558
Farm Estimated Expenses$640,386
Estimated Season Expenses$19,415,286
Estimated Season Salary Cap$61,110,279
Estimate Under Maximum Salary Cap of $81,956,442$20,846,163
Estimate Over Minimum Salary Cap of $35,000,000 $26,110,279
Current Bank Account$18,956,442
Projected Bank Account$15,785,255

Pro Players Salaries

Wojtek Wolski $6,000,000 (1)
-Salary Remaining : $1,809,045
Jason Demers $6,000,000 (1)
-Salary Remaining : $1,809,045
Zack Kassian $5,750,000 (2)
-Salary Remaining : $1,733,668
Kevin Poulin $5,500,000 (2)
-Salary Remaining : $1,658,291
Jonathan Toews $5,500,000 (1)
-Salary Remaining : $1,658,291
Brendan Smith $4,000,000 (1)
-Salary Remaining : $1,206,030
Gabriel Landeskog $4,000,000 (2)
-Salary Remaining : $1,206,030
Victor Oreskovich $3,800,000 (1)
-Salary Remaining : $1,145,729
Torey Krug $3,500,000 (2)
-Salary Remaining : $1,055,276
David Booth $3,000,000 (1)
-Salary Remaining : $904,523
Kevin Hayes $3,000,000 (2)
-Salary Remaining : $904,523
Madison Bowey $2,000,000 (2)
-Salary Remaining : $603,015
Mikael Backlund $1,200,000 (1)
-Salary Remaining : $361,809
Casey Cizikas $1,200,000 (3)
-Salary Remaining : $361,809
Matt Read $1,100,000 (1)
-Salary Remaining : $331,658
Taylor Beck $1,100,000 (2)
-Salary Remaining : $331,658
Josh Manson $1,000,000 (2)
-Salary Remaining : $301,508
Keith Kinkaid $1,000,000 (1)
-Salary Remaining : $301,508
Alex Petrovic $995,000 (1)
-Salary Remaining : $300,000
Adam Pelech $975,000 (2)
-Salary Remaining : $293,970
Andreas Athanasiou $900,000 (2)
-Salary Remaining : $271,357
Total Pro Players21
Salary Commitment
Year 2 : $61,520,000
Year 3 : $31,425,000
Year 4 : $1,500,000
Year 5 : $0
Salary Average Commitment
Year 2 : $38,920,000
Year 3 : $16,525,000
Year 4 : $1,200,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $61,520,000
Year 3 : $28,925,000
Year 4 : $1,200,000
Year 5 : $0

Farm Players Salaries

Corey Tropp $99,500 (1)
Salary Remaining : $32,362
Radek Faksa $99,500 (2)
Salary Remaining : $32,362
Louis Domingue $95,000 (1)
Salary Remaining : $30,898
Carter Ashton $90,000 (1)
Salary Remaining : $29,272
John Quenneville $75,000 (2)
Salary Remaining : $24,393
Noah Juulsen $75,000 (3)
Salary Remaining : $24,393
Daniel Altshuller $70,000 (1)
Salary Remaining : $22,767
Phillip Danault $65,000 (2)
Salary Remaining : $21,141
Austen Brassard $60,000 (2)
Salary Remaining : $19,515
Ben Betker $60,000 (1)
Salary Remaining : $19,515
Petr Kvaca $50,000 (1)
Salary Remaining : $16,262
Connor Clifton $50,000 (2)
Salary Remaining : $16,262
Daniel Audette $50,000 (2)
Salary Remaining : $16,262
Ben Meyers $50,000 (2)
Salary Remaining : $16,262
Fredrik Claesson $50,000 (2)
Salary Remaining : $16,262
John Hayden $50,000 (2)
Salary Remaining : $16,262
Niko Mikkola $50,000 (1)
Salary Remaining : $16,262
Kevin Roy $50,000 (1)
Salary Remaining : $16,262
Oskar Lindblom $50,000 (1)
Salary Remaining : $16,262
Brayden Pachal $50,000 (1)
Salary Remaining : $16,262
Kole Lind $50,000 (2)
Salary Remaining : $16,262
Alexander Nylander $50,000 (1)
Salary Remaining : $16,262
Artem Zub $50,000 (1)
Salary Remaining : $16,262
Tanner Jeannot $50,000 (1)
Salary Remaining : $16,262
Beck Malenstyn $50,000 (1)
Salary Remaining : $16,262
Carson Meyer $50,000 (2)
Salary Remaining : $16,262
Nicolas Roy $40,000 (1)
Salary Remaining : $13,010
Anton Blidh $40,000 (1)
Salary Remaining : $13,010
Total Farm Players28
Salary Commitment
Year 2 : $1,669,000
Year 3 : $730,000
Year 4 : $90,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,499,000
Year 3 : $674,500
Year 4 : $75,000
Year 5 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,840 - 97.34%
Level 2: 5000 - $60 - 4,853 - 97.06%
Level 3: 2000 - $35 - 1,958 - 97.92%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $200 - 963 - 96.29%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.80%
Farm Level 2: 1000 - $15 - 916 - 91.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,447 - 96.93%
Average Income per Game$1,416,960
Year to Date Revenue$39,674,874
Farm
Home Games Left12
Average Attendance - %2,792 - 93.06%
Average Income per Game$83,370
Year to Date Revenue$2,334,352

Expense

Pro Players Total Salaries$62,725,000
Farm Players Total Salaries$2,765,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,193,567
Farm Year To Date Expenses$2,058,101
Pro Salary Cap To Date$42,513,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,003,517
Farm Estimated Season Revenue$1,000,437
Pro Remaining Season Days60
Pro Expenses Per Days$325,251
Pro Estimated Expenses$19,515,060
Farm Remaining Season Days67
Farm Expenses Per Days$15,850
Farm Estimated Expenses$1,061,950
Estimated Season Expenses$20,577,010
Estimated Season Salary Cap$61,426,013
Estimate Under Maximum Salary Cap of $64,556,458$3,130,445
Estimate Over Minimum Salary Cap of $35,000,000 $26,426,013
Current Bank Account$1,556,458
Projected Bank Account-$1,016,598

Pro Players Salaries

Kevin Shattenkirk $7,250,000 (1)
-Salary Remaining : $2,185,930
Chris Kreider $6,500,000 (4)
-Salary Remaining : $1,959,799
Robin Lehner $5,750,000 (4)
-Salary Remaining : $1,733,668
Cam Fowler $4,250,000 (1)
-Salary Remaining : $1,281,407
Jean-Gabriel Pageau $4,000,000 (4)
-Salary Remaining : $1,206,030
Greg Stewart $3,500,000 (2)
-Salary Remaining : $1,055,276
Bobby Ryan $3,500,000 (4)
-Salary Remaining : $1,055,276
Mika Zibanejad $3,500,000 (3)
-Salary Remaining : $1,055,276
Ian White $3,000,000 (2)
-Salary Remaining : $904,523
Steve Downie $3,000,000 (3)
-Salary Remaining : $904,523
Ryan Kesler $2,750,000 (2)
-Salary Remaining : $829,146
Mark Stuart $2,500,000 (1)
-Salary Remaining : $753,769
Scott Hartnell $2,500,000 (1)
-Salary Remaining : $753,769
Allen York $2,000,000 (1)
-Salary Remaining : $603,015
Brian Dumoulin $2,000,000 (2)
-Salary Remaining : $603,015
Jordan Szwarz $1,500,000 (1)
-Salary Remaining : $452,261
Philip Larsen $1,250,000 (1)
-Salary Remaining : $376,884
Brandon Bollig $1,250,000 (2)
-Salary Remaining : $376,884
Mattias Tedenby $975,000 (1)
-Salary Remaining : $293,970
Danton Heinen $950,000 (2)
-Salary Remaining : $286,432
Corban Knight $800,000 (1)
-Salary Remaining : $241,206
Total Pro Players21
Salary Commitment
Year 2 : $62,725,000
Year 3 : $39,250,000
Year 4 : $26,750,000
Year 5 : $19,250,000
Salary Average Commitment
Year 2 : $51,975,000
Year 3 : $33,200,000
Year 4 : $23,000,000
Year 5 : $19,750,000
Salary Cap with 1 Way Contract
Year 2 : $62,725,000
Year 3 : $39,700,000
Year 4 : $26,250,000
Year 5 : $19,750,000

Farm Players Salaries

Adam Fox $500,000 (1)
Salary Remaining : $162,621
Peter Holland (Out of Payroll) $97,500 (1)
Salary Remaining : $31,711
Brandon Pirri $97,500 (1)
Salary Remaining : $31,711
Corey Trivino $97,500 (1)
Salary Remaining : $31,711
Adrian Kempe $95,000 (2)
Salary Remaining : $30,898
Igor Shesterkin $95,000 (2)
Salary Remaining : $30,898
Dean Kukan $90,000 (2)
Salary Remaining : $29,272
Viktor Loov $90,000 (2)
Salary Remaining : $29,272
Andrey Pedan $85,000 (2)
Salary Remaining : $27,646
Jiri Sekac $85,000 (1)
Salary Remaining : $27,646
Scott Wilson $82,500 (1)
Salary Remaining : $26,833
Dalton Smith $80,000 (1)
Salary Remaining : $26,019
Dylan DeMelo $80,000 (2)
Salary Remaining : $26,019
Dominic Turgeon $70,000 (1)
Salary Remaining : $22,767
Jack Glover $65,000 (2)
Salary Remaining : $21,141
Daniel Sprong $65,000 (2)
Salary Remaining : $21,141
Branden Troock $65,000 (2)
Salary Remaining : $21,141
Andrei Mironov $65,000 (2)
Salary Remaining : $21,141
Guillaume Brisebois $65,000 (2)
Salary Remaining : $21,141
Mason Appleton $65,000 (2)
Salary Remaining : $21,141
Jakub Vrana $65,000 (2)
Salary Remaining : $21,141
Ryan Collins $65,000 (2)
Salary Remaining : $21,141
Sergey Tolchinsky $65,000 (2)
Salary Remaining : $21,141
Ty Rattie $65,000 (2)
Salary Remaining : $21,141
Tyler Lewington $65,000 (2)
Salary Remaining : $21,141
Eamon McAdam $55,000 (1)
Salary Remaining : $17,888
Reese Johnson $50,000 (2)
Salary Remaining : $16,262
MacKenzie Entwistle $50,000 (2)
Salary Remaining : $16,262
Karson Kuhlman $50,000 (1)
Salary Remaining : $16,262
Kole Sherwood $50,000 (1)
Salary Remaining : $16,262
Luke Kunin $50,000 (1)
Salary Remaining : $16,262
Mikhail Maltsev $50,000 (1)
Salary Remaining : $16,262
Connor Ingram $50,000 (1)
Salary Remaining : $16,262
Total Farm Players33
Salary Commitment
Year 2 : $2,765,000
Year 3 : $1,485,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $2,590,000
Year 3 : $1,225,000
Year 4 : $0
Year 5 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $100 - 5,727 - 95.45%
Level 2: 5000 - $60 - 4,844 - 96.89%
Level 3: 2000 - $35 - 1,933 - 96.65%
Level 4: 4000 - $25 - 3,839 - 95.99%
Luxury : 1000 - $200 - 961 - 96.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,846 - 92.31%
Farm Level 2: 1000 - $15 - 933 - 93.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,304 - 96.13%
Average Income per Game$1,401,990
Year to Date Revenue$39,255,727
Farm
Home Games Left12
Average Attendance - %2,779 - 92.62%
Average Income per Game$82,533
Year to Date Revenue$2,310,925

Expense

Pro Players Total Salaries$58,400,000
Farm Players Total Salaries$3,185,000
Coaches Total Salaries$2,325,000
Luxury Taxe Total$724,128
Special Salary Cap Value$0
Pro Year To Date Expenses$44,299,240
Farm Year To Date Expenses$1,785,330
Pro Salary Cap To Date$42,897,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,823,883
Farm Estimated Season Revenue$990,396
Pro Remaining Season Days60
Pro Expenses Per Days$303,518
Pro Estimated Expenses$18,211,080
Farm Remaining Season Days67
Farm Expenses Per Days$17,039
Farm Estimated Expenses$1,141,613
Estimated Season Expenses$19,352,693
Estimated Season Salary Cap$60,505,241
Estimate Under Maximum Salary Cap of $65,794,570$5,289,329
Estimate Over Minimum Salary Cap of $35,000,000 $25,505,241
Current Bank Account$2,794,570
Projected Bank Account$1,256,156

Pro Players Salaries

Oliver Ekman-Larsson $6,800,000 (1)
-Salary Remaining : $2,050,251
J.T. Miller $6,250,000 (4)
-Salary Remaining : $1,884,422
Derick Brassard $6,000,000 (3)
-Salary Remaining : $1,809,045
Hampus Lindholm $5,750,000 (2)
-Salary Remaining : $1,733,668
Tyler Myers $5,000,000 (3)
-Salary Remaining : $1,507,538
Gilbert Brule $4,000,000 (3)
-Salary Remaining : $1,206,030
Brandon Gormley $3,000,000 (1)
-Salary Remaining : $904,523
Alexandar Georgiev $3,000,000 (4)
-Salary Remaining : $904,523
Sam Gagner $2,500,000 (1)
-Salary Remaining : $753,769
Chris Mcallister $2,000,000 (2)
-Salary Remaining : $603,015
Chris Tierney $2,000,000 (4)
-Salary Remaining : $603,015
Dave Bolland $1,900,000 (1)
-Salary Remaining : $572,864
Loui Eriksson $1,750,000 (2)
-Salary Remaining : $527,638
Matt Hackett $1,700,000 (1)
-Salary Remaining : $512,563
Jeremy Morin $1,500,000 (1)
-Salary Remaining : $452,261
Brandon Burlon $1,000,000 (2)
-Salary Remaining : $301,508
Maxim Talbot $1,000,000 (1)
-Salary Remaining : $301,508
Ryan Parent $1,000,000 (1)
-Salary Remaining : $301,508
Tyler Kennedy $1,000,000 (1)
-Salary Remaining : $301,508
Josh Bailey $750,000 (1)
-Salary Remaining : $226,131
Jack Rathbone $500,000 (2)
-Salary Remaining : $150,754
Total Pro Players21
Salary Commitment
Year 2 : $58,400,000
Year 3 : $38,750,000
Year 4 : $28,000,000
Year 5 : $18,000,000
Salary Average Commitment
Year 2 : $45,800,000
Year 3 : $31,750,000
Year 4 : $26,250,000
Year 5 : $11,250,000
Salary Cap with 1 Way Contract
Year 2 : $58,400,000
Year 3 : $37,250,000
Year 4 : $26,250,000
Year 5 : $11,250,000

Farm Players Salaries

Vince Hinostroza $995,000 (4)
Salary Remaining : $323,617
Jonas Brodin $100,000 (1)
Salary Remaining : $32,524
Teemu Hartikainen $95,000 (1)
Salary Remaining : $30,898
Daniel Zaar $95,000 (1)
Salary Remaining : $30,898
Denis Gurianov $95,000 (4)
Salary Remaining : $30,898
Nicolas Petan $90,000 (3)
Salary Remaining : $29,272
Andrej Nestrasil $90,000 (1)
Salary Remaining : $29,272
Teemu Pulkkinen $90,000 (1)
Salary Remaining : $29,272
Curtis Lazar $90,000 (2)
Salary Remaining : $29,272
Juuso Riikola $90,000 (2)
Salary Remaining : $29,272
Oliver Kylington $80,000 (2)
Salary Remaining : $26,019
Casey DeSmith $80,000 (2)
Salary Remaining : $26,019
Thatcher Demko $80,000 (4)
Salary Remaining : $26,019
William Lagesson $70,000 (3)
Salary Remaining : $22,767
Anton Zlobin $60,000 (1)
Salary Remaining : $19,515
Anton Karlsson $60,000 (4)
Salary Remaining : $19,515
Juho Lammikko $60,000 (3)
Salary Remaining : $19,515
Michael Joly $60,000 (4)
Salary Remaining : $19,515
Phil Di Giuseppe $60,000 (2)
Salary Remaining : $19,515
Tyler Graovac $60,000 (1)
Salary Remaining : $19,515
Marek Langhamer $60,000 (1)
Salary Remaining : $19,515
Daniil Miromanov $50,000 (2)
Salary Remaining : $16,262
Michael Dipietro $50,000 (2)
Salary Remaining : $16,262
Gustav Lindstrom $50,000 (2)
Salary Remaining : $16,262
Brandon Biro $50,000 (2)
Salary Remaining : $16,262
Jaret Anderson-Dolan $50,000 (2)
Salary Remaining : $16,262
Dan Renouf $50,000 (1)
Salary Remaining : $16,262
Lane Pederson $50,000 (2)
Salary Remaining : $16,262
William Lockwood $50,000 (1)
Salary Remaining : $16,262
Chandler Stephenson $50,000 (1)
Salary Remaining : $16,262
Rasmus Asplund $50,000 (1)
Salary Remaining : $16,262
Dmitry Sokolov $50,000 (1)
Salary Remaining : $16,262
Mackenzie MacEachern $40,000 (1)
Salary Remaining : $13,010
Adam Ollas-Mattsson $35,000 (1)
Salary Remaining : $11,383
Total Farm Players34
Salary Commitment
Year 2 : $3,185,000
Year 3 : $1,494,500
Year 4 : $880,000
Year 5 : $740,000
Salary Average Commitment
Year 2 : $3,080,000
Year 3 : $1,269,500
Year 4 : $569,500
Year 5 : $394,500

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,829 - 97.16%
Level 2: 5000 - $60 - 4,836 - 96.73%
Level 3: 2000 - $35 - 1,942 - 97.12%
Level 4: 4000 - $25 - 3,893 - 97.34%
Luxury : 1000 - $200 - 972 - 97.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,844 - 92.18%
Farm Level 2: 1000 - $15 - 933 - 93.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,474 - 97.08%
Average Income per Game$1,417,767
Year to Date Revenue$41,115,250
Farm
Home Games Left12
Average Attendance - %2,776 - 92.55%
Average Income per Game$82,444
Year to Date Revenue$2,308,435

Expense

Pro Players Total Salaries$62,775,000
Farm Players Total Salaries$2,339,500
Coaches Total Salaries$1,450,000
Luxury Taxe Total$7,767,328
Special Salary Cap Value$0
Pro Year To Date Expenses$44,697,255
Farm Year To Date Expenses$1,950,293
Pro Salary Cap To Date$44,068,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,595,440
Farm Estimated Season Revenue$989,329
Pro Remaining Season Days60
Pro Expenses Per Days$319,975
Pro Estimated Expenses$19,198,500
Farm Remaining Season Days67
Farm Expenses Per Days$14,027
Farm Estimated Expenses$939,809
Estimated Season Expenses$20,138,309
Estimated Season Salary Cap$62,995,708
Estimate Under Maximum Salary Cap of $66,748,049$3,752,341
Estimate Over Minimum Salary Cap of $35,000,000 $27,995,708
Current Bank Account$3,748,049
Projected Bank Account$194,509

Pro Players Salaries

Patrick Kane $8,250,000 (1)
-Salary Remaining : $2,487,437
Taylor Hall $6,500,000 (2)
-Salary Remaining : $1,959,799
Nicklas Backstrom $6,300,000 (3)
-Salary Remaining : $1,899,497
Cory Schneider $5,000,000 (2)
-Salary Remaining : $1,507,538
Cody Hodgson $4,000,000 (3)
-Salary Remaining : $1,206,030
PK Subban $4,000,000 (2)
-Salary Remaining : $1,206,030
Nikita Zaitsev $3,000,000 (3)
-Salary Remaining : $904,523
Ben Hutton $2,500,000 (1)
-Salary Remaining : $753,769
Blake Pietila $2,500,000 (4)
-Salary Remaining : $753,769
Mike Green $2,450,000 (3)
-Salary Remaining : $738,693
Alexei Marchenko $2,250,000 (2)
-Salary Remaining : $678,392
Jeff Skinner $2,000,000 (2)
-Salary Remaining : $603,015
Chet Pickard $1,700,000 (3)
-Salary Remaining : $512,563
Eric Wellwood $1,500,000 (2)
-Salary Remaining : $452,261
Brian Ferlin $1,500,000 (3)
-Salary Remaining : $452,261
Sergey Kalinin $1,500,000 (3)
-Salary Remaining : $452,261
Joe Colborne $1,200,000 (1)
-Salary Remaining : $361,809
Jared Spurgeon $1,000,000 (3)
-Salary Remaining : $301,508
Dmitrij Jaskin $1,000,000 (3)
-Salary Remaining : $301,508
Michael Raffl $1,000,000 (1)
-Salary Remaining : $301,508
Brad Richardson $1,000,000 (2)
-Salary Remaining : $301,508
Nail Yakupov $1,000,000 (1)
-Salary Remaining : $301,508
Max Friberg $900,000 (3)
-Salary Remaining : $271,357
Kevin Porter $725,000 (1)
-Salary Remaining : $218,593
Total Pro Players24
Salary Commitment
Year 2 : $62,775,000
Year 3 : $50,450,000
Year 4 : $27,300,000
Year 5 : $3,600,000
Salary Average Commitment
Year 2 : $50,125,000
Year 3 : $37,100,000
Year 4 : $22,600,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $62,775,000
Year 3 : $48,100,000
Year 4 : $25,850,000
Year 5 : $2,500,000

Farm Players Salaries

Austin Czarnik $99,500 (1)
Salary Remaining : $32,362
A.J. Jenks $92,500 (1)
Salary Remaining : $30,085
Joey Laleggia $90,000 (1)
Salary Remaining : $29,272
Joshua Leivo $90,000 (2)
Salary Remaining : $29,272
Kerby Rychel $90,000 (1)
Salary Remaining : $29,272
Sam Carrick $80,000 (3)
Salary Remaining : $26,019
Jamie McGinn $75,000 (1)
Salary Remaining : $24,393
Jake Allen $75,000 (3)
Salary Remaining : $24,393
Nicolas Aube-Kubel $75,000 (1)
Salary Remaining : $24,393
Mike Hoffman $65,000 (1)
Salary Remaining : $21,141
Mikko Vainonen $65,000 (3)
Salary Remaining : $21,141
Tommy Vannelli $60,000 (2)
Salary Remaining : $19,515
Brett Bulmer $60,000 (1)
Salary Remaining : $19,515
Angelo Esposito $55,000 (1)
Salary Remaining : $17,888
Zack Hayes $50,000 (2)
Salary Remaining : $16,262
Austin Wuthrich $50,000 (2)
Salary Remaining : $16,262
Derek Forbort $50,000 (1)
Salary Remaining : $16,262
Emil Johansson $50,000 (2)
Salary Remaining : $16,262
Gianluca Curcuruto $50,000 (2)
Salary Remaining : $16,262
Kirill Maksimov $50,000 (2)
Salary Remaining : $16,262
Arvid Henrikson $50,000 (1)
Salary Remaining : $16,262
Jakob Stenqvist $50,000 (1)
Salary Remaining : $16,262
Nicholas Caamano $50,000 (1)
Salary Remaining : $16,262
David Farrance $50,000 (2)
Salary Remaining : $16,262
Cole Smith $50,000 (2)
Salary Remaining : $16,262
Sami Aittokallio $50,000 (1)
Salary Remaining : $16,262
Jacob Bryson $50,000 (2)
Salary Remaining : $16,262
Mario Ferraro $50,000 (2)
Salary Remaining : $16,262
Michael Prapavessis $50,000 (1)
Salary Remaining : $16,262
Logan O'Connor $50,000 (1)
Salary Remaining : $16,262
Zach Stepan $50,000 (2)
Salary Remaining : $16,262
Will Reilly $50,000 (2)
Salary Remaining : $16,262
Warren Foegele $50,000 (1)
Salary Remaining : $16,262
Kristians Rubins $50,000 (2)
Salary Remaining : $16,262
Vincent Dunn $50,000 (3)
Salary Remaining : $16,262
Isaac Ratcliffe $50,000 (2)
Salary Remaining : $16,262
Jesper Pettersson $45,000 (2)
Salary Remaining : $14,636
Mackenze Stewart $45,000 (2)
Salary Remaining : $14,636
Nikolay Prokhorkin $27,500 (2)
Salary Remaining : $8,944
Colby Cave $25,000 (2)
Salary Remaining : $8,131
Ryan Graves $25,000 (2)
Salary Remaining : $8,131
Total Farm Players41
Salary Commitment
Year 2 : $2,339,500
Year 3 : $1,242,500
Year 4 : $270,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,822,500
Year 3 : $1,077,500
Year 4 : $270,000
Year 5 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,854 - 97.57%
Level 2: 5000 - $60 - 4,884 - 97.68%
Level 3: 2000 - $35 - 1,932 - 96.62%
Level 4: 4000 - $25 - 3,887 - 97.18%
Luxury : 1000 - $200 - 980 - 98.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.64%
Farm Level 2: 1000 - $15 - 949 - 94.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,538 - 97.43%
Average Income per Game$1,425,288
Year to Date Revenue$39,908,059
Farm
Home Games Left12
Average Attendance - %2,841 - 94.71%
Average Income per Game$84,502
Year to Date Revenue$2,366,051

Expense

Pro Players Total Salaries$58,700,000
Farm Players Total Salaries$1,919,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,544,534
Farm Year To Date Expenses$1,747,385
Pro Salary Cap To Date$40,063,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,103,454
Farm Estimated Season Revenue$1,014,022
Pro Remaining Season Days60
Pro Expenses Per Days$305,025
Pro Estimated Expenses$18,301,500
Farm Remaining Season Days67
Farm Expenses Per Days$12,956
Farm Estimated Expenses$868,052
Estimated Season Expenses$19,169,552
Estimated Season Salary Cap$57,761,654
Estimate Under Maximum Salary Cap of $78,749,547$20,987,893
Estimate Over Minimum Salary Cap of $35,000,000 $22,761,654
Current Bank Account$15,749,547
Projected Bank Account$14,697,471

Pro Players Salaries

Tyler Ennis $6,000,000 (1)
-Salary Remaining : $1,809,045
Nazem Kadri $5,500,000 (1)
-Salary Remaining : $1,658,291
Marian Gaborik $5,000,000 (1)
-Salary Remaining : $1,507,538
Kristopher Letang $4,500,000 (4)
-Salary Remaining : $1,356,784
Michael Del Zotto $4,250,000 (3)
-Salary Remaining : $1,281,407
Anton Stralman $4,000,000 (2)
-Salary Remaining : $1,206,030
Maxime Daigneault $3,500,000 (1)
-Salary Remaining : $1,055,276
Aleksander Barkov $3,000,000 (2)
-Salary Remaining : $904,523
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $904,523
Jonathan Huberdeau $3,000,000 (2)
-Salary Remaining : $904,523
Brandon Carlo $2,750,000 (3)
-Salary Remaining : $829,146
Thomas Hickey $2,500,000 (2)
-Salary Remaining : $753,769
Jason Pominville $2,500,000 (1)
-Salary Remaining : $753,769
Matt Donovan $2,300,000 (1)
-Salary Remaining : $693,467
Brayden Point $1,750,000 (3)
-Salary Remaining : $527,638
Anton Lander $1,200,000 (2)
-Salary Remaining : $361,809
Tyler Weiman $1,000,000 (1)
-Salary Remaining : $301,508
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $301,508
Logan Shaw $1,000,000 (2)
-Salary Remaining : $301,508
Sven Baertschi $950,000 (1)
-Salary Remaining : $286,432
Total Pro Players20
Salary Commitment
Year 2 : $58,700,000
Year 3 : $31,150,000
Year 4 : $15,750,000
Year 5 : $3,000,000
Salary Average Commitment
Year 2 : $43,100,000
Year 3 : $21,450,000
Year 4 : $11,750,000
Year 5 : $4,500,000
Salary Cap with 1 Way Contract
Year 2 : $58,700,000
Year 3 : $27,950,000
Year 4 : $13,250,000
Year 5 : $4,500,000

Farm Players Salaries

Damon Severson $250,000 (1)
Salary Remaining : $81,311
Ondrej Kase $99,500 (2)
Salary Remaining : $32,362
Miikka Salomaki $99,500 (1)
Salary Remaining : $32,362
Calvin Pickard $95,000 (1)
Salary Remaining : $30,898
Juuse Saros $90,000 (1)
Salary Remaining : $29,272
Valeri Nichushkin $90,000 (1)
Salary Remaining : $29,272
Darren Dietz $90,000 (1)
Salary Remaining : $29,272
Dalton Thrower $85,000 (1)
Salary Remaining : $27,646
Ilya Lyubushkin $85,000 (2)
Salary Remaining : $27,646
Joonas Donskoi $80,000 (1)
Salary Remaining : $26,019
Reid Boucher $75,000 (1)
Salary Remaining : $24,393
Brett Seney $70,000 (3)
Salary Remaining : $22,767
Christian Wolanin $70,000 (2)
Salary Remaining : $22,767
Conor Garland $70,000 (3)
Salary Remaining : $22,767
Alan Quine $70,000 (1)
Salary Remaining : $22,767
Jonny Brodzinski $50,000 (1)
Salary Remaining : $16,262
Wyatt Kalynuk $50,000 (2)
Salary Remaining : $16,262
Robbie Russo $50,000 (1)
Salary Remaining : $16,262
Eeli Tolvanen $50,000 (2)
Salary Remaining : $16,262
Jake Bean $50,000 (1)
Salary Remaining : $16,262
Cristiano Digiacinto $50,000 (1)
Salary Remaining : $16,262
Mason Marchment $50,000 (1)
Salary Remaining : $16,262
Brett Howden $50,000 (1)
Salary Remaining : $16,262
Vincent Desharnais $50,000 (1)
Salary Remaining : $16,262
Maxime Macenauer $50,000 (1)
Salary Remaining : $16,262
Total Farm Players25
Salary Commitment
Year 2 : $1,919,000
Year 3 : $565,000
Year 4 : $180,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,659,500
Year 3 : $420,000
Year 4 : $140,000
Year 5 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,771 - 96.19%
Level 2: 5000 - $60 - 4,768 - 95.36%
Level 3: 2000 - $35 - 1,919 - 95.95%
Level 4: 4000 - $25 - 3,910 - 97.76%
Luxury : 1000 - $200 - 968 - 96.80%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.71%
Farm Level 2: 1000 - $15 - 929 - 92.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,336 - 96.31%
Average Income per Game$1,404,961
Year to Date Revenue$40,743,857
Farm
Home Games Left12
Average Attendance - %2,803 - 93.43%
Average Income per Game$83,506
Year to Date Revenue$2,338,174

Expense

Pro Players Total Salaries$54,060,000
Farm Players Total Salaries$2,167,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,100,887
Farm Year To Date Expenses$1,981,876
Pro Salary Cap To Date$37,703,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,454,566
Farm Estimated Season Revenue$1,002,075
Pro Remaining Season Days60
Pro Expenses Per Days$281,709
Pro Estimated Expenses$16,902,540
Farm Remaining Season Days67
Farm Expenses Per Days$14,405
Farm Estimated Expenses$965,135
Estimated Season Expenses$17,867,675
Estimated Season Salary Cap$54,003,291
Estimate Under Maximum Salary Cap of $99,761,049$45,757,758
Estimate Over Minimum Salary Cap of $35,000,000 $19,003,291
Current Bank Account$36,761,049
Projected Bank Account$35,350,015

Pro Players Salaries

Erik Johnson $5,500,000 (1)
-Salary Remaining : $1,658,291
Eric Staal $5,000,000 (3)
-Salary Remaining : $1,507,538
Brad Marchand $4,000,000 (1)
-Salary Remaining : $1,206,030
Henrik Lundqvist $4,000,000 (2)
-Salary Remaining : $1,206,030
Sami Vatanen $3,500,000 (2)
-Salary Remaining : $1,055,276
Patrik Berglund $3,500,000 (1)
-Salary Remaining : $1,055,276
Colin Wilson $3,000,000 (2)
-Salary Remaining : $904,523
David Ullstrom $2,100,000 (1)
-Salary Remaining : $633,166
Esa Lindell $2,000,000 (4)
-Salary Remaining : $603,015
Bryan Rust $2,000,000 (2)
-Salary Remaining : $603,015
Jimmy Hayes $2,000,000 (2)
-Salary Remaining : $603,015
Tanner Pearson $2,000,000 (4)
-Salary Remaining : $603,015
Christopher Gibson $1,900,000 (2)
-Salary Remaining : $572,864
Kyle Palmieri $1,800,000 (1)
-Salary Remaining : $542,714
David Savard $1,800,000 (2)
-Salary Remaining : $542,714
Colby Robak $1,800,000 (2)
-Salary Remaining : $542,714
Christian Folin $1,500,000 (3)
-Salary Remaining : $452,261
Brendan Mikkelson $1,400,000 (1)
-Salary Remaining : $422,111
Anders Lee $1,400,000 (1)
-Salary Remaining : $422,111
Kevin Labanc $1,200,000 (3)
-Salary Remaining : $361,809
Vladimir Sobotka $985,000 (1)
-Salary Remaining : $296,985
Jake DeBrusk $975,000 (2)
-Salary Remaining : $293,970
Nathan Lieuwen $700,000 (1)
-Salary Remaining : $211,055
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 : $31,711
Matthew Nieto $95,000 (1)
Salary Remaining : $30,898
Victor Rask $95,000 (2)
Salary Remaining : $30,898
Rasmus Andersson $95,000 (2)
Salary Remaining : $30,898
Philip Varone $90,000 (1)
Salary Remaining : $29,272
Evgeny Svechnikov $90,000 (2)
Salary Remaining : $29,272
Ryan Spooner $85,000 (1)
Salary Remaining : $27,646
Mathieu Brodeur $85,000 (1)
Salary Remaining : $27,646
Barclay Goodrow $85,000 (1)
Salary Remaining : $27,646
Peter Cehlarik $80,000 (3)
Salary Remaining : $26,019
Frank Corrado $80,000 (3)
Salary Remaining : $26,019
Chris Brown $75,000 (1)
Salary Remaining : $24,393
John Gilmour $70,000 (2)
Salary Remaining : $22,767
Eric Karlsson $65,000 (3)
Salary Remaining : $21,141
Dominik Masin $60,000 (3)
Salary Remaining : $19,515
Christian Jaros $60,000 (3)
Salary Remaining : $19,515
Brandon Hickey $60,000 (2)
Salary Remaining : $19,515
Petteri Lindbohm $60,000 (1)
Salary Remaining : $19,515
Vitek Vanecek $60,000 (2)
Salary Remaining : $19,515
Ryan Donato $60,000 (1)
Salary Remaining : $19,515
Trevor Carrick $60,000 (1)
Salary Remaining : $19,515
Vladislav Kamenev $60,000 (1)
Salary Remaining : $19,515
Darren Raddysh $50,000 (2)
Salary Remaining : $16,262
Ivan Chekhovich $50,000 (2)
Salary Remaining : $16,262
Erik Brannstrom $50,000 (2)
Salary Remaining : $16,262
Taylor Raddysh $50,000 (2)
Salary Remaining : $16,262
Skyler Brind'Amour $50,000 (2)
Salary Remaining : $16,262
Jesper Bratt $50,000 (1)
Salary Remaining : $16,262
Nico Sturm $50,000 (1)
Salary Remaining : $16,262
Tage Thompson $50,000 (1)
Salary Remaining : $16,262
Radim Zohorna $50,000 (1)
Salary Remaining : $16,262
Collin Delia $50,000 (1)
Salary Remaining : $16,262
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 - 5,644 - 94.07%
Level 2: 5000 - $60 - 4,653 - 93.06%
Level 3: 2000 - $35 - 1,854 - 92.68%
Level 4: 4000 - $25 - 3,709 - 92.72%
Luxury : 1000 - $200 - 945 - 94.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.24%
Farm Level 2: 1000 - $20 - 595 - 59.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %16,804 - 93.36%
Average Income per Game$1,387,946
Year to Date Revenue$38,862,490
Farm
Home Games Left12
Average Attendance - %2,460 - 81.99%
Average Income per Game$81,021
Year to Date Revenue$2,268,583

Expense

Pro Players Total Salaries$59,475,000
Farm Players Total Salaries$2,737,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$7,078,506
Special Salary Cap Value$0
Pro Year To Date Expenses$45,671,468
Farm Year To Date Expenses$1,709,930
Pro Salary Cap To Date$43,925,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,655,353
Farm Estimated Season Revenue$972,250
Pro Remaining Season Days60
Pro Expenses Per Days$311,432
Pro Estimated Expenses$18,685,920
Farm Remaining Season Days67
Farm Expenses Per Days$15,714
Farm Estimated Expenses$1,052,838
Estimated Season Expenses$19,738,758
Estimated Season Salary Cap$61,857,358
Estimate Under Maximum Salary Cap of $68,038,098$6,180,740
Estimate Over Minimum Salary Cap of $35,000,000 $26,857,358
Current Bank Account$5,038,098
Projected Bank Account$2,926,943

Pro Players Salaries

Jakub Voracek $6,000,000 (1)
-Salary Remaining : $1,809,045
Jeff Carter $5,000,000 (2)
-Salary Remaining : $1,507,538
Steve Mason $4,000,000 (1)
-Salary Remaining : $1,206,030
Travis Zajac $4,000,000 (3)
-Salary Remaining : $1,206,030
Jordan Nolan $4,000,000 (2)
-Salary Remaining : $1,206,030
Max Pacioretty $3,750,000 (1)
-Salary Remaining : $1,130,653
Nathan Beaulieu $3,500,000 (3)
-Salary Remaining : $1,055,276
Marcus Kruger $3,500,000 (2)
-Salary Remaining : $1,055,276
Niclas Bergfors $3,500,000 (4)
-Salary Remaining : $1,055,276
Matt Smaby $3,000,000 (1)
-Salary Remaining : $904,523
Jonathan Ericsson $3,000,000 (1)
-Salary Remaining : $904,523
Jacob Trouba $3,000,000 (1)
-Salary Remaining : $904,523
Drew Miller $2,750,000 (1)
-Salary Remaining : $829,146
Ilya Sorokin $1,750,000 (2)
-Salary Remaining : $527,638
Brian Lashoff $1,750,000 (2)
-Salary Remaining : $527,638
Travis Konecny $1,500,000 (4)
-Salary Remaining : $452,261
Brock Nelson $1,500,000 (1)
-Salary Remaining : $452,261
Nick Ritchie $1,200,000 (1)
-Salary Remaining : $361,809
Tomas Kubalik $1,000,000 (1)
-Salary Remaining : $301,508
Calle Jarnkrok $975,000 (1)
-Salary Remaining : $293,970
Jake Dotchin $800,000 (2)
-Salary Remaining : $241,206
Total Pro Players21
Salary Commitment
Year 2 : $59,475,000
Year 3 : $30,300,000
Year 4 : $14,250,000
Year 5 : $6,250,000
Salary Average Commitment
Year 2 : $51,725,000
Year 3 : $24,050,000
Year 4 : $8,750,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $59,475,000
Year 3 : $29,300,000
Year 4 : $12,500,000
Year 5 : $5,000,000

Farm Players Salaries

Ivan Provorov $750,000 (4)
Salary Remaining : $243,932
Michael Bournival $99,500 (1)
Salary Remaining : $32,362
Anton Forsberg $97,500 (1)
Salary Remaining : $31,711
Reid McNeill $97,500 (1)
Salary Remaining : $31,711
Nick Shore $85,000 (1)
Salary Remaining : $27,646
Jason Kasdorf $75,000 (1)
Salary Remaining : $24,393
Brenden Kichton $75,000 (1)
Salary Remaining : $24,393
Lucas Wallmarkk $70,000 (3)
Salary Remaining : $22,767
Devon Teows $70,000 (3)
Salary Remaining : $22,767
Sven Andrighetto $70,000 (2)
Salary Remaining : $22,767
David Kampf $70,000 (4)
Salary Remaining : $22,767
Morgan Klimchuk $65,000 (2)
Salary Remaining : $21,141
Erik Nystrom $60,000 (1)
Salary Remaining : $19,515
Cristoval Nieves $60,000 (1)
Salary Remaining : $19,515
Nick Sorensen $52,500 (2)
Salary Remaining : $17,075
Laurent Dauphin $50,000 (2)
Salary Remaining : $16,262
Brendan Leipsic $50,000 (1)
Salary Remaining : $16,262
Blake Heinrich $50,000 (2)
Salary Remaining : $16,262
Cal Foote $50,000 (2)
Salary Remaining : $16,262
Joe Snively $50,000 (2)
Salary Remaining : $16,262
Kevin Lankinen $50,000 (1)
Salary Remaining : $16,262
Zachary Fucale $50,000 (2)
Salary Remaining : $16,262
Victor Berglund $50,000 (2)
Salary Remaining : $16,262
Rinat Valiev $50,000 (2)
Salary Remaining : $16,262
Fabian Zetterlund $50,000 (2)
Salary Remaining : $16,262
Alex DeBrincat $50,000 (1)
Salary Remaining : $16,262
Mikko Lehtonen $50,000 (1)
Salary Remaining : $16,262
Brett Murray $50,000 (1)
Salary Remaining : $16,262
Matt Kiersted $50,000 (1)
Salary Remaining : $16,262
Riley Stillman $50,000 (1)
Salary Remaining : $16,262
Zachary Sawchenko $50,000 (2)
Salary Remaining : $16,262
JC Lipon $45,000 (1)
Salary Remaining : $14,636
Anthony Angello $45,000 (2)
Salary Remaining : $14,636
Cooper Marody $25,000 (4)
Salary Remaining : $8,131
A.J. Greer $25,000 (4)
Salary Remaining : $8,131
Total Farm Players35
Salary Commitment
Year 2 : $2,737,000
Year 3 : $1,127,500
Year 4 : $630,000
Year 5 : $620,000
Salary Average Commitment
Year 2 : $2,519,500
Year 3 : $880,000
Year 4 : $245,000
Year 5 : $195,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,854 - 97.57%
Level 2: 5000 - $60 - 4,916 - 98.33%
Level 3: 2000 - $35 - 1,957 - 97.84%
Level 4: 4000 - $25 - 3,900 - 97.51%
Luxury : 1000 - $200 - 975 - 97.46%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,829 - 91.44%
Farm Level 2: 1000 - $15 - 927 - 92.68%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,602 - 97.79%
Average Income per Game$1,427,514
Year to Date Revenue$41,397,912
Farm
Home Games Left12
Average Attendance - %2,756 - 91.85%
Average Income per Game$81,804
Year to Date Revenue$2,290,514

Expense

Pro Players Total Salaries$62,740,000
Farm Players Total Salaries$1,557,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$840,716
Special Salary Cap Value$0
Pro Year To Date Expenses$42,870,341
Farm Year To Date Expenses$1,787,461
Pro Salary Cap To Date$40,938,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,702,656
Farm Estimated Season Revenue$981,649
Pro Remaining Season Days60
Pro Expenses Per Days$325,327
Pro Estimated Expenses$19,519,620
Farm Remaining Season Days67
Farm Expenses Per Days$9,988
Farm Estimated Expenses$669,196
Estimated Season Expenses$20,188,816
Estimated Season Salary Cap$59,855,209
Estimate Under Maximum Salary Cap of $94,809,574$34,954,365
Estimate Over Minimum Salary Cap of $35,000,000 $24,855,209
Current Bank Account$31,809,574
Projected Bank Account$28,305,063

Pro Players Salaries

Steven Stamkos $8,000,000 (3)
-Salary Remaining : $2,412,060
Zach Bogosian $7,600,000 (3)
-Salary Remaining : $2,291,457
Jordan Eberle $6,000,000 (1)
-Salary Remaining : $1,809,045
Jake Guentzel $5,250,000 (4)
-Salary Remaining : $1,582,915
Ondrej Pavelec $5,000,000 (4)
-Salary Remaining : $1,507,538
Mathew Dumba $4,750,000 (2)
-Salary Remaining : $1,432,161
Andrei Loktionov $4,250,000 (3)
-Salary Remaining : $1,281,407
Andrew Cogliano $4,000,000 (3)
-Salary Remaining : $1,206,030
Max Reinhart $2,500,000 (2)
-Salary Remaining : $753,769
Vladimir Mihalik $1,800,000 (1)
-Salary Remaining : $542,714
Tom Wilson $1,750,000 (1)
-Salary Remaining : $527,638
Olli Maatta $1,700,000 (1)
-Salary Remaining : $512,563
Laurent Brossoit $1,500,000 (3)
-Salary Remaining : $452,261
Luke Glendening $1,500,000 (2)
-Salary Remaining : $452,261
Jamie Oleksiak $1,400,000 (2)
-Salary Remaining : $422,111
Alexander Radulov $1,000,000 (1)
-Salary Remaining : $301,508
Lawson Crouse $995,000 (3)
-Salary Remaining : $300,000
Christopher Tanev $995,000 (2)
-Salary Remaining : $300,000
Kyle Rau $975,000 (2)
-Salary Remaining : $293,970
Alexandre Grenier $975,000 (1)
-Salary Remaining : $293,970
Paul Stastny $800,000 (1)
-Salary Remaining : $241,206
Total Pro Players21
Salary Commitment
Year 2 : $62,740,000
Year 3 : $51,745,000
Year 4 : $41,100,000
Year 5 : $10,000,000
Salary Average Commitment
Year 2 : $44,895,000
Year 3 : $32,820,000
Year 4 : $28,845,000
Year 5 : $10,250,000
Salary Cap with 1 Way Contract
Year 2 : $62,740,000
Year 3 : $48,715,000
Year 4 : $36,595,000
Year 5 : $10,250,000

Farm Players Salaries

Frederick Gaudreau $100,000 (3)
Salary Remaining : $32,524
Anton Lindholm $97,500 (3)
Salary Remaining : $31,711
Ebbe Siönäs $80,000 (2)
Salary Remaining : $26,019
Antti Suomela $80,000 (4)
Salary Remaining : $26,019
Jakub Zboril $80,000 (4)
Salary Remaining : $26,019
Cedric Paquette $70,000 (2)
Salary Remaining : $22,767
Hayden Hodgson $50,000 (2)
Salary Remaining : $16,262
Sasha Chmelevski $50,000 (2)
Salary Remaining : $16,262
Eric Robinson $50,000 (2)
Salary Remaining : $16,262
Fredrik Olofsson $50,000 (2)
Salary Remaining : $16,262
Jake Evans $50,000 (1)
Salary Remaining : $16,262
Kyle Capobianco $50,000 (1)
Salary Remaining : $16,262
Matthew Kiersted (Out of Payroll) $50,000 (2)
Salary Remaining : $16,262
Corey Shueneman $50,000 (2)
Salary Remaining : $16,262
Jack Ahcan $50,000 (1)
Salary Remaining : $16,262
Ian Scott $50,000 (1)
Salary Remaining : $16,262
Ukko-Pekka Luukkonen $50,000 (2)
Salary Remaining : $16,262
Thomas Spelling $50,000 (1)
Salary Remaining : $16,262
Parker Kelly $50,000 (2)
Salary Remaining : $16,262
Samuel Girard $50,000 (1)
Salary Remaining : $16,262
Jalen Chatfield $50,000 (1)
Salary Remaining : $16,262
Liam O'Brien $50,000 (1)
Salary Remaining : $16,262
Dylan Coghlan $50,000 (1)
Salary Remaining : $16,262
Wade Allison $50,000 (1)
Salary Remaining : $16,262
Maksim Sushko $50,000 (2)
Salary Remaining : $16,262
Joona Koppanen $50,000 (1)
Salary Remaining : $16,262
Stelio Mattheos $50,000 (2)
Salary Remaining : $16,262
Jonah Gadjovich $50,000 (2)
Salary Remaining : $16,262
Total Farm Players28
Salary Commitment
Year 2 : $1,607,500
Year 3 : $1,177,500
Year 4 : $720,000
Year 5 : $430,000
Salary Average Commitment
Year 2 : $1,532,500
Year 3 : $1,007,500
Year 4 : $307,500
Year 5 : $160,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,751 - 95.84%
Level 2: 5000 - $60 - 4,791 - 95.82%
Level 3: 2000 - $35 - 1,911 - 95.53%
Level 4: 4000 - $25 - 3,810 - 95.26%
Luxury : 1000 - $200 - 955 - 95.54%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.04%
Farm Level 2: 1000 - $15 - 943 - 94.33%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,218 - 95.65%
Average Income per Game$1,398,090
Year to Date Revenue$39,146,518
Farm
Home Games Left12
Average Attendance - %2,804 - 93.47%
Average Income per Game$83,245
Year to Date Revenue$2,330,849

Expense

Pro Players Total Salaries$59,045,000
Farm Players Total Salaries$1,885,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,744,656
Farm Year To Date Expenses$1,753,957
Pro Salary Cap To Date$42,598,981
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,777,079
Farm Estimated Season Revenue$998,935
Pro Remaining Season Days60
Pro Expenses Per Days$316,809
Pro Estimated Expenses$19,008,540
Farm Remaining Season Days67
Farm Expenses Per Days$12,791
Farm Estimated Expenses$856,997
Estimated Season Expenses$19,865,537
Estimated Season Salary Cap$60,401,521
Estimate Under Maximum Salary Cap of $70,178,154$9,776,633
Estimate Over Minimum Salary Cap of $35,000,000 $25,401,521
Current Bank Account$7,178,154
Projected Bank Account$5,088,631

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (1)
-Salary Remaining : $2,261,307
Rick Nash $7,000,000 (1)
-Salary Remaining : $2,110,553
Ryan Ellis $5,500,000 (2)
-Salary Remaining : $1,658,291
Brenden Dillon $5,000,000 (4)
-Salary Remaining : $1,507,538
Cam Ward $4,000,000 (2)
-Salary Remaining : $1,206,030
Marc-André Fleury $3,250,000 (1)
-Salary Remaining : $979,899
Pierre-Edouard Bellemare (Out of Payroll) $3,000,000 (2)
-Salary Remaining : $904,523
Yann Sauvé $3,000,000 (3)
-Salary Remaining : $904,523
Kellan Lain $3,000,000 (2)
-Salary Remaining : $904,523
Frans Nielsen $2,750,000 (1)
-Salary Remaining : $829,146
Nikita Zadorov $2,500,000 (3)
-Salary Remaining : $753,769
Michael Latta $2,000,000 (2)
-Salary Remaining : $603,015
Emerson Etem $1,700,000 (1)
-Salary Remaining : $512,563
Sergei Plotnikov $1,500,000 (1)
-Salary Remaining : $452,261
Carl Klingberg $1,500,000 (1)
-Salary Remaining : $452,261
Brock McGinn $1,500,000 (1)
-Salary Remaining : $452,261
Andrew Shaw $1,250,000 (2)
-Salary Remaining : $376,884
Justin Falk $1,200,000 (1)
-Salary Remaining : $361,809
Craig Smith $1,200,000 (1)
-Salary Remaining : $361,809
Wes O'Neill $1,000,000 (1)
-Salary Remaining : $301,508
Dylan McIlrath $995,000 (1)
-Salary Remaining : $300,000
Christian Fischer $900,000 (3)
-Salary Remaining : $271,357
Melker Karlsson $800,000 (1)
-Salary Remaining : $241,206
Total Pro Players23
Salary Commitment
Year 2 : $62,045,000
Year 3 : $28,245,000
Year 4 : $10,500,000
Year 5 : $2,000,000
Salary Average Commitment
Year 2 : $44,545,000
Year 3 : $24,900,000
Year 4 : $8,650,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $62,045,000
Year 3 : $30,150,000
Year 4 : $11,400,000
Year 5 : $5,000,000

Farm Players Salaries

Alex Tuch $100,000 (2)
Salary Remaining : $32,524
Gabriel Carlsson $95,000 (3)
Salary Remaining : $30,898
Garret Ross $95,000 (1)
Salary Remaining : $30,898
James Livingstone $95,000 (1)
Salary Remaining : $30,898
Ryan Hartman $90,000 (2)
Salary Remaining : $29,272
Slater Koekkoek (Out of Payroll) $75,000 (2)
Salary Remaining : $24,393
Ben Thomson $75,000 (3)
Salary Remaining : $24,393
Borna Rendulic $75,000 (1)
Salary Remaining : $24,393
Joe Labate $75,000 (3)
Salary Remaining : $24,393
Pavel Francouz $65,000 (2)
Salary Remaining : $21,141
Tyrell Goulbourne $60,000 (3)
Salary Remaining : $19,515
Chris Driedger $60,000 (3)
Salary Remaining : $19,515
Pavel Kraskovsky $55,000 (2)
Salary Remaining : $17,888
Sean Maguire $55,000 (2)
Salary Remaining : $17,888
Josh Archibald $55,000 (1)
Salary Remaining : $17,888
Taylor Aronson $50,000 (1)
Salary Remaining : $16,262
Alexander Yelesin $50,000 (1)
Salary Remaining : $16,262
Stuart Skinner $50,000 (2)
Salary Remaining : $16,262
Alex Steeves $50,000 (2)
Salary Remaining : $16,262
Brandon Gignac $50,000 (1)
Salary Remaining : $16,262
Greg Pateryn $50,000 (1)
Salary Remaining : $16,262
Garret Pilon $50,000 (1)
Salary Remaining : $16,262
Miro Heiskanen $50,000 (2)
Salary Remaining : $16,262
Ross Colton $50,000 (1)
Salary Remaining : $16,262
Nick Blankenburg $50,000 (2)
Salary Remaining : $16,262
Noah Cates $50,000 (2)
Salary Remaining : $16,262
Rhett Gardner $50,000 (1)
Salary Remaining : $16,262
Jakub Galvas (Out of Payroll) $50,000 (2)
Salary Remaining : $16,262
Brad Ross $45,000 (1)
Salary Remaining : $14,636
Ben Johnson $45,000 (2)
Salary Remaining : $14,636
Blake Speers $40,000 (1)
Salary Remaining : $13,010
Casey Staum $30,000 (2)
Salary Remaining : $9,757
Total Farm Players32
Salary Commitment
Year 2 : $1,935,000
Year 3 : $1,320,000
Year 4 : $500,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,645,000
Year 3 : $960,000
Year 4 : $365,000
Year 5 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5,843 - 97.39%
Level 2: 5000 - $60 - 4,882 - 97.65%
Level 3: 2000 - $35 - 1,924 - 96.20%
Level 4: 4000 - $25 - 3,901 - 97.53%
Luxury : 1000 - $200 - 963 - 96.27%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,848 - 92.38%
Farm Level 2: 1000 - $15 - 940 - 93.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,514 - 97.30%
Average Income per Game$1,419,896
Year to Date Revenue$41,176,991
Farm
Home Games Left12
Average Attendance - %2,787 - 92.91%
Average Income per Game$82,699
Year to Date Revenue$2,315,564

Expense

Pro Players Total Salaries$62,340,000
Farm Players Total Salaries$2,326,500
Coaches Total Salaries$3,200,000
Luxury Taxe Total$8,200
Special Salary Cap Value$0
Pro Year To Date Expenses$44,760,811
Farm Year To Date Expenses$2,150,652
Pro Salary Cap To Date$43,189,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,618,859
Farm Estimated Season Revenue$992,385
Pro Remaining Season Days60
Pro Expenses Per Days$324,573
Pro Estimated Expenses$19,474,380
Farm Remaining Season Days67
Farm Expenses Per Days$15,905
Farm Estimated Expenses$1,065,635
Estimated Season Expenses$20,540,015
Estimated Season Salary Cap$61,985,137
Estimate Under Maximum Salary Cap of $65,167,830$3,182,693
Estimate Over Minimum Salary Cap of $35,000,000 $26,985,137
Current Bank Account$2,167,830
Projected Bank Account-$1,760,941

Pro Players Salaries

Ryan Johansen $6,500,000 (1)
-Salary Remaining : $1,959,799
Alex Galchenyuk $6,300,000 (1)
-Salary Remaining : $1,899,497
Jacob Markstrom $5,250,000 (3)
-Salary Remaining : $1,582,915
Tyler Seguin $5,000,000 (1)
-Salary Remaining : $1,507,538
Tyler Toffoli $4,500,000 (3)
-Salary Remaining : $1,356,784
Marco Scandella $3,850,000 (1)
-Salary Remaining : $1,160,804
Adam Larsson $3,750,000 (2)
-Salary Remaining : $1,130,653
Ryan Murray $3,500,000 (1)
-Salary Remaining : $1,055,276
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $1,055,276
Dougie Hamilton $3,500,000 (1)
-Salary Remaining : $1,055,276
Brent Burns $3,000,000 (2)
-Salary Remaining : $904,523
Anthony Mantha $2,300,000 (2)
-Salary Remaining : $693,467
Alexander Wennberg $2,250,000 (1)
-Salary Remaining : $678,392
Max Domi $2,000,000 (1)
-Salary Remaining : $603,015
Jussi Jokinen $1,500,000 (1)
-Salary Remaining : $452,261
Troy Stetcher $1,300,000 (3)
-Salary Remaining : $391,960
Noel Acciari $1,200,000 (1)
-Salary Remaining : $361,809
Elvis Merzlikins $1,200,000 (1)
-Salary Remaining : $361,809
Sam Reinhart $990,000 (3)
-Salary Remaining : $298,492
Frank Vatrano $950,000 (3)
-Salary Remaining : $286,432
Total Pro Players20
Salary Commitment
Year 2 : $62,340,000
Year 3 : $28,050,000
Year 4 : $20,850,000
Year 5 : $0
Salary Average Commitment
Year 2 : $45,850,000
Year 3 : $16,750,000
Year 4 : $11,500,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $62,340,000
Year 3 : $25,540,000
Year 4 : $16,490,000
Year 5 : $0

Farm Players Salaries

Roman Josi $100,000 (1)
Salary Remaining : $32,524
Mirco Mueller $99,000 (1)
Salary Remaining : $32,199
Ludwig Bystrom $97,500 (1)
Salary Remaining : $31,711
Dylan Strome $95,000 (4)
Salary Remaining : $30,898
Erik Cernak $95,000 (2)
Salary Remaining : $30,898
Mathieu Joseph $95,000 (3)
Salary Remaining : $30,898
Nikolay Goldobin $85,000 (1)
Salary Remaining : $27,646
Brandon Halverson $85,000 (1)
Salary Remaining : $27,646
Nathan Walker $85,000 (1)
Salary Remaining : $27,646
Kyle Connor $80,000 (3)
Salary Remaining : $26,019
Chase De Leo $75,000 (1)
Salary Remaining : $24,393
Matthew Benning $75,000 (1)
Salary Remaining : $24,393
Tomas Jurco $70,000 (1)
Salary Remaining : $22,767
Lane MacDermid $70,000 (1)
Salary Remaining : $22,767
Nelson Nogier $60,000 (1)
Salary Remaining : $19,515
Joey Daccord $60,000 (1)
Salary Remaining : $19,515
Anders Bjork $60,000 (1)
Salary Remaining : $19,515
Nick Merkley $55,000 (4)
Salary Remaining : $17,888
Karel Vejmelka $50,000 (2)
Salary Remaining : $16,262
William Bitten $50,000 (1)
Salary Remaining : $16,262
Vinni Lettieri $50,000 (2)
Salary Remaining : $16,262
Jake Leschyshyn $50,000 (2)
Salary Remaining : $16,262
Filip Gustavsson $50,000 (1)
Salary Remaining : $16,262
Tim Gettinger $50,000 (1)
Salary Remaining : $16,262
Kieffer Bellows $50,000 (1)
Salary Remaining : $16,262
Juuso Valimaki $50,000 (2)
Salary Remaining : $16,262
Nathan Bastian $50,000 (1)
Salary Remaining : $16,262
Max Jones $50,000 (1)
Salary Remaining : $16,262
Josh Mahura $50,000 (1)
Salary Remaining : $16,262
Julien Gauthier $50,000 (1)
Salary Remaining : $16,262
Urho Vaakanainen $50,000 (2)
Salary Remaining : $16,262
Michael McLeod $50,000 (1)
Salary Remaining : $16,262
Mitchell Stephens $50,000 (2)
Salary Remaining : $16,262
Boris Katchouk $50,000 (2)
Salary Remaining : $16,262
Daniel Vladar $50,000 (3)
Salary Remaining : $16,262
Jonathan Kovacevic $35,000 (1)
Salary Remaining : $11,383
Total Farm Players36
Salary Commitment
Year 2 : $2,326,500
Year 3 : $862,500
Year 4 : $565,000
Year 5 : $290,000
Salary Average Commitment
Year 2 : $1,976,500
Year 3 : $820,000
Year 4 : $375,000
Year 5 : $150,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,820 - 97.00%
Level 2: 5000 - $60 - 4,847 - 96.95%
Level 3: 2000 - $35 - 1,903 - 95.17%
Level 4: 4000 - $25 - 3,874 - 96.85%
Luxury : 1000 - $200 - 966 - 96.64%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.57%
Farm Level 2: 1000 - $15 - 908 - 90.84%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,411 - 96.73%
Average Income per Game$1,414,035
Year to Date Revenue$41,007,011
Farm
Home Games Left11
Average Attendance - %2,740 - 91.33%
Average Income per Game$81,614
Year to Date Revenue$2,366,804

Expense

Pro Players Total Salaries$60,150,000
Farm Players Total Salaries$3,540,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$2,258,274
Special Salary Cap Value$0
Pro Year To Date Expenses$43,507,263
Farm Year To Date Expenses$2,147,828
Pro Salary Cap To Date$41,620,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,554,383
Farm Estimated Season Revenue$897,753
Pro Remaining Season Days60
Pro Expenses Per Days$312,312
Pro Estimated Expenses$18,738,720
Farm Remaining Season Days67
Farm Expenses Per Days$20,825
Farm Estimated Expenses$1,395,275
Estimated Season Expenses$20,133,995
Estimated Season Salary Cap$59,755,997
Estimate Under Maximum Salary Cap of $76,683,140$16,927,143
Estimate Over Minimum Salary Cap of $35,000,000 $24,755,997
Current Bank Account$13,683,140
Projected Bank Account$10,001,281

Pro Players Salaries

Alexander Kerfoot $10,000,000 (4)
-Salary Remaining : $3,015,075
Rasmus Ristolainen $5,500,000 (2)
-Salary Remaining : $1,658,291
Jeff Schultz $4,500,000 (2)
-Salary Remaining : $1,356,784
Darnell Nurse $4,000,000 (2)
-Salary Remaining : $1,206,030
Riley Sheahan $4,000,000 (2)
-Salary Remaining : $1,206,030
Erik Haula $3,250,000 (1)
-Salary Remaining : $979,899
Jaroslav Halak $3,000,000 (2)
-Salary Remaining : $904,523
Kyle Clifford $3,000,000 (2)
-Salary Remaining : $904,523
Jake McCabe $2,500,000 (2)
-Salary Remaining : $753,769
Mikko Rantanen $2,200,000 (4)
-Salary Remaining : $663,317
Mitch Marner $2,000,000 (4)
-Salary Remaining : $603,015
Joonas Korpisalo $1,700,000 (1)
-Salary Remaining : $512,563
Jason Akeson $1,650,000 (1)
-Salary Remaining : $497,487
Ilya Kovalchuk $1,500,000 (1)
-Salary Remaining : $452,261
Benoit Pouliot $1,500,000 (2)
-Salary Remaining : $452,261
Jujhar Khaira $1,500,000 (1)
-Salary Remaining : $452,261
William Nylander $1,500,000 (3)
-Salary Remaining : $452,261
Michael Matheson $1,400,000 (1)
-Salary Remaining : $422,111
Nick Spaling $1,250,000 (1)
-Salary Remaining : $376,884
Drew Stafford $1,000,000 (1)
-Salary Remaining : $301,508
Bryce Lampman $1,000,000 (1)
-Salary Remaining : $301,508
Mark Fistric $1,000,000 (1)
-Salary Remaining : $301,508
Peter Regin $700,000 (1)
-Salary Remaining : $211,055
Auston Matthews $500,000 (1)
-Salary Remaining : $150,754
Total Pro Players24
Salary Commitment
Year 2 : $60,150,000
Year 3 : $45,400,000
Year 4 : $16,750,000
Year 5 : $15,750,000
Salary Average Commitment
Year 2 : $45,200,000
Year 3 : $31,200,000
Year 4 : $14,450,000
Year 5 : $14,200,000
Salary Cap with 1 Way Contract
Year 2 : $60,150,000
Year 3 : $43,700,000
Year 4 : $15,700,000
Year 5 : $14,200,000

Farm Players Salaries

Adam Gaudette $950,000 (3)
Salary Remaining : $308,981
Nikita Tryamkin $900,000 (1)
Salary Remaining : $292,718
Thomas Chabot $97,500 (4)
Salary Remaining : $31,711
Vladislav Gavrikov $95,000 (2)
Salary Remaining : $30,898
Luca Sbisa (Out of Payroll) $95,000 (1)
Salary Remaining : $30,898
Mathew Barzal $90,000 (3)
Salary Remaining : $29,272
Jack Roslovic $90,000 (2)
Salary Remaining : $29,272
Eric Comrie $80,000 (1)
Salary Remaining : $26,019
Kevin Fiala (Out of Payroll) $75,000 (1)
Salary Remaining : $24,393
Oscar Dansk $72,500 (2)
Salary Remaining : $23,580
Joel Eriksson Ek $70,000 (4)
Salary Remaining : $22,767
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $22,767
Darroll Powe $70,000 (1)
Salary Remaining : $22,767
Josh Anderson $65,000 (1)
Salary Remaining : $21,141
Jordan Greenway $65,000 (3)
Salary Remaining : $21,141
Caleb Jones $55,000 (2)
Salary Remaining : $17,888
Robert Thomas $50,000 (2)
Salary Remaining : $16,262
Nick Suzuki $50,000 (2)
Salary Remaining : $16,262
Nicolas Hague $50,000 (2)
Salary Remaining : $16,262
Ryan Lomberg $50,000 (1)
Salary Remaining : $16,262
Henri Jokiharju $50,000 (2)
Salary Remaining : $16,262
Jakob Chychrun $50,000 (1)
Salary Remaining : $16,262
Cayden Primeau $50,000 (2)
Salary Remaining : $16,262
Vladimir Tkachev $50,000 (2)
Salary Remaining : $16,262
Jason Robertson $50,000 (2)
Salary Remaining : $16,262
Oskar Steen $50,000 (1)
Salary Remaining : $16,262
Charlie McAvoy $50,000 (1)
Salary Remaining : $16,262
Michael Anderson $50,000 (2)
Salary Remaining : $16,262
Total Farm Players28
Salary Commitment
Year 2 : $3,540,000
Year 3 : $1,500,000
Year 4 : $1,110,000
Year 5 : $650,000
Salary Average Commitment
Year 2 : $2,780,000
Year 3 : $1,130,000
Year 4 : $417,500
Year 5 : $167,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,814 - 96.89%
Level 2: 5000 - $60 - 4,835 - 96.69%
Level 3: 2000 - $35 - 1,904 - 95.22%
Level 4: 4000 - $25 - 3,893 - 97.31%
Luxury : 1000 - $200 - 973 - 97.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.56%
Farm Level 2: 1000 - $15 - 916 - 91.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,418 - 96.77%
Average Income per Game$1,414,506
Year to Date Revenue$41,020,674
Farm
Home Games Left12
Average Attendance - %2,807 - 93.57%
Average Income per Game$83,926
Year to Date Revenue$2,349,934

Expense

Pro Players Total Salaries$60,300,000
Farm Players Total Salaries$2,547,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,187,725
Farm Year To Date Expenses$1,787,729
Pro Salary Cap To Date$39,876,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,559,566
Farm Estimated Season Revenue$1,007,115
Pro Remaining Season Days60
Pro Expenses Per Days$310,553
Pro Estimated Expenses$18,633,180
Farm Remaining Season Days67
Farm Expenses Per Days$14,794
Farm Estimated Expenses$991,198
Estimated Season Expenses$19,624,378
Estimated Season Salary Cap$58,057,028
Estimate Under Maximum Salary Cap of $72,186,175$14,129,147
Estimate Over Minimum Salary Cap of $35,000,000 $23,057,028
Current Bank Account$9,186,175
Projected Bank Account$6,128,478

Pro Players Salaries

John Carlson $6,500,000 (1)
-Salary Remaining : $1,959,799
Artemi Panarin $5,800,000 (4)
-Salary Remaining : $1,748,744
Yanni Gourde $5,000,000 (3)
-Salary Remaining : $1,507,538
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $1,507,538
Patrice Bergeron $4,500,000 (1)
-Salary Remaining : $1,356,784
Brent Seabrook $3,750,000 (1)
-Salary Remaining : $1,130,653
Victor Hedman $3,750,000 (3)
-Salary Remaining : $1,130,653
Shayne Gostisbehere $3,500,000 (3)
-Salary Remaining : $1,055,276
Jonathan Sigalet (Out of Payroll) $2,800,000 (1)
-Salary Remaining : $844,221
Michael Kostka $2,600,000 (3)
-Salary Remaining : $783,920
Ben Smith $2,500,000 (1)
-Salary Remaining : $753,769
Jimmy Howard $2,500,000 (1)
-Salary Remaining : $753,769
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $753,769
Jimmy Vesey $2,000,000 (3)
-Salary Remaining : $603,015
Kasperi Kapanen $1,750,000 (1)
-Salary Remaining : $527,638
Jiri Fischer $1,500,000 (1)
-Salary Remaining : $452,261
Jesper Fast $1,500,000 (1)
-Salary Remaining : $452,261
Antoine Vermette $1,500,000 (1)
-Salary Remaining : $452,261
Brendan Lemieux $1,200,000 (3)
-Salary Remaining : $361,809
Scott Mayfield $1,000,000 (1)
-Salary Remaining : $301,508
Alex Killorn $1,000,000 (1)
-Salary Remaining : $301,508
Brock Boeser $950,000 (4)
-Salary Remaining : $286,432
Total Pro Players22
Salary Commitment
Year 2 : $63,100,000
Year 3 : $36,500,000
Year 4 : $33,400,000
Year 5 : $10,100,000
Salary Average Commitment
Year 2 : $44,400,000
Year 3 : $16,750,000
Year 4 : $12,250,000
Year 5 : $6,750,000
Salary Cap with 1 Way Contract
Year 2 : $63,100,000
Year 3 : $32,300,000
Year 4 : $27,300,000
Year 5 : $6,750,000

Farm Players Salaries

Sam Bennett $900,000 (1)
Salary Remaining : $292,718
Jordan Oesterle $97,500 (2)
Salary Remaining : $31,711
Brendan Guhle $95,000 (3)
Salary Remaining : $30,898
Noah Hanifin $95,000 (4)
Salary Remaining : $30,898
Roland McKeown $90,000 (1)
Salary Remaining : $29,272
Anthony Cirelli $90,000 (4)
Salary Remaining : $29,272
Jeremy Lauzon $85,000 (4)
Salary Remaining : $27,646
Christoffer Ehn $75,000 (1)
Salary Remaining : $24,393
Michael Ferland $70,000 (1)
Salary Remaining : $22,767
Jacob Josefson $65,000 (1)
Salary Remaining : $21,141
Jordan Binnington $65,000 (1)
Salary Remaining : $21,141
Axel Holmstrom $60,000 (4)
Salary Remaining : $19,515
Kaapo Kahkonen $60,000 (1)
Salary Remaining : $19,515
Jeremy Bracco $60,000 (2)
Salary Remaining : $19,515
Joel Vermin $60,000 (1)
Salary Remaining : $19,515
Max McCormick $55,000 (1)
Salary Remaining : $17,888
Blake Lizotte $50,000 (1)
Salary Remaining : $16,262
Charles-Olivier Roussel $50,000 (1)
Salary Remaining : $16,262
Josef Korenar $50,000 (1)
Salary Remaining : $16,262
Michael Downing $50,000 (2)
Salary Remaining : $16,262
Brandon Hagel $50,000 (2)
Salary Remaining : $16,262
Sean Walker $50,000 (2)
Salary Remaining : $16,262
Anatoli Golyshev $50,000 (1)
Salary Remaining : $16,262
Rem Pitlick $50,000 (1)
Salary Remaining : $16,262
Connor Bunnaman $50,000 (1)
Salary Remaining : $16,262
Nikita Gusev $50,000 (1)
Salary Remaining : $16,262
Blake Hillman $25,000 (1)
Salary Remaining : $8,131
Total Farm Players27
Salary Commitment
Year 2 : $2,547,500
Year 3 : $1,020,000
Year 4 : $865,000
Year 5 : $865,000
Salary Average Commitment
Year 2 : $1,700,000
Year 3 : $685,000
Year 4 : $425,000
Year 5 : $330,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,763 - 96.04%
Level 2: 5000 - $60 - 4,763 - 95.25%
Level 3: 2000 - $35 - 1,885 - 94.26%
Level 4: 4000 - $25 - 3,823 - 95.56%
Luxury : 1000 - $200 - 962 - 96.16%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,872 - 93.61%
Farm Level 2: 1000 - $15 - 952 - 95.16%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,195 - 95.53%
Average Income per Game$1,398,276
Year to Date Revenue$40,550,017
Farm
Home Games Left12
Average Attendance - %2,824 - 94.12%
Average Income per Game$83,788
Year to Date Revenue$2,346,058

Expense

Pro Players Total Salaries$56,400,000
Farm Players Total Salaries$1,625,000
Coaches Total Salaries$2,816,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,311,544
Farm Year To Date Expenses$1,575,115
Pro Salary Cap To Date$39,809,788
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,381,041
Farm Estimated Season Revenue$1,005,453
Pro Remaining Season Days60
Pro Expenses Per Days$294,221
Pro Estimated Expenses$17,653,260
Farm Remaining Season Days67
Farm Expenses Per Days$11,121
Farm Estimated Expenses$745,107
Estimated Season Expenses$18,398,367
Estimated Season Salary Cap$56,814,808
Estimate Under Maximum Salary Cap of $128,162,689$71,347,881
Estimate Over Minimum Salary Cap of $35,000,000 $21,814,808
Current Bank Account$65,162,689
Projected Bank Account$63,150,816

Pro Players Salaries

Claude Giroux $7,000,000 (1)
-Salary Remaining : $2,110,553
Matt Duchene $7,000,000 (4)
-Salary Remaining : $2,110,553
John Klingberg $4,500,000 (2)
-Salary Remaining : $1,356,784
Zach Werenski $4,000,000 (3)
-Salary Remaining : $1,206,030
Kristers Gudlevskis $4,000,000 (2)
-Salary Remaining : $1,206,030
Andre Burakovsky $3,500,000 (1)
-Salary Remaining : $1,055,276
Bo Horvat (Out of Payroll) $3,500,000 (3)
-Salary Remaining : $1,055,276
Brayden Schenn $3,000,000 (2)
-Salary Remaining : $904,523
Jon Merrill $3,000,000 (1)
-Salary Remaining : $904,523
Martin Jones $2,750,000 (1)
-Salary Remaining : $829,146
Jason Zucker $2,500,000 (2)
-Salary Remaining : $753,769
Tye McGinn $2,500,000 (3)
-Salary Remaining : $753,769
Brandon Saad $2,000,000 (2)
-Salary Remaining : $603,015
Braydon Coburn $1,800,000 (1)
-Salary Remaining : $542,714
Patrice Cormier $1,550,000 (3)
-Salary Remaining : $467,337
Pontus Aberg $1,500,000 (3)
-Salary Remaining : $452,261
Haydn Fleury $1,200,000 (1)
-Salary Remaining : $361,809
Brayden McNabb $1,100,000 (1)
-Salary Remaining : $331,658
Neal Pionk $1,000,000 (3)
-Salary Remaining : $301,508
Brad Boyes $1,000,000 (1)
-Salary Remaining : $301,508
Luke Adam $500,000 (1)
-Salary Remaining : $150,754
Dana Tyrell $500,000 (1)
-Salary Remaining : $150,754
Elias Pettersson $500,000 (2)
-Salary Remaining : $150,754
Total Pro Players23
Salary Commitment
Year 2 : $59,900,000
Year 3 : $43,050,000
Year 4 : $27,050,000
Year 5 : $8,500,000
Salary Average Commitment
Year 2 : $46,900,000
Year 3 : $34,750,000
Year 4 : $19,750,000
Year 5 : $7,000,000
Salary Cap with 1 Way Contract
Year 2 : $59,900,000
Year 3 : $37,550,000
Year 4 : $21,050,000
Year 5 : $7,000,000

Farm Players Salaries

Brett Pesce $95,000 (1)
Salary Remaining : $30,898
Valentin Zykov $90,000 (1)
Salary Remaining : $29,272
Colton Sissons $90,000 (1)
Salary Remaining : $29,272
Nicholas Baptiste $80,000 (2)
Salary Remaining : $26,019
Charlie Lindgren $75,000 (2)
Salary Remaining : $24,393
Jeff Corbett $70,000 (2)
Salary Remaining : $22,767
Aleksi Saarela $70,000 (3)
Salary Remaining : $22,767
Jonathan Davidsson $65,000 (4)
Salary Remaining : $21,141
Keaton Thompson $60,000 (3)
Salary Remaining : $19,515
Henri Ikonen $55,000 (2)
Salary Remaining : $17,888
Dmitri Samorukov $50,000 (2)
Salary Remaining : $16,262
Otto Koivula $50,000 (1)
Salary Remaining : $16,262
Marc McLaughlin $50,000 (2)
Salary Remaining : $16,262
Dennis Gilbert $50,000 (2)
Salary Remaining : $16,262
Tyler Benson $50,000 (1)
Salary Remaining : $16,262
Pierre-Olivier Joseph $50,000 (2)
Salary Remaining : $16,262
Lucas Carlsson (Out of Payroll) $50,000 (1)
Salary Remaining : $16,262
Logan Brown $50,000 (1)
Salary Remaining : $16,262
Matthew Highmore $50,000 (4)
Salary Remaining : $16,262
Mathieu Olivier $50,000 (1)
Salary Remaining : $16,262
Alex Formenton $50,000 (2)
Salary Remaining : $16,262
Tobias Lindberg $50,000 (2)
Salary Remaining : $16,262
Mike Hardman $50,000 (2)
Salary Remaining : $16,262
Martin Necas $50,000 (2)
Salary Remaining : $16,262
Logan Thompson $50,000 (2)
Salary Remaining : $16,262
Jakob Forsbacka-Karlsson $45,000 (3)
Salary Remaining : $14,636
Jaden Lindo $35,000 (2)
Salary Remaining : $11,383
Radovan Bondra $35,000 (2)
Salary Remaining : $11,383
Brycen Martin $35,000 (2)
Salary Remaining : $11,383
Simon Bourque $25,000 (1)
Salary Remaining : $8,131
Total Farm Players30
Salary Commitment
Year 2 : $1,675,000
Year 3 : $1,150,000
Year 4 : $320,000
Year 5 : $115,000
Salary Average Commitment
Year 2 : $1,670,000
Year 3 : $1,130,000
Year 4 : $305,000
Year 5 : $115,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Place
Level 1: 6000 - $100 - 5,770 - 96.17%
Level 2: 5000 - $60 - 4,820 - 96.40%
Level 3: 2000 - $35 - 1,939 - 96.97%
Level 4: 4000 - $25 - 3,868 - 96.69%
Luxury : 1000 - $200 - 959 - 95.93%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.77%
Farm Level 2: 1000 - $15 - 946 - 94.64%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,356 - 96.42%
Average Income per Game$1,406,026
Year to Date Revenue$40,774,757
Farm
Home Games Left12
Average Attendance - %2,822 - 94.06%
Average Income per Game$83,829
Year to Date Revenue$2,347,213

Expense

Pro Players Total Salaries$62,624,000
Farm Players Total Salaries$2,957,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,364,726
Farm Year To Date Expenses$1,944,192
Pro Salary Cap To Date$43,015,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,466,287
Farm Estimated Season Revenue$1,005,948
Pro Remaining Season Days60
Pro Expenses Per Days$317,206
Pro Estimated Expenses$19,032,360
Farm Remaining Season Days67
Farm Expenses Per Days$16,784
Farm Estimated Expenses$1,124,528
Estimated Season Expenses$20,156,888
Estimated Season Salary Cap$61,897,001
Estimate Under Maximum Salary Cap of $77,744,222$15,847,221
Estimate Over Minimum Salary Cap of $35,000,000 $26,897,001
Current Bank Account$14,744,222
Projected Bank Account$11,059,569

Pro Players Salaries

Connor McDavid $6,000,000 (4)
-Salary Remaining : $1,809,045
Robert Nilsson $5,500,000 (1)
-Salary Remaining : $1,658,291
Jake Gardiner $5,000,000 (3)
-Salary Remaining : $1,507,538
Evander Kane $5,000,000 (2)
-Salary Remaining : $1,507,538
David Pastrnak $4,500,000 (3)
-Salary Remaining : $1,356,784
Zach Hyman $4,000,000 (4)
-Salary Remaining : $1,206,030
Shea Weber $4,000,000 (2)
-Salary Remaining : $1,206,030
Leon Draisaitl $4,000,000 (3)
-Salary Remaining : $1,206,030
James Reimer $3,750,000 (1)
-Salary Remaining : $1,130,653
Brady Skjei $3,000,000 (1)
-Salary Remaining : $904,523
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $904,523
Cam Barker $3,000,000 (2)
-Salary Remaining : $904,523
Ryan Nugent-Hopkins $2,200,000 (2)
-Salary Remaining : $663,317
Ryan Getzlaf $2,200,000 (1)
-Salary Remaining : $663,317
Mark Stone $2,000,000 (2)
-Salary Remaining : $603,015
James Neal $1,500,000 (2)
-Salary Remaining : $452,261
Jonas Hiller $1,000,000 (1)
-Salary Remaining : $301,508
Tobias Enstrom $1,000,000 (2)
-Salary Remaining : $301,508
Dennis Everberg $999,000 (1)
-Salary Remaining : $301,206
Marcus Pettersson $975,000 (1)
-Salary Remaining : $293,970
Total Pro Players20
Salary Commitment
Year 2 : $62,624,000
Year 3 : $52,225,000
Year 4 : $29,000,000
Year 5 : $12,000,000
Salary Average Commitment
Year 2 : $48,900,000
Year 3 : $32,950,000
Year 4 : $15,500,000
Year 5 : $10,000,000
Salary Cap with 1 Way Contract
Year 2 : $62,624,000
Year 3 : $45,200,000
Year 4 : $23,500,000
Year 5 : $10,000,000

Farm Players Salaries

Anton Slepyshev $800,000 (2)
Salary Remaining : $260,194
Robby Fabbri $100,000 (2)
Salary Remaining : $32,524
Adam Erne $97,500 (1)
Salary Remaining : $31,711
Mark Jankowski $95,000 (1)
Salary Remaining : $30,898
Zac Leslie $90,000 (2)
Salary Remaining : $29,272
Brett Lernout (Out of Payroll) $90,000 (1)
Salary Remaining : $29,272
Mikko Koskinen $90,000 (4)
Salary Remaining : $29,272
Jake Virtanen $80,000 (1)
Salary Remaining : $26,019
Alexandre Carrier $80,000 (2)
Salary Remaining : $26,019
Philippe Myers $80,000 (3)
Salary Remaining : $26,019
Phil McRae $70,000 (1)
Salary Remaining : $22,767
C.J. Smith $65,000 (4)
Salary Remaining : $21,141
Jack Campbell $60,000 (1)
Salary Remaining : $19,515
Christian Thomas $60,000 (1)
Salary Remaining : $19,515
Cole Cassels $60,000 (3)
Salary Remaining : $19,515
Arvid Soderblom $50,000 (2)
Salary Remaining : $16,262
Michael Rasmussen $50,000 (2)
Salary Remaining : $16,262
Colin White $50,000 (3)
Salary Remaining : $16,262
Connor Hurley $50,000 (3)
Salary Remaining : $16,262
Emil Djuse $50,000 (1)
Salary Remaining : $16,262
Gustav Olofsson $50,000 (1)
Salary Remaining : $16,262
Jack Dougherty $50,000 (1)
Salary Remaining : $16,262
Kiefer Sherwood $50,000 (1)
Salary Remaining : $16,262
Clayton Keller $50,000 (1)
Salary Remaining : $16,262
Robin Salo $50,000 (2)
Salary Remaining : $16,262
Carter Hart $50,000 (1)
Salary Remaining : $16,262
Remi Elie $50,000 (1)
Salary Remaining : $16,262
Lucas Johansen $50,000 (1)
Salary Remaining : $16,262
Taro Hirose $50,000 (2)
Salary Remaining : $16,262
Tyler Bozak $50,000 (1)
Salary Remaining : $16,262
Kailer Yamamoto $50,000 (2)
Salary Remaining : $16,262
Nikolai Knyzhov $50,000 (1)
Salary Remaining : $16,262
Jesse Puljujarvi $50,000 (1)
Salary Remaining : $16,262
Patrik Laine $50,000 (1)
Salary Remaining : $16,262
Jordan Subban $50,000 (1)
Salary Remaining : $16,262
Jeremy Gregoire $40,000 (1)
Salary Remaining : $13,010
Total Farm Players36
Salary Commitment
Year 2 : $2,957,500
Year 3 : $1,165,000
Year 4 : $645,000
Year 5 : $347,500
Salary Average Commitment
Year 2 : $2,615,000
Year 3 : $910,000
Year 4 : $395,000
Year 5 : $155,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,744 - 95.74%
Level 2: 5000 - $60 - 4,788 - 95.75%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $25 - 3,895 - 97.38%
Luxury : 1000 - $200 - 948 - 94.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.08%
Farm Level 2: 1000 - $15 - 943 - 94.34%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,309 - 96.16%
Average Income per Game$1,398,854
Year to Date Revenue$40,566,757
Farm
Home Games Left11
Average Attendance - %2,845 - 94.83%
Average Income per Game$84,740
Year to Date Revenue$2,457,461

Expense

Pro Players Total Salaries$49,025,000
Farm Players Total Salaries$2,975,000
Coaches Total Salaries$4,300,000
Luxury Taxe Total$466,353
Special Salary Cap Value$0
Pro Year To Date Expenses$39,597,745
Farm Year To Date Expenses$2,248,810
Pro Salary Cap To Date$36,857,537
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,387,391
Farm Estimated Season Revenue$932,140
Pro Remaining Season Days60
Pro Expenses Per Days$263,945
Pro Estimated Expenses$15,836,700
Farm Remaining Season Days67
Farm Expenses Per Days$18,325
Farm Estimated Expenses$1,227,775
Estimated Season Expenses$17,064,475
Estimated Season Salary Cap$51,638,957
Estimate Under Maximum Salary Cap of $81,702,758$30,063,801
Estimate Over Minimum Salary Cap of $35,000,000 $16,638,957
Current Bank Account$18,702,758
Projected Bank Account$17,957,814

Pro Players Salaries

Jason Spezza $7,000,000 (1)
-Salary Remaining : $2,110,553
Alex Goligoski $6,000,000 (2)
-Salary Remaining : $1,809,045
Kris Versteeg $5,000,000 (2)
-Salary Remaining : $1,507,538
Viktor Fasth $4,000,000 (1)
-Salary Remaining : $1,206,030
Ville Husso $3,500,000 (4)
-Salary Remaining : $1,055,276
Dalton Prout $3,000,000 (2)
-Salary Remaining : $904,523
Alexander Semin $2,500,000 (2)
-Salary Remaining : $753,769
Will Butcher $2,250,000 (2)
-Salary Remaining : $678,392
Timo Meier $2,100,000 (4)
-Salary Remaining : $633,166
Peter Mueller $2,000,000 (3)
-Salary Remaining : $603,015
Daultan Leveillé $1,500,000 (1)
-Salary Remaining : $452,261
Cameron Gaunce $1,500,000 (1)
-Salary Remaining : $452,261
Alex Iafallo $1,250,000 (4)
-Salary Remaining : $376,884
Niklas Hansson $1,200,000 (4)
-Salary Remaining : $361,809
Miro Aaltonen $1,200,000 (1)
-Salary Remaining : $361,809
Josh Jooris $975,000 (1)
-Salary Remaining : $293,970
Quinton Howden $950,000 (2)
-Salary Remaining : $286,432
Jerry D'Amigo $850,000 (1)
-Salary Remaining : $256,281
Chris Bourque $850,000 (1)
-Salary Remaining : $256,281
Morgan Ellis $700,000 (1)
-Salary Remaining : $211,055
Brian Flynn $700,000 (1)
-Salary Remaining : $211,055
Total Pro Players21
Salary Commitment
Year 2 : $49,025,000
Year 3 : $30,300,000
Year 4 : $13,500,000
Year 5 : $12,950,000
Salary Average Commitment
Year 2 : $41,475,000
Year 3 : $23,500,000
Year 4 : $8,300,000
Year 5 : $8,050,000
Salary Cap with 1 Way Contract
Year 2 : $49,025,000
Year 3 : $29,750,000
Year 4 : $10,050,000
Year 5 : $8,050,000

Farm Players Salaries

Elias Lindholm $800,000 (1)
Salary Remaining : $260,194
Griffin Reinhart $110,000 (1)
Salary Remaining : $35,777
Dominik Kahun $97,500 (2)
Salary Remaining : $31,711
Petr Straka $92,500 (1)
Salary Remaining : $30,085
Kirill Kaprizov $90,000 (4)
Salary Remaining : $29,272
John Draeger $90,000 (1)
Salary Remaining : $29,272
Radim Simek $90,000 (4)
Salary Remaining : $29,272
Carter Hutton $80,000 (2)
Salary Remaining : $26,019
Artur Kayumov $80,000 (3)
Salary Remaining : $26,019
Blake Geoffrion $80,000 (2)
Salary Remaining : $26,019
Patrick Brown $75,000 (3)
Salary Remaining : $24,393
Shane Prince $75,000 (1)
Salary Remaining : $24,393
Viktor Baldayev $70,000 (3)
Salary Remaining : $22,767
Jacob Larsson $70,000 (3)
Salary Remaining : $22,767
Jake Walman $60,000 (2)
Salary Remaining : $19,515
Nicklas Jensen $60,000 (2)
Salary Remaining : $19,515
Matt Puempel $60,000 (2)
Salary Remaining : $19,515
Phoenix Copley $60,000 (1)
Salary Remaining : $19,515
Roberts Lipsbergs $55,000 (3)
Salary Remaining : $17,888
Charles Hudon $50,000 (1)
Salary Remaining : $16,262
Adam Ruzicka $50,000 (2)
Salary Remaining : $16,262
Morgan Geekie $50,000 (2)
Salary Remaining : $16,262
Austin Poganski $50,000 (2)
Salary Remaining : $16,262
Morgan Frost $50,000 (2)
Salary Remaining : $16,262
Timothy Liljegren $50,000 (2)
Salary Remaining : $16,262
Mitchell Heard $50,000 (1)
Salary Remaining : $16,262
Artyom Zagidulin $50,000 (1)
Salary Remaining : $16,262
Drake Batherson $50,000 (2)
Salary Remaining : $16,262
Tyson Jost $50,000 (1)
Salary Remaining : $16,262
Filip Hronek $50,000 (1)
Salary Remaining : $16,262
Tanner Laczynski $50,000 (1)
Salary Remaining : $16,262
Calvin Thurkauf $50,000 (1)
Salary Remaining : $16,262
Dylan Gambrell $50,000 (1)
Salary Remaining : $16,262
Kale Clague $50,000 (1)
Salary Remaining : $16,262
Grant Hutton $30,000 (1)
Salary Remaining : $9,757
Total Farm Players35
Salary Commitment
Year 2 : $2,975,000
Year 3 : $1,362,500
Year 4 : $730,000
Year 5 : $420,000
Salary Average Commitment
Year 2 : $2,785,000
Year 3 : $1,142,500
Year 4 : $500,000
Year 5 : $180,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paint Arena
Level 1: 6000 - $100 - 5,778 - 96.29%
Level 2: 5000 - $60 - 4,871 - 97.42%
Level 3: 2000 - $35 - 1,933 - 96.64%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $200 - 958 - 95.78%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.52%
Farm Level 2: 1000 - $15 - 912 - 91.21%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,371 - 96.51%
Average Income per Game$1,408,777
Year to Date Revenue$39,445,750
Farm
Home Games Left12
Average Attendance - %2,743 - 91.42%
Average Income per Game$81,634
Year to Date Revenue$2,285,751

Expense

Pro Players Total Salaries$59,345,000
Farm Players Total Salaries$1,902,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$923,904
Special Salary Cap Value$0
Pro Year To Date Expenses$43,711,723
Farm Year To Date Expenses$1,632,955
Pro Salary Cap To Date$42,149,315
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,905,321
Farm Estimated Season Revenue$979,608
Pro Remaining Season Days60
Pro Expenses Per Days$308,266
Pro Estimated Expenses$18,495,960
Farm Remaining Season Days67
Farm Expenses Per Days$11,663
Farm Estimated Expenses$781,421
Estimated Season Expenses$19,277,381
Estimated Season Salary Cap$60,042,275
Estimate Under Maximum Salary Cap of $87,171,454$27,129,179
Estimate Over Minimum Salary Cap of $35,000,000 $25,042,275
Current Bank Account$24,171,454
Projected Bank Account$22,779,002

Pro Players Salaries

Anze Kopitar $6,000,000 (3)
-Salary Remaining : $1,809,045
Derek Stepan $5,250,000 (1)
-Salary Remaining : $1,582,915
Jonathan Quick $5,000,000 (1)
-Salary Remaining : $1,507,538
Brendan Gallagher $4,000,000 (1)
-Salary Remaining : $1,206,030
Keith Aulie $3,750,000 (2)
-Salary Remaining : $1,130,653
Justin Schultz $3,500,000 (1)
-Salary Remaining : $1,055,276
Marcus Johansson $3,250,000 (1)
-Salary Remaining : $979,899
Danny DeKeiser $3,000,000 (1)
-Salary Remaining : $904,523
Oscar Klefbom $3,000,000 (1)
-Salary Remaining : $904,523
Nick Leddy $3,000,000 (1)
-Salary Remaining : $904,523
Jamie Benn $2,750,000 (1)
-Salary Remaining : $829,146
Andrei Vasilevskiy $2,500,000 (2)
-Salary Remaining : $753,769
Tomas Nosek $2,500,000 (2)
-Salary Remaining : $753,769
Marcus Foligno $2,000,000 (1)
-Salary Remaining : $603,015
Thomas Vanek $2,000,000 (1)
-Salary Remaining : $603,015
Ben Lovejoy $1,950,000 (1)
-Salary Remaining : $587,940
Cal Clutterbuck $1,750,000 (2)
-Salary Remaining : $527,638
JT Compher $1,200,000 (1)
-Salary Remaining : $361,809
Brandon Tanev $1,000,000 (3)
-Salary Remaining : $301,508
Sebastian Aho $995,000 (3)
-Salary Remaining : $300,000
Pavel Zacha $950,000 (1)
-Salary Remaining : $286,432
Total Pro Players21
Salary Commitment
Year 2 : $59,345,000
Year 3 : $19,200,000
Year 4 : $9,000,000
Year 5 : $0
Salary Average Commitment
Year 2 : $44,095,000
Year 3 : $12,595,000
Year 4 : $2,095,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $59,345,000
Year 3 : $18,495,000
Year 4 : $7,995,000
Year 5 : $0

Farm Players Salaries

Dakota Mermis $90,000 (2)
Salary Remaining : $29,272
Evan Rodrigues $90,000 (4)
Salary Remaining : $29,272
Andy Andreoff $90,000 (1)
Salary Remaining : $29,272
Brett Kulak $90,000 (2)
Salary Remaining : $29,272
Anthony Stolarz $80,000 (1)
Salary Remaining : $26,019
Andrew O'Brien (Out of Payroll) $80,000 (1)
Salary Remaining : $26,019
Anthony Beauvillier $70,000 (4)
Salary Remaining : $22,767
John Marino $70,000 (4)
Salary Remaining : $22,767
Victor Olofsson $65,000 (1)
Salary Remaining : $21,141
Danny Biega $65,000 (1)
Salary Remaining : $21,141
Max Gortz $62,500 (2)
Salary Remaining : $20,328
Iven Barbashev $60,000 (3)
Salary Remaining : $19,515
Curtis Hamilton $60,000 (1)
Salary Remaining : $19,515
Cal Petersen $60,000 (3)
Salary Remaining : $19,515
Sam Kurker $57,500 (2)
Salary Remaining : $18,701
Raphael Bussieres $57,500 (1)
Salary Remaining : $18,701
Matthew Finn $55,000 (2)
Salary Remaining : $17,888
Denis Malgin $50,000 (4)
Salary Remaining : $16,262
Eetu Luostarinen $50,000 (2)
Salary Remaining : $16,262
Brett Pollock $50,000 (2)
Salary Remaining : $16,262
Jeremy Swayman $50,000 (2)
Salary Remaining : $16,262
Josh Ho-Sang $50,000 (3)
Salary Remaining : $16,262
Juuso Ikonen $50,000 (2)
Salary Remaining : $16,262
Austin Strand $50,000 (2)
Salary Remaining : $16,262
Steven Spinner $50,000 (2)
Salary Remaining : $16,262
Jeff Malott $50,000 (2)
Salary Remaining : $16,262
Matthew Tkachuk $50,000 (1)
Salary Remaining : $16,262
Gavin Bayreuther $50,000 (1)
Salary Remaining : $16,262
Adam Brooks $50,000 (1)
Salary Remaining : $16,262
German Rubtsov $50,000 (1)
Salary Remaining : $16,262
Jesper Boqvist $50,000 (2)
Salary Remaining : $16,262
Total Farm Players31
Salary Commitment
Year 2 : $1,902,500
Year 3 : $1,267,500
Year 4 : $587,500
Year 5 : $500,000
Salary Average Commitment
Year 2 : $1,435,000
Year 3 : $940,000
Year 4 : $355,000
Year 5 : $280,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $100 - 5,773 - 96.22%
Level 2: 5000 - $60 - 4,843 - 96.86%
Level 3: 2000 - $35 - 1,946 - 97.30%
Level 4: 4000 - $25 - 3,879 - 96.99%
Luxury : 1000 - $200 - 956 - 95.63%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.45%
Farm Level 2: 1000 - $15 - 927 - 92.71%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,398 - 96.65%
Average Income per Game$1,407,870
Year to Date Revenue$39,420,363
Farm
Home Games Left12
Average Attendance - %2,816 - 93.87%
Average Income per Game$84,022
Year to Date Revenue$2,352,617

Expense

Pro Players Total Salaries$61,095,000
Farm Players Total Salaries$2,283,500
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,055,744
Farm Year To Date Expenses$2,082,915
Pro Salary Cap To Date$42,553,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,894,441
Farm Estimated Season Revenue$1,008,264
Pro Remaining Season Days60
Pro Expenses Per Days$317,060
Pro Estimated Expenses$19,023,600
Farm Remaining Season Days67
Farm Expenses Per Days$15,211
Farm Estimated Expenses$1,019,137
Estimated Season Expenses$20,042,737
Estimated Season Salary Cap$60,973,861
Estimate Under Maximum Salary Cap of $63,365,369$2,391,508
Estimate Over Minimum Salary Cap of $35,000,000 $25,973,861
Current Bank Account$365,369
Projected Bank Account-$1,774,663

Pro Players Salaries

Alexander Ovechkin $7,750,000 (1)
-Salary Remaining : $2,336,683
Ryan Mcdonagh $5,800,000 (2)
-Salary Remaining : $1,748,744
Mikael Granlund $5,000,000 (2)
-Salary Remaining : $1,507,538
Alexander Edler $4,500,000 (1)
-Salary Remaining : $1,356,784
Jaden Schwartz $4,500,000 (1)
-Salary Remaining : $1,356,784
John Moore $4,250,000 (2)
-Salary Remaining : $1,281,407
Justin Faulk $3,750,000 (1)
-Salary Remaining : $1,130,653
Reilly Smith $3,500,000 (1)
-Salary Remaining : $1,055,276
Kari Lehtonen $3,000,000 (1)
-Salary Remaining : $904,523
Jack Eichel $2,500,000 (2)
-Salary Remaining : $753,769
Michal Neuvirth $2,500,000 (1)
-Salary Remaining : $753,769
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $603,015
Andy Miele $2,000,000 (1)
-Salary Remaining : $603,015
Matt Stajan $1,800,000 (1)
-Salary Remaining : $542,714
Justin Abdelkader $1,500,000 (1)
-Salary Remaining : $452,261
Scott Laughton $1,500,000 (1)
-Salary Remaining : $452,261
Mark Pysyk $1,500,000 (1)
-Salary Remaining : $452,261
Josh Morrissey $1,000,000 (1)
-Salary Remaining : $301,508
Mike Brown $1,000,000 (1)
-Salary Remaining : $301,508
Connor Murphy $995,000 (1)
-Salary Remaining : $300,000
Nicolas Kerdiles $750,000 (1)
-Salary Remaining : $226,131
Total Pro Players21
Salary Commitment
Year 2 : $61,095,000
Year 3 : $21,100,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $45,695,000
Year 3 : $13,000,000
Year 4 : $0
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $61,095,000
Year 3 : $19,550,000
Year 4 : $0
Year 5 : $0

Farm Players Salaries

Anton Gustafsson $80,000 (1)
Salary Remaining : $26,019
T.J Brodie $80,000 (1)
Salary Remaining : $26,019
Nolan Vesey $76,000 (2)
Salary Remaining : $24,718
Mark McNeill $75,000 (2)
Salary Remaining : $24,393
Andreas Englund $75,000 (1)
Salary Remaining : $24,393
Joel Armia $75,000 (2)
Salary Remaining : $24,393
Linus Ullmark $75,000 (1)
Salary Remaining : $24,393
Markus Granlund $75,000 (2)
Salary Remaining : $24,393
Mattias Backman $75,000 (2)
Salary Remaining : $24,393
Brett Connolly $72,500 (1)
Salary Remaining : $23,580
Freddie Hamilton $70,000 (1)
Salary Remaining : $22,767
Carl Dahlstrom $65,000 (2)
Salary Remaining : $21,141
Christian Djoos $65,000 (2)
Salary Remaining : $21,141
Filip Chlapik $65,000 (2)
Salary Remaining : $21,141
Josh Wesley $65,000 (1)
Salary Remaining : $21,141
Tristan Jarry $65,000 (2)
Salary Remaining : $21,141
Riley Barber $65,000 (2)
Salary Remaining : $21,141
Troy Bourke $65,000 (2)
Salary Remaining : $21,141
Felix Sanstrom $65,000 (2)
Salary Remaining : $21,141
Travis Dermott $65,000 (2)
Salary Remaining : $21,141
Ryan Olsen $65,000 (2)
Salary Remaining : $21,141
Sergei Zborovskiy $60,000 (1)
Salary Remaining : $19,515
Stanislav Galiev $60,000 (1)
Salary Remaining : $19,515
Mark MacMillan $60,000 (1)
Salary Remaining : $19,515
Alexandre Mallet $60,000 (1)
Salary Remaining : $19,515
Lucas Wallmark $57,500 (1)
Salary Remaining : $18,701
Hunter Shinkaruk $57,500 (1)
Salary Remaining : $18,701
Reilly Walsh $50,000 (2)
Salary Remaining : $16,262
Ian Mitchell $50,000 (2)
Salary Remaining : $16,262
Kristian Vesalainen $50,000 (2)
Salary Remaining : $16,262
Joni Ikonen $50,000 (2)
Salary Remaining : $16,262
Kasper Bjorkqvist $50,000 (1)
Salary Remaining : $16,262
Olli Juolevi $50,000 (1)
Salary Remaining : $16,262
Carsen Twarynski $50,000 (1)
Salary Remaining : $16,262
Libor Hajek $50,000 (1)
Salary Remaining : $16,262
Josh Norris $50,000 (2)
Salary Remaining : $16,262
Total Farm Players36
Salary Commitment
Year 2 : $2,283,500
Year 3 : $1,259,500
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $2,098,500
Year 3 : $1,211,000
Year 4 : $0
Year 5 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,627 - 93.78%
Level 2: 5000 - $60 - 4,789 - 95.78%
Level 3: 2000 - $35 - 1,900 - 95.00%
Level 4: 4000 - $25 - 3,782 - 94.55%
Luxury : 1000 - $200 - 949 - 94.91%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.13%
Farm Level 2: 1000 - $15 - 947 - 94.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,047 - 94.71%
Average Income per Game$1,381,021
Year to Date Revenue$38,668,578
Farm
Home Games Left12
Average Attendance - %2,790 - 93.00%
Average Income per Game$82,635
Year to Date Revenue$2,313,778

Expense

Pro Players Total Salaries$45,950,000
Farm Players Total Salaries$3,210,000
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,794,563
Farm Year To Date Expenses$1,808,269
Pro Salary Cap To Date$30,096,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,572,248
Farm Estimated Season Revenue$991,619
Pro Remaining Season Days60
Pro Expenses Per Days$235,930
Pro Estimated Expenses$14,155,800
Farm Remaining Season Days67
Farm Expenses Per Days$17,282
Farm Estimated Expenses$1,157,894
Estimated Season Expenses$15,313,694
Estimated Season Salary Cap$43,950,363
Estimate Under Maximum Salary Cap of $104,501,287$60,550,924
Estimate Over Minimum Salary Cap of $35,000,000 $8,950,363
Current Bank Account$41,501,287
Projected Bank Account$43,751,460

Pro Players Salaries

Milan Lucic $6,000,000 (1)
-Salary Remaining : $1,809,045
Sean Couturier $5,000,000 (4)
-Salary Remaining : $1,507,538
Luke Schenn $5,000,000 (2)
-Salary Remaining : $1,507,538
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $1,206,030
Frederik Andersen $3,500,000 (1)
-Salary Remaining : $1,055,276
Ryan Strome $3,000,000 (3)
-Salary Remaining : $904,523
Ondrej Palat $2,750,000 (2)
-Salary Remaining : $829,146
Tomas Hertl $2,500,000 (2)
-Salary Remaining : $753,769
Magnus Paajarvi $1,500,000 (2)
-Salary Remaining : $452,261
Devante Smith-Pelly $1,500,000 (3)
-Salary Remaining : $452,261
Patrik Nemeth $1,500,000 (3)
-Salary Remaining : $452,261
T.J Galiardi $1,300,000 (1)
-Salary Remaining : $391,960
Samuel Montembeault $1,250,000 (3)
-Salary Remaining : $376,884
Maxime Sauvé $1,000,000 (2)
-Salary Remaining : $301,508
Richard Panik $1,000,000 (2)
-Salary Remaining : $301,508
Josh Gorges $1,000,000 (1)
-Salary Remaining : $301,508
Henrik Samuelsson $1,000,000 (3)
-Salary Remaining : $301,508
Ryan Dzingel $925,000 (2)
-Salary Remaining : $278,894
Stefan Noesen $925,000 (3)
-Salary Remaining : $278,894
Brett Ponich $800,000 (1)
-Salary Remaining : $241,206
Cale Makar $500,000 (2)
-Salary Remaining : $150,754
Total Pro Players21
Salary Commitment
Year 2 : $45,950,000
Year 3 : $32,925,000
Year 4 : $18,750,000
Year 5 : $6,500,000
Salary Average Commitment
Year 2 : $37,650,000
Year 3 : $21,850,000
Year 4 : $14,175,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $45,950,000
Year 3 : $29,350,000
Year 4 : $14,175,000
Year 5 : $5,000,000

Farm Players Salaries

Vince Dunn $700,000 (4)
Salary Remaining : $227,670
Mikhail Sergachev $500,000 (1)
Salary Remaining : $162,621
Mike Condon $90,000 (1)
Salary Remaining : $29,272
Seth Griffith $80,000 (1)
Salary Remaining : $26,019
Sebastian Collberg $80,000 (1)
Salary Remaining : $26,019
Harru Sateri $80,000 (1)
Salary Remaining : $26,019
Derrick Pouliot $75,000 (2)
Salary Remaining : $24,393
Samuel Blais $75,000 (2)
Salary Remaining : $24,393
Steven Santini $70,000 (2)
Salary Remaining : $22,767
David Pope $65,000 (2)
Salary Remaining : $21,141
Ryan Culkin $60,000 (1)
Salary Remaining : $19,515
Connor Chatam $60,000 (1)
Salary Remaining : $19,515
Dryden Hunt $55,000 (2)
Salary Remaining : $17,888
Mikhail Vorobyev $55,000 (2)
Salary Remaining : $17,888
Will Borgen $55,000 (2)
Salary Remaining : $17,888
Colton White $55,000 (2)
Salary Remaining : $17,888
Joel Kiviranta $55,000 (2)
Salary Remaining : $17,888
Dylan Samberg $50,000 (2)
Salary Remaining : $16,262
Mason Shaw $50,000 (2)
Salary Remaining : $16,262
Jacob Middleton $50,000 (1)
Salary Remaining : $16,262
Ryan Poehling $50,000 (2)
Salary Remaining : $16,262
Casey Mittelstadt $50,000 (2)
Salary Remaining : $16,262
Jake Marchment $50,000 (1)
Salary Remaining : $16,262
Linus Sandin $50,000 (2)
Salary Remaining : $16,262
Joshua Jacobs $50,000 (1)
Salary Remaining : $16,262
Cale Fleury $50,000 (2)
Salary Remaining : $16,262
Yegor Korshkov $50,000 (1)
Salary Remaining : $16,262
Ivan Fedotov $50,000 (2)
Salary Remaining : $16,262
Jake Paterson $50,000 (1)
Salary Remaining : $16,262
Owen Tippet $50,000 (2)
Salary Remaining : $16,262
Alexander Volkov $50,000 (2)
Salary Remaining : $16,262
Alexander Barabanov $50,000 (1)
Salary Remaining : $16,262
Alex Barre-Boulet (Out of Payroll) $50,000 (1)
Salary Remaining : $16,262
Andrew Peeke $50,000 (1)
Salary Remaining : $16,262
Dante Fabbro $50,000 (1)
Salary Remaining : $16,262
Jeffrey Viel $50,000 (1)
Salary Remaining : $16,262
Nolan Patrick $50,000 (2)
Salary Remaining : $16,262
Total Farm Players37
Salary Commitment
Year 2 : $3,210,000
Year 3 : $1,170,000
Year 4 : $150,000
Year 5 : $225,000
Salary Average Commitment
Year 2 : $2,850,000
Year 3 : $1,080,000
Year 4 : $70,000
Year 5 : $70,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars arena
Level 1: 6000 - $100 - 5,750 - 95.83%
Level 2: 5000 - $60 - 4,789 - 95.79%
Level 3: 2000 - $35 - 1,902 - 95.09%
Level 4: 4000 - $25 - 3,847 - 96.19%
Luxury : 1000 - $200 - 948 - 94.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,841 - 92.07%
Farm Level 2: 1000 - $15 - 927 - 92.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,237 - 95.76%
Average Income per Game$1,396,953
Year to Date Revenue$39,114,671
Farm
Home Games Left12
Average Attendance - %2,769 - 92.29%
Average Income per Game$82,278
Year to Date Revenue$2,303,789

Expense

Pro Players Total Salaries$58,700,000
Farm Players Total Salaries$2,432,500
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,692,331
Farm Year To Date Expenses$2,405,474
Pro Salary Cap To Date$41,741,075
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,763,430
Farm Estimated Season Revenue$987,338
Pro Remaining Season Days60
Pro Expenses Per Days$306,030
Pro Estimated Expenses$18,361,800
Farm Remaining Season Days67
Farm Expenses Per Days$15,934
Farm Estimated Expenses$1,067,578
Estimated Season Expenses$19,429,378
Estimated Season Salary Cap$59,439,575
Estimate Under Maximum Salary Cap of $106,414,819$46,975,244
Estimate Over Minimum Salary Cap of $35,000,000 $24,439,575
Current Bank Account$43,414,819
Projected Bank Account$41,736,209

Pro Players Salaries

Erik Gudbranson $7,000,000 (2)
-Salary Remaining : $2,110,553
Philip Samuelsson $5,500,000 (2)
-Salary Remaining : $1,658,291
Marko Dano $5,000,000 (2)
-Salary Remaining : $1,507,538
Henrik Zetterberg $4,500,000 (1)
-Salary Remaining : $1,356,784
Ryan O'Reilly $4,500,000 (1)
-Salary Remaining : $1,356,784
Nino Niederreiter $4,000,000 (1)
-Salary Remaining : $1,206,030
Petr Mrazek $4,000,000 (3)
-Salary Remaining : $1,206,030
Connor Brown $3,500,000 (1)
-Salary Remaining : $1,055,276
Drew Fata $2,500,000 (1)
-Salary Remaining : $753,769
Jamie Arniel $2,250,000 (2)
-Salary Remaining : $678,392
Mike McKenna $2,000,000 (2)
-Salary Remaining : $603,015
Dylan Larkin $2,000,000 (1)
-Salary Remaining : $603,015
Ryan O'Byrne $1,500,000 (1)
-Salary Remaining : $452,261
T.J. Hensick $1,500,000 (1)
-Salary Remaining : $452,261
David Rundblad $1,500,000 (2)
-Salary Remaining : $452,261
Cody Franson $1,500,000 (2)
-Salary Remaining : $452,261
Carson Mcmillan $1,500,000 (1)
-Salary Remaining : $452,261
Beau Bennett $1,500,000 (2)
-Salary Remaining : $452,261
Sergei Kostitsyn $1,000,000 (2)
-Salary Remaining : $301,508
Tomas Kundratek $1,000,000 (1)
-Salary Remaining : $301,508
Michael Haley $950,000 (1)
-Salary Remaining : $286,432
Total Pro Players21
Salary Commitment
Year 2 : $58,700,000
Year 3 : $31,750,000
Year 4 : $4,500,000
Year 5 : $0
Salary Average Commitment
Year 2 : $36,550,000
Year 3 : $17,500,000
Year 4 : $250,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $58,700,000
Year 3 : $31,250,000
Year 4 : $4,000,000
Year 5 : $0

Farm Players Salaries

Roope Hintz $97,500 (3)
Salary Remaining : $31,711
Riley Armstrong $97,500 (1)
Salary Remaining : $31,711
Dmitri Orlov $95,000 (1)
Salary Remaining : $30,898
Ilya Samsonov $95,000 (4)
Salary Remaining : $30,898
Joe Morrow $95,000 (2)
Salary Remaining : $30,898
Danny Kristo $95,000 (1)
Salary Remaining : $30,898
Tyler Bertuzzi $95,000 (1)
Salary Remaining : $30,898
Lucas Lessio $95,000 (1)
Salary Remaining : $30,898
Martin Frk $90,000 (2)
Salary Remaining : $29,272
Chris Bigras $90,000 (1)
Salary Remaining : $29,272
Ryan Pulock $90,000 (1)
Salary Remaining : $29,272
Brendan Woods $90,000 (1)
Salary Remaining : $29,272
Philippe Desrosiers $87,500 (3)
Salary Remaining : $28,459
Sonny Milano $80,000 (2)
Salary Remaining : $26,019
Vladislav Namestnikov $80,000 (1)
Salary Remaining : $26,019
Ian McCoshen $80,000 (2)
Salary Remaining : $26,019
Greg McKegg $65,000 (1)
Salary Remaining : $21,141
Troy Terry $60,000 (4)
Salary Remaining : $19,515
Marcus Hogberg $60,000 (2)
Salary Remaining : $19,515
Morgan Barron $50,000 (2)
Salary Remaining : $16,262
Lias Andersson $50,000 (2)
Salary Remaining : $16,262
Jack Studnicka $50,000 (2)
Salary Remaining : $16,262
Klim Kostin $50,000 (2)
Salary Remaining : $16,262
Cody Glass $50,000 (2)
Salary Remaining : $16,262
Adam Werner $50,000 (1)
Salary Remaining : $16,262
Jack Ramsey $50,000 (2)
Salary Remaining : $16,262
Sebastian Ahaut $50,000 (2)
Salary Remaining : $16,262
Konrad Abeltshauser $50,000 (1)
Salary Remaining : $16,262
Michael Bunting $50,000 (1)
Salary Remaining : $16,262
Conor Timmins $50,000 (2)
Salary Remaining : $16,262
Tanner Kero $50,000 (1)
Salary Remaining : $16,262
Ryan Lindgren $50,000 (1)
Salary Remaining : $16,262
Nick Swaney $50,000 (2)
Salary Remaining : $16,262
Nico Hischier $50,000 (2)
Salary Remaining : $16,262
Tomas Hyka $45,000 (1)
Salary Remaining : $14,636
Total Farm Players35
Salary Commitment
Year 2 : $2,432,500
Year 3 : $1,402,500
Year 4 : $642,500
Year 5 : $440,000
Salary Average Commitment
Year 2 : $2,200,000
Year 3 : $1,107,500
Year 4 : $277,500
Year 5 : $155,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,754 - 95.89%
Level 2: 5000 - $60 - 4,775 - 95.50%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $25 - 3,788 - 94.71%
Luxury : 1000 - $200 - 965 - 96.48%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,833 - 91.64%
Farm Level 2: 1000 - $15 - 944 - 94.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,215 - 95.64%
Average Income per Game$1,399,787
Year to Date Revenue$39,194,048
Farm
Home Games Left12
Average Attendance - %2,776 - 92.55%
Average Income per Game$82,217
Year to Date Revenue$2,302,074

Expense

Pro Players Total Salaries$56,600,000
Farm Players Total Salaries$1,917,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,541,724
Farm Year To Date Expenses$1,985,059
Pro Salary Cap To Date$42,265,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,797,449
Farm Estimated Season Revenue$986,603
Pro Remaining Season Days60
Pro Expenses Per Days$291,960
Pro Estimated Expenses$17,517,600
Farm Remaining Season Days67
Farm Expenses Per Days$14,163
Farm Estimated Expenses$948,921
Estimated Season Expenses$18,466,521
Estimated Season Salary Cap$59,330,629
Estimate Under Maximum Salary Cap of $65,267,845$5,937,216
Estimate Over Minimum Salary Cap of $35,000,000 $24,330,629
Current Bank Account$2,267,845
Projected Bank Account$1,585,376

Pro Players Salaries

Sidney Crosby $7,500,000 (4)
-Salary Remaining : $2,261,307
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $2,110,553
Michael Frolik $6,000,000 (1)
-Salary Remaining : $1,809,045
Jared Cowen (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $1,507,538
Eric Gelinas $4,000,000 (1)
-Salary Remaining : $1,206,030
David Backes $3,500,000 (2)
-Salary Remaining : $1,055,276
Taylor Chorney $3,000,000 (2)
-Salary Remaining : $904,523
Jonathan Bernier $3,000,000 (1)
-Salary Remaining : $904,523
Ladislav Smid $2,750,000 (2)
-Salary Remaining : $829,146
Brian Elliott $2,750,000 (3)
-Salary Remaining : $829,146
Brandon Sutter $2,500,000 (1)
-Salary Remaining : $753,769
Sean Bergenheim $2,000,000 (2)
-Salary Remaining : $603,015
Rostislav Olesz $1,750,000 (3)
-Salary Remaining : $527,638
Tim Schaller $1,500,000 (3)
-Salary Remaining : $452,261
Cody Eakin $1,500,000 (1)
-Salary Remaining : $452,261
Garnet Hathaway $1,200,000 (1)
-Salary Remaining : $361,809
Chris Stewart $1,000,000 (1)
-Salary Remaining : $301,508
Anthony Bitetto $1,000,000 (1)
-Salary Remaining : $301,508
Jeff Woywitka $1,000,000 (1)
-Salary Remaining : $301,508
Ole-Kristian Tollefsen $1,000,000 (1)
-Salary Remaining : $301,508
Jordan Martinook $950,000 (1)
-Salary Remaining : $286,432
Jordan Schmaltz $950,000 (1)
-Salary Remaining : $286,432
Linden Vey $750,000 (1)
-Salary Remaining : $226,131
Total Pro Players23
Salary Commitment
Year 2 : $61,600,000
Year 3 : $29,750,000
Year 4 : $18,000,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $46,600,000
Year 3 : $22,500,000
Year 4 : $14,500,000
Year 5 : $7,500,000
Salary Cap with 1 Way Contract
Year 2 : $61,600,000
Year 3 : $29,750,000
Year 4 : $18,500,000
Year 5 : $7,500,000

Farm Players Salaries

Dmitry Sinitsyn $97,500 (1)
Salary Remaining : $31,711
David Rittich $95,000 (4)
Salary Remaining : $30,898
Zemgus Girgensons $95,000 (1)
Salary Remaining : $30,898
Garret Sparks $95,000 (2)
Salary Remaining : $30,898
Oliver Bjorkstrand $95,000 (1)
Salary Remaining : $30,898
Tyler Pitlick $95,000 (1)
Salary Remaining : $30,898
Zachary Sanford $95,000 (1)
Salary Remaining : $30,898
Jacob De La Rose $85,000 (2)
Salary Remaining : $27,646
C.J Suess $80,000 (1)
Salary Remaining : $26,019
Brendan Perlini $80,000 (1)
Salary Remaining : $26,019
Christoph Bertschy $75,000 (2)
Salary Remaining : $24,393
Scott Wedgewood $75,000 (3)
Salary Remaining : $24,393
Johan Larsson $70,000 (1)
Salary Remaining : $22,767
Michael McCarron $60,000 (4)
Salary Remaining : $19,515
Olle Eriksson Ek $50,000 (2)
Salary Remaining : $16,262
David Kase $50,000 (2)
Salary Remaining : $16,262
Bryce Kindopp $50,000 (2)
Salary Remaining : $16,262
Grant Besse $50,000 (1)
Salary Remaining : $16,262
Michael Pezzetta $50,000 (1)
Salary Remaining : $16,262
Arttu Ruotsalainen $50,000 (1)
Salary Remaining : $16,262
Vitaly Abramov $50,000 (1)
Salary Remaining : $16,262
Joonas Lyytinen $50,000 (1)
Salary Remaining : $16,262
Keegan Lowe $50,000 (1)
Salary Remaining : $16,262
Kevin Rooney $50,000 (1)
Salary Remaining : $16,262
Mason Geertsen $50,000 (1)
Salary Remaining : $16,262
Nikita Nesterov $50,000 (1)
Salary Remaining : $16,262
Cliff Pu $50,000 (1)
Salary Remaining : $16,262
Jonas Siegenthaler $50,000 (2)
Salary Remaining : $16,262
Gustav Forsling $25,000 (1)
Salary Remaining : $8,131
Total Farm Players29
Salary Commitment
Year 2 : $1,917,500
Year 3 : $685,000
Year 4 : $305,000
Year 5 : $310,000
Salary Average Commitment
Year 2 : $1,635,000
Year 3 : $635,000
Year 4 : $180,000
Year 5 : $155,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,779 - 96.32%
Level 2: 5000 - $60 - 4,740 - 94.81%
Level 3: 2000 - $35 - 1,916 - 95.79%
Level 4: 4000 - $25 - 3,858 - 96.44%
Luxury : 1000 - $200 - 945 - 94.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,808 - 90.41%
Farm Level 2: 1000 - $15 - 926 - 92.63%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,238 - 95.77%
Average Income per Game$1,397,107
Year to Date Revenue$40,516,111
Farm
Home Games Left12
Average Attendance - %2,734 - 91.15%
Average Income per Game$81,037
Year to Date Revenue$2,269,046

Expense

Pro Players Total Salaries$60,050,000
Farm Players Total Salaries$2,019,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,914,577
Farm Year To Date Expenses$1,794,187
Pro Salary Cap To Date$39,796,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,368,180
Farm Estimated Season Revenue$972,448
Pro Remaining Season Days60
Pro Expenses Per Days$306,281
Pro Estimated Expenses$18,376,860
Farm Remaining Season Days67
Farm Expenses Per Days$12,959
Farm Estimated Expenses$868,253
Estimated Season Expenses$19,245,113
Estimated Season Salary Cap$57,901,543
Estimate Under Maximum Salary Cap of $66,239,354$8,337,811
Estimate Over Minimum Salary Cap of $35,000,000 $22,901,543
Current Bank Account$3,239,354
Projected Bank Account$334,869

Pro Players Salaries

Drew Doughty $8,000,000 (1)
-Salary Remaining : $2,412,060
Dion Phaneuf $5,000,000 (2)
-Salary Remaining : $1,507,538
Philipp Grubauer $4,500,000 (3)
-Salary Remaining : $1,356,784
Conor Sheary $4,000,000 (3)
-Salary Remaining : $1,206,030
Wayne Simmonds $3,750,000 (1)
-Salary Remaining : $1,130,653
Brandon Dubinsky $3,750,000 (1)
-Salary Remaining : $1,130,653
Mike Lundin $3,500,000 (2)
-Salary Remaining : $1,055,276
Zach Parise $3,000,000 (3)
-Salary Remaining : $904,523
Karl Alzner $3,000,000 (1)
-Salary Remaining : $904,523
Tyler Cuma $2,750,000 (1)
-Salary Remaining : $829,146
Ronalds Kenins $2,500,000 (1)
-Salary Remaining : $753,769
Joe Pavelski $2,500,000 (1)
-Salary Remaining : $753,769
Daniel Carcillo $1,750,000 (2)
-Salary Remaining : $527,638
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $452,261
MacKenzie Weegar $1,500,000 (4)
-Salary Remaining : $452,261
Boone Jenner $1,500,000 (1)
-Salary Remaining : $452,261
Malcolm Subban $1,250,000 (3)
-Salary Remaining : $376,884
Andreas Martinsen $1,200,000 (1)
-Salary Remaining : $361,809
Brendan Gaunce $1,100,000 (1)
-Salary Remaining : $331,658
Oscar Sundqvist $1,100,000 (1)
-Salary Remaining : $331,658
Arturs Kulda $1,100,000 (3)
-Salary Remaining : $331,658
Markus Nutivaara $1,000,000 (4)
-Salary Remaining : $301,508
Marek Svatos $800,000 (2)
-Salary Remaining : $241,206
Total Pro Players23
Salary Commitment
Year 2 : $60,050,000
Year 3 : $28,650,000
Year 4 : $18,850,000
Year 5 : $6,750,000
Salary Average Commitment
Year 2 : $48,200,000
Year 3 : $18,650,000
Year 4 : $8,600,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $60,050,000
Year 3 : $27,400,000
Year 4 : $16,350,000
Year 5 : $2,500,000

Farm Players Salaries

Eric Gustafsson $99,000 (3)
Salary Remaining : $32,199
William Carrier $98,000 (3)
Salary Remaining : $31,874
Samuel Groulx $97,500 (2)
Salary Remaining : $31,711
Brandon Kozun $95,000 (2)
Salary Remaining : $30,898
Scott Harrington $90,000 (2)
Salary Remaining : $29,272
Joacim Eriksson $80,000 (2)
Salary Remaining : $26,019
Emil Pettersson $80,000 (3)
Salary Remaining : $26,019
Theodor Blueger $80,000 (3)
Salary Remaining : $26,019
Chris Wagner $72,500 (1)
Salary Remaining : $23,580
Cole Ully $72,500 (2)
Salary Remaining : $23,580
Alex Henriksson $70,000 (2)
Salary Remaining : $22,767
Alex Lintuniemi $70,000 (2)
Salary Remaining : $22,767
Mario Lucia $70,000 (1)
Salary Remaining : $22,767
Thomas Gobeil $65,000 (2)
Salary Remaining : $21,141
Justin Shugg $60,000 (1)
Salary Remaining : $19,515
Joni Ortio $60,000 (1)
Salary Remaining : $19,515
Jordan Gross $60,000 (1)
Salary Remaining : $19,515
Kurtis Macdermid $50,000 (1)
Salary Remaining : $16,262
Robin Norell $50,000 (1)
Salary Remaining : $16,262
Jerome Gauthier-Leduc $50,000 (1)
Salary Remaining : $16,262
Jaedon Descheneau $50,000 (2)
Salary Remaining : $16,262
Logan Stanley $50,000 (1)
Salary Remaining : $16,262
Scott Reedy $50,000 (2)
Salary Remaining : $16,262
Jacob Peterson $50,000 (2)
Salary Remaining : $16,262
Ben Jones $50,000 (2)
Salary Remaining : $16,262
Noah Gregor $50,000 (1)
Salary Remaining : $16,262
Aleksi Heponiemi $50,000 (2)
Salary Remaining : $16,262
Drew O'Connor $50,000 (1)
Salary Remaining : $16,262
Dennis Cholowski $50,000 (1)
Salary Remaining : $16,262
Alexei Toropchenko $50,000 (2)
Salary Remaining : $16,262
Kyle Platzer $50,000 (3)
Salary Remaining : $16,262
Total Farm Players31
Salary Commitment
Year 2 : $2,019,500
Year 3 : $1,347,000
Year 4 : $407,000
Year 5 : $0
Salary Average Commitment
Year 2 : $2,019,500
Year 3 : $1,347,000
Year 4 : $407,000
Year 5 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,833 - 97.22%
Level 2: 5000 - $60 - 4,832 - 96.65%
Level 3: 2000 - $35 - 1,910 - 95.48%
Level 4: 4000 - $25 - 3,860 - 96.50%
Luxury : 1000 - $200 - 962 - 96.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.14%
Farm Level 2: 1000 - $15 - 912 - 91.16%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,397 - 96.65%
Average Income per Game$1,413,314
Year to Date Revenue$39,572,805
Farm
Home Games Left13
Average Attendance - %2,774 - 92.48%
Average Income per Game$82,815
Year to Date Revenue$2,236,017

Expense

Pro Players Total Salaries$58,600,000
Farm Players Total Salaries$2,744,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,846,463
Farm Year To Date Expenses$1,849,989
Pro Salary Cap To Date$40,563,287
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,959,774
Farm Estimated Season Revenue$1,076,601
Pro Remaining Season Days60
Pro Expenses Per Days$300,251
Pro Estimated Expenses$18,015,060
Farm Remaining Season Days67
Farm Expenses Per Days$16,964
Farm Estimated Expenses$1,136,588
Estimated Season Expenses$19,151,648
Estimated Season Salary Cap$58,231,607
Estimate Under Maximum Salary Cap of $90,206,336$31,974,729
Estimate Over Minimum Salary Cap of $35,000,000 $23,231,607
Current Bank Account$27,206,336
Projected Bank Account$26,091,063

Pro Players Salaries

John Tavares $7,500,000 (2)
-Salary Remaining : $2,261,307
Michael Grabner $5,000,000 (4)
-Salary Remaining : $1,507,538
Guillaume Latendresse $5,000,000 (3)
-Salary Remaining : $1,507,538
Matt Murray $4,750,000 (4)
-Salary Remaining : $1,432,161
Brian Lee $4,000,000 (3)
-Salary Remaining : $1,206,030
Alex Chiasson $3,000,000 (1)
-Salary Remaining : $904,523
Andrew Ladd $2,750,000 (2)
-Salary Remaining : $829,146
Boris Valabik $2,750,000 (2)
-Salary Remaining : $829,146
Cam Atkinson $2,500,000 (2)
-Salary Remaining : $753,769
Tyson Barrie $2,250,000 (1)
-Salary Remaining : $678,392
Evgeny Grachev $2,250,000 (3)
-Salary Remaining : $678,392
Andrej Sustr $2,000,000 (3)
-Salary Remaining : $603,015
Tyler Wotherspoon $2,000,000 (2)
-Salary Remaining : $603,015
Jhonas Enroth $2,000,000 (2)
-Salary Remaining : $603,015
Tobias Rieder $2,000,000 (2)
-Salary Remaining : $603,015
Evgeny Kuznetsov $1,750,000 (1)
-Salary Remaining : $527,638
Cory Emmerton $1,750,000 (1)
-Salary Remaining : $527,638
Jonathan Drouin $1,750,000 (2)
-Salary Remaining : $527,638
Paul Ladue $1,750,000 (1)
-Salary Remaining : $527,638
Scott Kosmachuck $950,000 (2)
-Salary Remaining : $286,432
Tyler Brenner $900,000 (1)
-Salary Remaining : $271,357
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

Anton Cederholm $750,000 (2)
Salary Remaining : $243,932
Michael Houser $99,500 (3)
Salary Remaining : $32,362
Wiley Sherman $95,000 (1)
Salary Remaining : $30,898
Connor Knapp $95,000 (1)
Salary Remaining : $30,898
Ilya Mikheyev $95,000 (2)
Salary Remaining : $30,898
Daniel O'regan $90,000 (2)
Salary Remaining : $29,272
Eric Knodel $90,000 (1)
Salary Remaining : $29,272
Joakim Nygard $90,000 (2)
Salary Remaining : $29,272
Jordan LaVallee $90,000 (1)
Salary Remaining : $29,272
Michael Mersch $80,000 (1)
Salary Remaining : $26,019
Reece Willcox $80,000 (2)
Salary Remaining : $26,019
Alex Belzile $75,000 (1)
Salary Remaining : $24,393
Shane Gersich $70,000 (3)
Salary Remaining : $22,767
Ville Pokka $60,000 (3)
Salary Remaining : $19,515
Tucker Poolman $60,000 (2)
Salary Remaining : $19,515
Adam Tambellini $60,000 (2)
Salary Remaining : $19,515
Radel Fazleev $55,000 (2)
Salary Remaining : $17,888
Emile Poirier $55,000 (1)
Salary Remaining : $17,888
Danil Tarasov $50,000 (2)
Salary Remaining : $16,262
Filip Chytil $50,000 (2)
Salary Remaining : $16,262
Givani Smith $50,000 (1)
Salary Remaining : $16,262
Jonathan Dahlen $50,000 (1)
Salary Remaining : $16,262
Joey Anderson $50,000 (1)
Salary Remaining : $16,262
Jason Dickinson $50,000 (2)
Salary Remaining : $16,262
Henrik Borgstrom $50,000 (1)
Salary Remaining : $16,262
Matt Luff $50,000 (1)
Salary Remaining : $16,262
Justin Auger $50,000 (1)
Salary Remaining : $16,262
Lawrence Pilut $50,000 (3)
Salary Remaining : $16,262
Connor Mackey $50,000 (2)
Salary Remaining : $16,262
Roman Horak $30,000 (1)
Salary Remaining : $9,757
Yakov Trenin $25,000 (4)
Salary Remaining : $8,131
Rudolfs Balcers $25,000 (3)
Salary Remaining : $8,131
Jean-Christophe Beaudin $25,000 (3)
Salary Remaining : $8,131
Total Farm Players33
Salary Commitment
Year 2 : $2,744,500
Year 3 : $1,219,500
Year 4 : $490,000
Year 5 : $25,000
Salary Average Commitment
Year 2 : $2,604,500
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 $55,289,539 $61,168,924 $118,289,539 $57,120,615 $26,168,924 $1,781,704 $4,518,296 223052
Blackhawks $3,650,374 $61,721,227 $66,650,374 $4,929,147 $26,721,227 $2,628,175 $3,671,825 213354
Blue Jackets $2,922,063 $60,529,075 $65,922,063 $5,392,988 $25,529,075 $2,368,759 $3,931,241 203151
Blues $34,941,907 $61,932,159 $97,941,907 $36,009,748 $26,932,159 $1,853,608 $4,446,392 222446
Bruins $18,956,442 $61,110,279 $81,956,442 $20,846,163 $26,110,279 $1,605,617 $4,694,383 212849
Canadiens $1,556,458 $61,426,013 $64,556,458 $3,130,445 $26,426,013 $2,574,576 $3,725,424 213354
Canucks $2,794,570 $60,505,241 $65,794,570 $5,289,329 $25,505,241 $2,588,132 $3,711,868 213455
Capitals $3,748,049 $62,995,708 $66,748,049 $3,752,341 $27,995,708 $2,340,084 $3,959,916 244165
Devils $15,749,547 $57,761,654 $78,749,547 $20,987,893 $22,761,654 $1,841,067 $4,458,933 202545
Flames $36,761,049 $54,003,291 $99,761,049 $45,757,758 $19,003,291 $2,123,076 $4,176,924 233255
Flyers $5,038,098 $61,857,358 $68,038,098 $6,180,740 $26,857,358 $2,259,418 $4,040,582 213556
Golden Knights $31,809,574 $59,855,209 $94,809,574 $34,954,365 $24,855,209 $1,953,043 $4,346,957 212849
Islanders $7,178,154 $60,401,521 $70,178,154 $9,776,633 $25,401,521 $1,823,431 $4,476,569 233255
Jets $2,167,830 $61,985,137 $65,167,830 $3,182,693 $26,985,137 $2,250,402 $4,049,598 203656
Kings $13,683,140 $59,755,997 $76,683,140 $16,927,143 $24,755,997 $2,730,423 $3,569,577 242852
Lightning $9,186,175 $58,057,028 $72,186,175 $14,129,147 $23,057,028 $2,268,202 $4,031,798 222749
Maple Leafs $65,162,689 $56,814,808 $128,162,689 $71,347,881 $21,814,808 $1,630,048 $4,669,952 233053
Oilers $14,744,222 $61,897,001 $77,744,222 $15,847,221 $26,897,001 $2,522,282 $3,777,718 203656
Panthers $18,702,758 $51,638,957 $81,702,758 $30,063,801 $16,638,957 $2,673,464 $3,626,536 213556
Penguins $24,171,454 $60,042,275 $87,171,454 $27,129,179 $25,042,275 $1,883,132 $4,416,868 213152
Predators $365,369 $60,973,861 $63,365,369 $2,391,508 $25,973,861 $2,243,946 $4,056,054 213657
Rangers $41,501,287 $43,950,363 $104,501,287 $60,550,924 $8,950,363 $2,583,983 $3,716,017 213758
Red Wings $43,414,819 $59,439,575 $106,414,819 $46,975,244 $24,439,575 $2,619,400 $3,680,600 213556
Senateurs $2,267,845 $59,330,629 $65,267,845 $5,937,216 $24,330,629 $1,923,599 $4,376,401 232952
Sharks $3,239,354 $57,901,543 $66,239,354 $8,337,811 $22,901,543 $1,999,691 $4,300,309 233154
Stars $27,206,336 $58,231,607 $90,206,336 $31,974,729 $23,231,607 $2,230,079 $4,069,921 213354