Out of Date Version of the STHS! Please update your version!
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,740 - 95.67%
Level 2: 5000 - $60 - 4,661 - 93.23%
Level 3: 2000 - $35 - 1,890 - 94.50%
Level 4: 4000 - $25 - 3,687 - 92.18%
Luxury : 1000 - $200 - 952 - 95.18%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,873 - 93.64%
Farm Level 2: 1000 - $40 - 910 - 91.03%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %16,931 - 94.06%
Average Income per Game$1,382,775
Year to Date Revenue$15,210,520
Farm
Home Games Left28
Average Attendance - %2,783 - 92.77%
Average Income per Game$175,888
Year to Date Revenue$2,110,650

Expense

Pro Players Total Salaries$59,415,000
Farm Players Total Salaries$2,015,000
Coaches Total Salaries$1,525,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,382,561
Farm Year To Date Expenses$727,264
Pro Salary Cap To Date$17,139,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,100,462
Farm Estimated Season Revenue$4,924,850
Pro Remaining Season Days143
Pro Expenses Per Days$304,495
Pro Estimated Expenses$43,542,785
Farm Remaining Season Days146
Farm Expenses Per Days$13,259
Farm Estimated Expenses$1,935,814
Estimated Season Expenses$45,478,599
Estimated Season Salary Cap$60,050,384
Estimate Under Maximum Salary Cap of $118,985,495$58,935,111
Estimate Over Minimum Salary Cap of $35,000,000 $25,050,384
Current Bank Account$52,985,495
Projected Bank Account$52,532,208

Pro Players Salaries

Mikkel Boedker $6,200,000 (1)
-Salary Remaining : $4,477,778
Jacob Slavin $5,000,000 (4)
-Salary Remaining : $3,611,111
Erik Karlsson $5,000,000 (2)
-Salary Remaining : $3,611,111
Jack Johnson $5,000,000 (3)
-Salary Remaining : $3,611,111
Bryan Little (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,250,000
Ryan O'Reilly $4,500,000 (3)
-Salary Remaining : $3,250,000
Patric Hornqvist $4,500,000 (3)
-Salary Remaining : $3,250,000
Marcus Kruger $3,500,000 (1)
-Salary Remaining : $2,527,778
Vincent Trocheck $3,000,000 (1)
-Salary Remaining : $2,166,667
Luke Witkowski $3,000,000 (1)
-Salary Remaining : $2,166,667
Semyon Varlamov $2,750,000 (2)
-Salary Remaining : $1,986,111
Marek Mazanek $2,500,000 (1)
-Salary Remaining : $1,805,556
James Van Riemsdyk $2,250,000 (1)
-Salary Remaining : $1,625,000
Joel Edmundson $1,750,000 (1)
-Salary Remaining : $1,263,889
David Rundblad $1,500,000 (1)
-Salary Remaining : $1,083,333
Alexander Edler $1,500,000 (1)
-Salary Remaining : $1,083,333
Tobias Enstrom $1,500,000 (1)
-Salary Remaining : $1,083,333
Stefan Elliott $1,300,000 (2)
-Salary Remaining : $938,889
Jarred Tinordi $1,200,000 (4)
-Salary Remaining : $866,667
Daniel Carr $995,000 (1)
-Salary Remaining : $718,611
Kyle Turris $995,000 (1)
-Salary Remaining : $718,611
Anthony Duclair $975,000 (3)
-Salary Remaining : $704,167
Andrei Kuzmenko $500,000 (2)
-Salary Remaining : $361,111
Total Pro Players23
Salary Commitment
Year 3 : $63,915,000
Year 4 : $33,100,000
Year 5 : $22,650,000
Year 6 : $7,250,000
Salary Average Commitment
Year 3 : $57,165,000
Year 4 : $32,475,000
Year 5 : $27,675,000
Year 6 : $6,200,000
Salary Cap with 1 Way Contract
Year 3 : $63,915,000
Year 4 : $35,225,000
Year 5 : $25,675,000
Year 6 : $6,200,000

Farm Players Salaries

Drake Caggiula $97,500 (2)
Salary Remaining : $70,821
Joseph Blandisi $97,500 (2)
Salary Remaining : $70,821
Nick Cousins $97,500 (3)
Salary Remaining : $70,821
Ryan Murphy $90,000 (2)
Salary Remaining : $65,373
Adin Hill $90,000 (1)
Salary Remaining : $65,373
Jack Dougherty $90,000 (1)
Salary Remaining : $65,373
Jared McCann $90,000 (2)
Salary Remaining : $65,373
Daniel Altshuller $70,000 (2)
Salary Remaining : $50,846
Sam Steel $70,000 (2)
Salary Remaining : $50,846
Zach Aston-Reese $70,000 (2)
Salary Remaining : $50,846
Tyler Motte $70,000 (2)
Salary Remaining : $50,846
Xavier Ouellet $65,000 (1)
Salary Remaining : $47,214
Jonathan Racine $60,000 (1)
Salary Remaining : $43,582
Pius Suter $60,000 (3)
Salary Remaining : $43,582
Connor Carrick $55,000 (2)
Salary Remaining : $39,950
Chris Calhan $55,000 (1)
Salary Remaining : $39,950
Alexander Nylander $55,000 (2)
Salary Remaining : $39,950
Michael Carcone $50,000 (1)
Salary Remaining : $36,318
Gabriel Vilardi $50,000 (1)
Salary Remaining : $36,318
Tyler Tucker $50,000 (2)
Salary Remaining : $36,318
Mark Friedman $50,000 (3)
Salary Remaining : $36,318
Kevin Bahl $50,000 (2)
Salary Remaining : $36,318
Mattias Samuelsson $50,000 (2)
Salary Remaining : $36,318
Keaton Middleton $50,000 (3)
Salary Remaining : $36,318
Max Lajoie $50,000 (3)
Salary Remaining : $36,318
Pascal Laberge $50,000 (2)
Salary Remaining : $36,318
Marian Studenic $50,000 (1)
Salary Remaining : $36,318
Dominik Kubalik $50,000 (1)
Salary Remaining : $36,318
Walker Duehr $50,000 (1)
Salary Remaining : $36,318
Zachary Emond $50,000 (2)
Salary Remaining : $36,318
Matteson Iacopelli $42,500 (1)
Salary Remaining : $30,871
Michael Dal Colle $40,000 (1)
Salary Remaining : $29,055
Total Farm Players32
Salary Commitment
Year 3 : $2,015,000
Year 4 : $1,360,000
Year 5 : $402,500
Year 6 : $0
Salary Average Commitment
Year 3 : $1,809,000
Year 4 : $1,182,500
Year 5 : $307,500
Year 6 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,883 - 98.04%
Level 2: 5000 - $60 - 4,805 - 96.09%
Level 3: 2000 - $35 - 1,900 - 95.01%
Level 4: 4000 - $25 - 3,906 - 97.66%
Luxury : 1000 - $200 - 958 - 95.79%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,859 - 92.95%
Farm Level 2: 1000 - $40 - 919 - 91.92%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,452 - 96.95%
Average Income per Game$1,417,118
Year to Date Revenue$15,588,303
Farm
Home Games Left29
Average Attendance - %2,778 - 92.60%
Average Income per Game$175,236
Year to Date Revenue$1,927,591

Expense

Pro Players Total Salaries$62,950,000
Farm Players Total Salaries$2,166,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,955,801
Farm Year To Date Expenses$756,591
Pro Salary Cap To Date$17,539,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,096,435
Farm Estimated Season Revenue$5,081,831
Pro Remaining Season Days143
Pro Expenses Per Days$325,505
Pro Estimated Expenses$46,547,215
Farm Remaining Season Days146
Farm Expenses Per Days$14,259
Farm Estimated Expenses$2,081,814
Estimated Season Expenses$48,629,029
Estimated Season Salary Cap$63,002,986
Estimate Under Maximum Salary Cap of $66,778,870$3,775,884
Estimate Over Minimum Salary Cap of $35,000,000 $28,002,986
Current Bank Account$778,870
Projected Bank Account-$1,671,893

Pro Players Salaries

Johnny Gaudreau $6,750,000 (3)
-Salary Remaining : $4,875,000
Jordan Staal $6,000,000 (2)
-Salary Remaining : $4,333,333
Jamie McBain $6,000,000 (1)
-Salary Remaining : $4,333,333
Corey Perry $6,000,000 (1)
-Salary Remaining : $4,333,333
Jakob Silfverberg $5,250,000 (2)
-Salary Remaining : $3,791,667
Antoine Roussel $4,500,000 (1)
-Salary Remaining : $3,250,000
Radko Gudas $4,000,000 (2)
-Salary Remaining : $2,888,889
Nick Bjugstad $4,000,000 (2)
-Salary Remaining : $2,888,889
James Reimer $3,000,000 (2)
-Salary Remaining : $2,166,667
Calvin de Haan $2,500,000 (1)
-Salary Remaining : $1,805,556
Robert Hagg $2,000,000 (1)
-Salary Remaining : $1,444,444
Petter Granberg $2,000,000 (1)
-Salary Remaining : $1,444,444
Nick Bonino $1,750,000 (1)
-Salary Remaining : $1,263,889
Mike Amadio $1,750,000 (2)
-Salary Remaining : $1,263,889
Brett Maclean $1,500,000 (1)
-Salary Remaining : $1,083,333
Andrew Mangiapane (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,083,333
James Wright $1,250,000 (1)
-Salary Remaining : $902,778
Ben Harpur $1,200,000 (1)
-Salary Remaining : $866,667
Stefan Matteau $1,000,000 (1)
-Salary Remaining : $722,222
Joe Cannata $1,000,000 (1)
-Salary Remaining : $722,222
Total Pro Players20
Salary Commitment
Year 3 : $62,950,000
Year 4 : $34,000,000
Year 5 : $7,500,000
Year 6 : $0
Salary Average Commitment
Year 3 : $42,271,000
Year 4 : $19,621,000
Year 5 : $6,250,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $62,950,000
Year 4 : $32,250,000
Year 5 : $6,750,000
Year 6 : $0

Farm Players Salaries

Mackenzie Blackwood $125,000 (3)
Salary Remaining : $90,796
Mikhail Grigorenko $98,500 (1)
Salary Remaining : $71,547
Hudson Fasching $95,000 (1)
Salary Remaining : $69,005
Julius Honka $95,000 (2)
Salary Remaining : $69,005
Andrew Poturalski $90,000 (2)
Salary Remaining : $65,373
Patrick Sieloff $90,000 (1)
Salary Remaining : $65,373
Duncan Siemens $80,000 (1)
Salary Remaining : $58,109
Mike Reilly $80,000 (1)
Salary Remaining : $58,109
J.T. Brown $80,000 (1)
Salary Remaining : $58,109
Nick Paul $80,000 (2)
Salary Remaining : $58,109
Dillon Dube $80,000 (2)
Salary Remaining : $58,109
Nikita Scherbak $77,500 (2)
Salary Remaining : $56,294
Oscar Dansk $72,500 (1)
Salary Remaining : $52,662
Myles Bell $70,000 (1)
Salary Remaining : $50,846
Calle Andersson $65,000 (1)
Salary Remaining : $47,214
Zach Whitecloud $60,000 (3)
Salary Remaining : $43,582
Jeremy Davies $60,000 (2)
Salary Remaining : $43,582
Kurtis Gabriel $60,000 (1)
Salary Remaining : $43,582
JJ. Piccinich $57,500 (1)
Salary Remaining : $41,766
Kristian Reichel $50,000 (1)
Salary Remaining : $36,318
Adam Boqvist $50,000 (2)
Salary Remaining : $36,318
Clark Bishop $50,000 (3)
Salary Remaining : $36,318
Petr Kvaca $50,000 (2)
Salary Remaining : $36,318
Maxim Letunov $50,000 (1)
Salary Remaining : $36,318
Patrick Russell $50,000 (1)
Salary Remaining : $36,318
Declan Chisholm $50,000 (2)
Salary Remaining : $36,318
Ross Johnston $50,000 (1)
Salary Remaining : $36,318
Thomas DiPauli $50,000 (1)
Salary Remaining : $36,318
Jackson Cates $50,000 (3)
Salary Remaining : $36,318
Mitchell Chaffee $50,000 (1)
Salary Remaining : $36,318
Gabriel Fortier $50,000 (2)
Salary Remaining : $36,318
Michael Rasmussen $50,000 (1)
Salary Remaining : $36,318
Total Farm Players32
Salary Commitment
Year 3 : $2,166,000
Year 4 : $1,072,500
Year 5 : $380,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,857,500
Year 4 : $815,000
Year 5 : $255,000
Year 6 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5,661 - 94.35%
Level 2: 5000 - $60 - 4,840 - 96.80%
Level 3: 2000 - $35 - 1,877 - 93.87%
Level 4: 4000 - $25 - 3,834 - 95.86%
Luxury : 1000 - $200 - 976 - 97.63%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,850 - 92.50%
Farm Level 2: 1000 - $40 - 922 - 92.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %17,189 - 95.49%
Average Income per Game$1,395,287
Year to Date Revenue$16,743,443
Farm
Home Games Left29
Average Attendance - %2,772 - 92.39%
Average Income per Game$174,694
Year to Date Revenue$1,921,635

Expense

Pro Players Total Salaries$60,975,000
Farm Players Total Salaries$1,857,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,672,832
Farm Year To Date Expenses$673,687
Pro Salary Cap To Date$17,464,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,068,034
Farm Estimated Season Revenue$5,066,129
Pro Remaining Season Days143
Pro Expenses Per Days$311,742
Pro Estimated Expenses$44,579,106
Farm Remaining Season Days146
Farm Expenses Per Days$12,475
Farm Estimated Expenses$1,821,350
Estimated Season Expenses$46,400,456
Estimated Season Salary Cap$61,502,104
Estimate Under Maximum Salary Cap of $87,096,649$25,594,545
Estimate Over Minimum Salary Cap of $35,000,000 $26,502,104
Current Bank Account$21,096,649
Projected Bank Account$18,830,356

Pro Players Salaries

Filip Forsberg $6,000,000 (4)
-Salary Remaining : $4,333,333
Marko Dano $6,000,000 (1)
-Salary Remaining : $4,333,333
Nathan MacKinnon $5,500,000 (1)
-Salary Remaining : $3,972,222
Adam Henrique $5,000,000 (1)
-Salary Remaining : $3,611,111
Carey Price $5,000,000 (2)
-Salary Remaining : $3,611,111
Seth Jones $4,500,000 (1)
-Salary Remaining : $3,250,000
Cody Ceci $4,100,000 (3)
-Salary Remaining : $2,961,111
David Perron $3,000,000 (3)
-Salary Remaining : $2,166,667
Will Butcher $2,750,000 (1)
-Salary Remaining : $1,986,111
Devin Shore $2,750,000 (2)
-Salary Remaining : $1,986,111
William Nylander $2,500,000 (2)
-Salary Remaining : $1,805,556
Brandon Montour $2,000,000 (2)
-Salary Remaining : $1,444,444
Nikolaj Ehlers $2,000,000 (1)
-Salary Remaining : $1,444,444
Maxime Daigneault $1,800,000 (1)
-Salary Remaining : $1,300,000
Drew Shore $1,725,000 (2)
-Salary Remaining : $1,245,833
Nick Schmaltz $1,600,000 (2)
-Salary Remaining : $1,155,556
Samuel Morin $1,500,000 (2)
-Salary Remaining : $1,083,333
Travis Sanheim $1,300,000 (2)
-Salary Remaining : $938,889
Martin Marincin $1,000,000 (1)
-Salary Remaining : $722,222
Max Friberg $950,000 (2)
-Salary Remaining : $686,111
Total Pro Players20
Salary Commitment
Year 3 : $60,975,000
Year 4 : $34,725,000
Year 5 : $12,600,000
Year 6 : $6,500,000
Salary Average Commitment
Year 3 : $47,270,000
Year 4 : $28,220,000
Year 5 : $13,100,000
Year 6 : $6,000,000
Salary Cap with 1 Way Contract
Year 3 : $60,975,000
Year 4 : $32,425,000
Year 5 : $13,100,000
Year 6 : $6,000,000

Farm Players Salaries

Dominik Simon $97,500 (1)
Salary Remaining : $70,821
Rourke Chartier $95,000 (1)
Salary Remaining : $69,005
Ethan Bear $90,000 (2)
Salary Remaining : $65,373
Matt Roy $90,000 (1)
Salary Remaining : $65,373
Dylan Blujus $90,000 (1)
Salary Remaining : $65,373
Joachim Blichfeld $85,000 (4)
Salary Remaining : $61,741
Jeremy Lauzon $85,000 (3)
Salary Remaining : $61,741
Jordan Kyrou $85,000 (3)
Salary Remaining : $61,741
Trent Frederic $80,000 (2)
Salary Remaining : $58,109
Dylan Sikura $80,000 (3)
Salary Remaining : $58,109
Frederic Allard $75,000 (3)
Salary Remaining : $54,478
Magnus Hellberg $75,000 (1)
Salary Remaining : $54,478
Anthony Richard $70,000 (2)
Salary Remaining : $50,846
Sami Niku $60,000 (3)
Salary Remaining : $43,582
Nathan Smith $50,000 (2)
Salary Remaining : $36,318
Rasmus Kupari $50,000 (2)
Salary Remaining : $36,318
Emil Bemstrom $50,000 (1)
Salary Remaining : $36,318
Artturi Lehkonen $50,000 (1)
Salary Remaining : $36,318
Emil Larmi $50,000 (3)
Salary Remaining : $36,318
Henri Jokiharju $50,000 (1)
Salary Remaining : $36,318
Calen Addison $50,000 (2)
Salary Remaining : $36,318
Warren Foegele $50,000 (4)
Salary Remaining : $36,318
Zach Stepan $50,000 (1)
Salary Remaining : $36,318
Paul Cotter $50,000 (2)
Salary Remaining : $36,318
Grigori Denisenko $50,000 (2)
Salary Remaining : $36,318
Trey Fix-Wolansky $50,000 (2)
Salary Remaining : $36,318
Jake Oettinger $50,000 (1)
Salary Remaining : $36,318
Pierre Engvall $50,000 (1)
Salary Remaining : $36,318
Total Farm Players28
Salary Commitment
Year 3 : $1,857,500
Year 4 : $1,213,000
Year 5 : $755,000
Year 6 : $270,000
Salary Average Commitment
Year 3 : $1,805,000
Year 4 : $1,100,000
Year 5 : $570,000
Year 6 : $135,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,779 - 96.32%
Level 2: 5000 - $60 - 4,776 - 95.52%
Level 3: 2000 - $35 - 1,904 - 95.21%
Level 4: 4000 - $25 - 3,862 - 96.55%
Luxury : 1000 - $200 - 962 - 96.17%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,838 - 91.90%
Farm Level 2: 1000 - $40 - 914 - 91.44%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,284 - 96.02%
Average Income per Game$1,403,067
Year to Date Revenue$15,433,738
Farm
Home Games Left29
Average Attendance - %2,752 - 91.75%
Average Income per Game$173,503
Year to Date Revenue$1,908,530

Expense

Pro Players Total Salaries$61,900,000
Farm Players Total Salaries$1,644,500
Coaches Total Salaries$1,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,425,831
Farm Year To Date Expenses$523,829
Pro Salary Cap To Date$17,217,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,688,946
Farm Estimated Season Revenue$5,031,579
Pro Remaining Season Days143
Pro Expenses Per Days$316,414
Pro Estimated Expenses$45,247,202
Farm Remaining Season Days146
Farm Expenses Per Days$9,674
Farm Estimated Expenses$1,412,404
Estimated Season Expenses$46,659,606
Estimated Season Salary Cap$61,923,009
Estimate Under Maximum Salary Cap of $95,522,675$33,599,666
Estimate Over Minimum Salary Cap of $35,000,000 $26,923,009
Current Bank Account$29,522,675
Projected Bank Account$28,583,594

Pro Players Salaries

Jason Demers $6,250,000 (4)
-Salary Remaining : $4,513,889
Zack Kassian $6,000,000 (1)
-Salary Remaining : $4,333,333
Kevin Poulin $5,500,000 (1)
-Salary Remaining : $3,972,222
Jonathan Toews $5,500,000 (4)
-Salary Remaining : $3,972,222
Wojtek Wolski $5,300,000 (4)
-Salary Remaining : $3,827,778
Gabriel Landeskog $4,500,000 (1)
-Salary Remaining : $3,250,000
Torey Krug $4,000,000 (1)
-Salary Remaining : $2,888,889
Brendan Smith $4,000,000 (4)
-Salary Remaining : $2,888,889
Kevin Hayes $3,500,000 (1)
-Salary Remaining : $2,527,778
Tuukka Rask $2,500,000 (3)
-Salary Remaining : $1,805,556
Madison Bowey $2,500,000 (1)
-Salary Remaining : $1,805,556
Eric Wellwood $2,500,000 (3)
-Salary Remaining : $1,805,556
Mark Stone $2,225,000 (1)
-Salary Remaining : $1,606,944
Casey Cizikas $1,400,000 (2)
-Salary Remaining : $1,011,111
Craig Smith $1,200,000 (2)
-Salary Remaining : $866,667
Taylor Beck $1,100,000 (1)
-Salary Remaining : $794,444
Josh Manson $1,000,000 (1)
-Salary Remaining : $722,222
Radek Faksa $1,000,000 (1)
-Salary Remaining : $722,222
Adam Pelech $1,000,000 (1)
-Salary Remaining : $722,222
Andreas Athanasiou $925,000 (1)
-Salary Remaining : $668,056
Total Pro Players20
Salary Commitment
Year 3 : $61,900,000
Year 4 : $28,750,000
Year 5 : $26,050,000
Year 6 : $19,250,000
Salary Average Commitment
Year 3 : $46,770,000
Year 4 : $28,450,000
Year 5 : $26,050,000
Year 6 : $21,050,000
Salary Cap with 1 Way Contract
Year 3 : $61,900,000
Year 4 : $28,650,000
Year 5 : $26,050,000
Year 6 : $21,050,000

Farm Players Salaries

Corey Tropp $99,500 (1)
Salary Remaining : $72,274
Artem Zub $97,500 (3)
Salary Remaining : $70,821
Ben Betker $95,000 (2)
Salary Remaining : $69,005
Oskar Lindblom $92,500 (4)
Salary Remaining : $67,189
Anton Blidh $80,000 (3)
Salary Remaining : $58,109
Antoine Bibeau $80,000 (2)
Salary Remaining : $58,109
Noah Juulsen $80,000 (2)
Salary Remaining : $58,109
John Quenneville $75,000 (1)
Salary Remaining : $54,478
Kevin Roy $70,000 (1)
Salary Remaining : $50,846
Niko Mikkola $65,000 (4)
Salary Remaining : $47,214
Phillip Danault $65,000 (1)
Salary Remaining : $47,214
Cal Petersen $60,000 (2)
Salary Remaining : $43,582
Tanner Jeannot $60,000 (3)
Salary Remaining : $43,582
Austen Brassard $60,000 (1)
Salary Remaining : $43,582
Kole Lind $50,000 (1)
Salary Remaining : $36,318
Nicolas Beaudin $50,000 (2)
Salary Remaining : $36,318
Carson Meyer $50,000 (1)
Salary Remaining : $36,318
John Hayden $50,000 (1)
Salary Remaining : $36,318
Fredrik Claesson $50,000 (1)
Salary Remaining : $36,318
Ben Meyers $50,000 (1)
Salary Remaining : $36,318
Daniel Audette $50,000 (1)
Salary Remaining : $36,318
Marcus Karlberg $50,000 (2)
Salary Remaining : $36,318
Connor Clifton $50,000 (1)
Salary Remaining : $36,318
Jesse Ylonen $50,000 (2)
Salary Remaining : $36,318
Jack Ahcan $35,000 (2)
Salary Remaining : $25,423
Jack LaFontaine $30,000 (2)
Salary Remaining : $21,791
Total Farm Players26
Salary Commitment
Year 3 : $1,644,500
Year 4 : $945,000
Year 5 : $395,000
Year 6 : $157,500
Salary Average Commitment
Year 3 : $1,544,500
Year 4 : $875,000
Year 5 : $395,000
Year 6 : $157,500

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,717 - 95.28%
Level 2: 5000 - $60 - 4,813 - 96.25%
Level 3: 2000 - $35 - 1,909 - 95.46%
Level 4: 4000 - $25 - 3,924 - 98.11%
Luxury : 1000 - $200 - 974 - 97.40%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,877 - 93.83%
Farm Level 2: 1000 - $40 - 932 - 93.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,337 - 96.32%
Average Income per Game$1,403,175
Year to Date Revenue$15,434,920
Farm
Home Games Left29
Average Attendance - %2,808 - 93.61%
Average Income per Game$177,059
Year to Date Revenue$1,947,645

Expense

Pro Players Total Salaries$65,175,000
Farm Players Total Salaries$2,222,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,304,688
Farm Year To Date Expenses$744,975
Pro Salary Cap To Date$17,749,133
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,692,062
Farm Estimated Season Revenue$5,134,700
Pro Remaining Season Days143
Pro Expenses Per Days$339,268
Pro Estimated Expenses$48,515,324
Farm Remaining Season Days146
Farm Expenses Per Days$13,545
Farm Estimated Expenses$1,977,570
Estimated Season Expenses$50,492,894
Estimated Season Salary Cap$64,820,014
Estimate Under Maximum Salary Cap of $80,073,520$15,253,506
Estimate Over Minimum Salary Cap of $35,000,000 $29,820,014
Current Bank Account$14,073,520
Projected Bank Account$9,407,388

Pro Players Salaries

Kevin Shattenkirk $7,000,000 (1)
-Salary Remaining : $5,055,556
Rasmus Ristolainen $6,000,000 (1)
-Salary Remaining : $4,333,333
Artemi Panarin $5,900,000 (3)
-Salary Remaining : $4,261,111
David Pastrnak $5,750,000 (2)
-Salary Remaining : $4,152,778
Robin Lehner $5,750,000 (3)
-Salary Remaining : $4,152,778
Jean-Gabriel Pageau $4,500,000 (3)
-Salary Remaining : $3,250,000
Mika Zibanejad $4,000,000 (2)
-Salary Remaining : $2,888,889
Rickard Rakell $3,500,000 (3)
-Salary Remaining : $2,527,778
Justin Schultz $3,500,000 (2)
-Salary Remaining : $2,527,778
Mike Richards $3,000,000 (2)
-Salary Remaining : $2,166,667
Greg Stewart $2,500,000 (1)
-Salary Remaining : $1,805,556
Brent Burns $2,500,000 (1)
-Salary Remaining : $1,805,556
Jordan Szwarz $2,500,000 (3)
-Salary Remaining : $1,805,556
Brian Dumoulin $2,000,000 (1)
-Salary Remaining : $1,444,444
Sean Zimmerman $1,500,000 (1)
-Salary Remaining : $1,083,333
Igor Shesterkin $1,400,000 (1)
-Salary Remaining : $1,011,111
Brandon Bollig $1,250,000 (1)
-Salary Remaining : $902,778
Corban Knight $1,000,000 (2)
-Salary Remaining : $722,222
Jiri Sekac $975,000 (1)
-Salary Remaining : $704,167
Ty Rattie $650,000 (1)
-Salary Remaining : $469,444
Total Pro Players20
Salary Commitment
Year 3 : $65,175,000
Year 4 : $41,000,000
Year 5 : $23,850,000
Year 6 : $0
Salary Average Commitment
Year 3 : $51,925,000
Year 4 : $29,050,000
Year 5 : $21,050,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $65,175,000
Year 4 : $39,400,000
Year 5 : $22,150,000
Year 6 : $0

Farm Players Salaries

Adam Gaudette $200,000 (2)
Salary Remaining : $145,274
Scott Wilson $97,500 (1)
Salary Remaining : $70,821
Brandon Pirri $97,500 (2)
Salary Remaining : $70,821
Peter Holland $97,500 (1)
Salary Remaining : $70,821
Dean Kukan $90,000 (1)
Salary Remaining : $65,373
Dylan DeMelo $90,000 (1)
Salary Remaining : $65,373
Dominic Turgeon $90,000 (3)
Salary Remaining : $65,373
Viktor Loov $90,000 (1)
Salary Remaining : $65,373
Andrey Pedan $85,000 (1)
Salary Remaining : $61,741
Karson Kuhlman $85,000 (3)
Salary Remaining : $61,741
Andrei Mironov $65,000 (1)
Salary Remaining : $47,214
Ryan Collins $65,000 (1)
Salary Remaining : $47,214
Sergey Tolchinsky $65,000 (1)
Salary Remaining : $47,214
Branden Troock $65,000 (1)
Salary Remaining : $47,214
Jack Glover $65,000 (1)
Salary Remaining : $47,214
Zack MacEwen $60,000 (3)
Salary Remaining : $43,582
Francis Perron $55,000 (1)
Salary Remaining : $39,950
Damien Giroux $50,000 (2)
Salary Remaining : $36,318
Reese Johnson $50,000 (1)
Salary Remaining : $36,318
Jamie Phillips $50,000 (1)
Salary Remaining : $36,318
Jake Pivonka $50,000 (2)
Salary Remaining : $36,318
JC Lipon $50,000 (1)
Salary Remaining : $36,318
Jakob Lilja $50,000 (1)
Salary Remaining : $36,318
Mikhail Maltsev $50,000 (2)
Salary Remaining : $36,318
Alexis Gravel $50,000 (2)
Salary Remaining : $36,318
Raphael Bussieres $50,000 (1)
Salary Remaining : $36,318
Eamon McAdam $50,000 (2)
Salary Remaining : $36,318
MacKenzie Entwistle $50,000 (1)
Salary Remaining : $36,318
Luke Kunin $50,000 (2)
Salary Remaining : $36,318
Rasmus Sandin $50,000 (2)
Salary Remaining : $36,318
Taylor Leier $45,000 (2)
Salary Remaining : $32,687
Niklas Nordgren $40,000 (2)
Salary Remaining : $29,055
Connor Ingram $25,000 (2)
Salary Remaining : $18,159
Total Farm Players33
Salary Commitment
Year 3 : $2,222,500
Year 4 : $1,165,000
Year 5 : $235,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,052,500
Year 4 : $887,500
Year 5 : $235,000
Year 6 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $100 - 5,746 - 95.77%
Level 2: 5000 - $60 - 4,794 - 95.89%
Level 3: 2000 - $35 - 1,951 - 97.53%
Level 4: 4000 - $25 - 3,895 - 97.37%
Luxury : 1000 - $200 - 953 - 95.33%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,867 - 93.34%
Farm Level 2: 1000 - $40 - 943 - 94.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %17,339 - 96.33%
Average Income per Game$1,401,399
Year to Date Revenue$16,816,783
Farm
Home Games Left29
Average Attendance - %2,809 - 93.65%
Average Income per Game$176,802
Year to Date Revenue$1,944,820

Expense

Pro Players Total Salaries$65,900,000
Farm Players Total Salaries$2,274,500
Coaches Total Salaries$2,325,000
Luxury Taxe Total$1,833,216
Special Salary Cap Value$0
Pro Year To Date Expenses$18,643,190
Farm Year To Date Expenses$729,968
Pro Salary Cap To Date$18,087,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,239,160
Farm Estimated Season Revenue$5,127,253
Pro Remaining Season Days143
Pro Expenses Per Days$342,929
Pro Estimated Expenses$49,038,847
Farm Remaining Season Days146
Farm Expenses Per Days$12,933
Farm Estimated Expenses$1,888,218
Estimated Season Expenses$50,927,065
Estimated Season Salary Cap$65,682,039
Estimate Under Maximum Salary Cap of $67,369,611$1,687,572
Estimate Over Minimum Salary Cap of $35,000,000 $30,682,039
Current Bank Account$1,369,611
Projected Bank Account-$5,191,041

Pro Players Salaries

Oliver Ekman-Larsson $7,000,000 (3)
-Salary Remaining : $5,055,556
Alexander Kerfoot $7,000,000 (3)
-Salary Remaining : $5,055,556
J.T. Miller $6,750,000 (3)
-Salary Remaining : $4,875,000
Tyler Myers $5,000,000 (2)
-Salary Remaining : $3,611,111
Travis Hamonic $5,000,000 (2)
-Salary Remaining : $3,611,111
PK Subban $4,000,000 (1)
-Salary Remaining : $2,888,889
Petr Mrazek $4,000,000 (2)
-Salary Remaining : $2,888,889
Brent Seabrook $3,500,000 (4)
-Salary Remaining : $2,527,778
Gilbert Brule $3,500,000 (2)
-Salary Remaining : $2,527,778
Robert Nilsson $2,750,000 (2)
-Salary Remaining : $1,986,111
Ilya Kovalchuk $2,500,000 (2)
-Salary Remaining : $1,805,556
Chris Bourque $2,000,000 (3)
-Salary Remaining : $1,444,444
Lawson Crouse $2,000,000 (2)
-Salary Remaining : $1,444,444
Jeremy Morin $1,750,000 (3)
-Salary Remaining : $1,263,889
Derek Roy $1,500,000 (1)
-Salary Remaining : $1,083,333
Denis Gurianov $1,500,000 (3)
-Salary Remaining : $1,083,333
Alex Tuch $1,500,000 (1)
-Salary Remaining : $1,083,333
Tony DeAngelo $1,400,000 (3)
-Salary Remaining : $1,011,111
Matt Hackett $1,400,000 (1)
-Salary Remaining : $1,011,111
Teemu Hartikainen $950,000 (2)
-Salary Remaining : $686,111
Thatcher Demko $900,000 (3)
-Salary Remaining : $650,000
Total Pro Players21
Salary Commitment
Year 3 : $65,900,000
Year 4 : $58,150,000
Year 5 : $31,550,000
Year 6 : $2,000,000
Salary Average Commitment
Year 3 : $61,745,000
Year 4 : $54,595,000
Year 5 : $33,150,000
Year 6 : $3,500,000
Salary Cap with 1 Way Contract
Year 3 : $65,900,000
Year 4 : $57,500,000
Year 5 : $31,800,000
Year 6 : $3,500,000

Farm Players Salaries

Curtis Lazar $99,500 (1)
Salary Remaining : $72,274
Vladislav Gavrikov $97,500 (1)
Salary Remaining : $70,821
Daniel Zaar $95,000 (4)
Salary Remaining : $69,005
Ryan Lomberg $95,000 (4)
Salary Remaining : $69,005
Scott Harrington $90,000 (1)
Salary Remaining : $65,373
Juuso Riikola $90,000 (1)
Salary Remaining : $65,373
Nicolas Petan $90,000 (2)
Salary Remaining : $65,373
Trevor Moore $85,000 (2)
Salary Remaining : $61,741
Adam Ollas-Mattsson $82,500 (4)
Salary Remaining : $59,925
Juho Lammikko $80,000 (2)
Salary Remaining : $58,109
Phil Di Giuseppe $80,000 (1)
Salary Remaining : $58,109
Casey DeSmith $80,000 (1)
Salary Remaining : $58,109
Dan Renouf $80,000 (2)
Salary Remaining : $58,109
Charles Hudon $75,000 (2)
Salary Remaining : $54,478
Jean-Sebastien Dea $75,000 (4)
Salary Remaining : $54,478
William Lockwood $75,000 (4)
Salary Remaining : $54,478
Mackenzie MacEachern $70,000 (2)
Salary Remaining : $50,846
William Lagesson $70,000 (2)
Salary Remaining : $50,846
Guillaume Brisebois $65,000 (1)
Salary Remaining : $47,214
Tyler Graovac $60,000 (2)
Salary Remaining : $43,582
Rasmus Asplund $60,000 (2)
Salary Remaining : $43,582
Anton Zlobin $60,000 (1)
Salary Remaining : $43,582
Michael Joly $60,000 (3)
Salary Remaining : $43,582
Marek Langhamer $60,000 (1)
Salary Remaining : $43,582
Lane Pederson $50,000 (1)
Salary Remaining : $36,318
Jay O'Brien $50,000 (2)
Salary Remaining : $36,318
Jaret Anderson-Dolan $50,000 (1)
Salary Remaining : $36,318
Brandon Saigeon $50,000 (2)
Salary Remaining : $36,318
Daniil Miromanov $50,000 (1)
Salary Remaining : $36,318
Michael Dipietro $50,000 (1)
Salary Remaining : $36,318
Michael Kesselring $50,000 (2)
Salary Remaining : $36,318
Jack Rathbone $50,000 (1)
Salary Remaining : $36,318
Total Farm Players32
Salary Commitment
Year 3 : $2,274,500
Year 4 : $1,372,500
Year 5 : $587,500
Year 6 : $597,500
Salary Average Commitment
Year 3 : $2,177,500
Year 4 : $1,237,500
Year 5 : $482,500
Year 6 : $422,500

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,800 - 96.67%
Level 2: 5000 - $60 - 4,707 - 94.13%
Level 3: 2000 - $35 - 1,919 - 95.97%
Level 4: 4000 - $25 - 3,878 - 96.96%
Luxury : 1000 - $200 - 985 - 98.53%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,869 - 93.44%
Farm Level 2: 1000 - $40 - 957 - 95.75%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,290 - 96.05%
Average Income per Game$1,407,125
Year to Date Revenue$15,478,378
Farm
Home Games Left29
Average Attendance - %2,826 - 94.21%
Average Income per Game$177,571
Year to Date Revenue$1,953,283

Expense

Pro Players Total Salaries$64,250,000
Farm Players Total Salaries$2,052,500
Coaches Total Salaries$1,450,000
Luxury Taxe Total$2,883,413
Special Salary Cap Value$0
Pro Year To Date Expenses$18,305,054
Farm Year To Date Expenses$713,795
Pro Salary Cap To Date$18,055,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,806,633
Farm Estimated Season Revenue$5,149,564
Pro Remaining Season Days143
Pro Expenses Per Days$329,040
Pro Estimated Expenses$47,052,720
Farm Remaining Season Days146
Farm Expenses Per Days$12,948
Farm Estimated Expenses$1,890,408
Estimated Season Expenses$48,943,128
Estimated Season Salary Cap$64,457,821
Estimate Under Maximum Salary Cap of $67,560,455$3,102,634
Estimate Over Minimum Salary Cap of $35,000,000 $29,457,821
Current Bank Account$1,560,455
Projected Bank Account-$1,426,476

Pro Players Salaries

Patrick Kane $7,500,000 (4)
-Salary Remaining : $5,416,667
Taylor Hall $7,000,000 (1)
-Salary Remaining : $5,055,556
Nicklas Backstrom $5,700,000 (2)
-Salary Remaining : $4,116,667
Cory Schneider $5,000,000 (1)
-Salary Remaining : $3,611,111
Cody Hodgson $4,200,000 (2)
-Salary Remaining : $3,033,333
Bobby Ryan $3,500,000 (3)
-Salary Remaining : $2,527,778
Phil Kessel $3,500,000 (3)
-Salary Remaining : $2,527,778
Brandon Gormley $3,000,000 (4)
-Salary Remaining : $2,166,667
Jujhar Khaira $2,800,000 (3)
-Salary Remaining : $2,022,222
Blake Pietila $2,800,000 (3)
-Salary Remaining : $2,022,222
Alexei Marchenko $2,750,000 (1)
-Salary Remaining : $1,986,111
Mike Green $2,550,000 (2)
-Salary Remaining : $1,841,667
Jeff Skinner $2,500,000 (1)
-Salary Remaining : $1,805,556
Shea Theodore $2,500,000 (1)
-Salary Remaining : $1,805,556
Steve Downie $2,500,000 (2)
-Salary Remaining : $1,805,556
Morgan Rielly (Out of Payroll) $1,800,000 (1)
-Salary Remaining : $1,300,000
Joe Colborne $1,750,000 (2)
-Salary Remaining : $1,263,889
Sergey Kalinin $1,750,000 (2)
-Salary Remaining : $1,263,889
Chet Pickard $1,700,000 (2)
-Salary Remaining : $1,227,778
Brandon Burlon $1,000,000 (1)
-Salary Remaining : $722,222
Ryan Graves $250,000 (1)
-Salary Remaining : $180,556
Total Pro Players21
Salary Commitment
Year 3 : $66,050,000
Year 4 : $42,550,000
Year 5 : $23,200,000
Year 6 : $10,500,000
Salary Average Commitment
Year 3 : $55,750,000
Year 4 : $43,500,000
Year 5 : $22,800,000
Year 6 : $10,500,000
Salary Cap with 1 Way Contract
Year 3 : $66,050,000
Year 4 : $43,250,000
Year 5 : $23,100,000
Year 6 : $10,500,000

Farm Players Salaries

Christian Dvorak $95,000 (1)
Salary Remaining : $69,005
Kerby Rychel $95,000 (4)
Salary Remaining : $69,005
Nicolas Aube-Kubel $95,000 (4)
Salary Remaining : $69,005
Artyom Zagidulin $90,000 (4)
Salary Remaining : $65,373
Adam Lowry $90,000 (4)
Salary Remaining : $65,373
Blake Speers $90,000 (4)
Salary Remaining : $65,373
Joshua Leivo $90,000 (1)
Salary Remaining : $65,373
Sam Carrick $80,000 (2)
Salary Remaining : $58,109
A.J. Jenks $80,000 (1)
Salary Remaining : $58,109
Jake Allen $75,000 (2)
Salary Remaining : $54,478
Mikko Vainonen $65,000 (2)
Salary Remaining : $47,214
Tommy Vannelli $60,000 (1)
Salary Remaining : $43,582
Gianluca Curcuruto $55,000 (1)
Salary Remaining : $39,950
Cole Smith $50,000 (1)
Salary Remaining : $36,318
David Farrance $50,000 (1)
Salary Remaining : $36,318
Kirill Maksimov $50,000 (1)
Salary Remaining : $36,318
Austin Wuthrich $50,000 (1)
Salary Remaining : $36,318
Arvid Henrikson $50,000 (4)
Salary Remaining : $36,318
Jakob Stenqvist $50,000 (4)
Salary Remaining : $36,318
Emil Johansson $50,000 (1)
Salary Remaining : $36,318
Nicholas Caamano $50,000 (4)
Salary Remaining : $36,318
Logan O'Connor $50,000 (4)
Salary Remaining : $36,318
Michael Prapavessis $50,000 (4)
Salary Remaining : $36,318
Isaac Ratcliffe $50,000 (1)
Salary Remaining : $36,318
Zack Hayes $50,000 (1)
Salary Remaining : $36,318
Jacob Bryson $50,000 (1)
Salary Remaining : $36,318
Mario Ferraro $50,000 (1)
Salary Remaining : $36,318
Will Reilly $50,000 (1)
Salary Remaining : $36,318
Vincent Dunn $50,000 (2)
Salary Remaining : $36,318
Kristians Rubins $50,000 (1)
Salary Remaining : $36,318
Jesper Pettersson $45,000 (1)
Salary Remaining : $32,687
Mackenze Stewart $45,000 (1)
Salary Remaining : $32,687
Nikolay Prokhorkin $27,500 (1)
Salary Remaining : $19,975
Colby Cave $25,000 (1)
Salary Remaining : $18,159
Total Farm Players34
Salary Commitment
Year 3 : $2,052,500
Year 4 : $980,000
Year 5 : $710,000
Year 6 : $710,000
Salary Average Commitment
Year 3 : $1,912,500
Year 4 : $980,000
Year 5 : $710,000
Year 6 : $710,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,572 - 92.87%
Level 2: 5000 - $60 - 4,883 - 97.65%
Level 3: 2000 - $35 - 1,906 - 95.31%
Level 4: 4000 - $25 - 3,919 - 97.97%
Luxury : 1000 - $200 - 942 - 94.19%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,853 - 92.64%
Farm Level 2: 1000 - $40 - 943 - 94.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,221 - 95.67%
Average Income per Game$1,383,704
Year to Date Revenue$15,220,745
Farm
Home Games Left29
Average Attendance - %2,796 - 93.18%
Average Income per Game$175,777
Year to Date Revenue$1,933,543

Expense

Pro Players Total Salaries$61,900,000
Farm Players Total Salaries$1,672,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,301,272
Farm Year To Date Expenses$601,310
Pro Salary Cap To Date$16,882,061
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,127,419
Farm Estimated Season Revenue$5,097,522
Pro Remaining Season Days143
Pro Expenses Per Days$317,677
Pro Estimated Expenses$45,427,811
Farm Remaining Season Days146
Farm Expenses Per Days$11,306
Farm Estimated Expenses$1,650,676
Estimated Season Expenses$47,078,487
Estimated Season Salary Cap$58,698,693
Estimate Under Maximum Salary Cap of $85,368,393$26,669,700
Estimate Over Minimum Salary Cap of $35,000,000 $23,698,693
Current Bank Account$19,368,393
Projected Bank Account$17,514,847

Pro Players Salaries

Nazem Kadri $6,500,000 (2)
-Salary Remaining : $4,694,444
Tyler Ennis $6,200,000 (1)
-Salary Remaining : $4,477,778
Michael Del Zotto $4,250,000 (2)
-Salary Remaining : $3,069,444
Kristopher Letang $4,000,000 (3)
-Salary Remaining : $2,888,889
Jonathan Quick $4,000,000 (2)
-Salary Remaining : $2,888,889
Anton Stralman $3,500,000 (1)
-Salary Remaining : $2,527,778
Brandon Carlo $3,500,000 (2)
-Salary Remaining : $2,527,778
Jonathan Huberdeau $3,500,000 (1)
-Salary Remaining : $2,527,778
Sean Monahan $3,000,000 (1)
-Salary Remaining : $2,166,667
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $2,166,667
Matt Donovan $3,000,000 (1)
-Salary Remaining : $2,166,667
Thomas Hickey $3,000,000 (1)
-Salary Remaining : $2,166,667
Brayden Point $2,750,000 (2)
-Salary Remaining : $1,986,111
Damon Severson (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $1,444,444
Nail Yakupov (Out of Payroll) $2,000,000 (4)
-Salary Remaining : $1,444,444
Ondrej Kase $1,300,000 (1)
-Salary Remaining : $938,889
Logan Shaw $1,200,000 (1)
-Salary Remaining : $866,667
Anton Lander $1,200,000 (1)
-Salary Remaining : $866,667
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $722,222
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $722,222
Miikka Salomaki $1,000,000 (1)
-Salary Remaining : $722,222
Sven Baertschi $1,000,000 (1)
-Salary Remaining : $722,222
Total Pro Players22
Salary Commitment
Year 3 : $61,900,000
Year 4 : $32,250,000
Year 5 : $8,500,000
Year 6 : $3,000,000
Salary Average Commitment
Year 3 : $52,650,000
Year 4 : $27,250,000
Year 5 : $8,500,000
Year 6 : $2,000,000
Salary Cap with 1 Way Contract
Year 3 : $61,900,000
Year 4 : $30,000,000
Year 5 : $8,000,000
Year 6 : $2,000,000

Farm Players Salaries

Darren Dietz $95,000 (1)
Salary Remaining : $69,005
Ilya Lyubushkin $95,000 (1)
Salary Remaining : $69,005
Valeri Nichushkin $92,500 (1)
Salary Remaining : $67,189
Joonas Donskoi $90,000 (1)
Salary Remaining : $65,373
Juuse Saros $85,000 (3)
Salary Remaining : $61,741
Brett Seney $80,000 (2)
Salary Remaining : $58,109
Christian Wolanin $80,000 (1)
Salary Remaining : $58,109
Conor Garland $80,000 (2)
Salary Remaining : $58,109
Nicolas Roy $75,000 (3)
Salary Remaining : $54,478
Reid Boucher $75,000 (1)
Salary Remaining : $54,478
Jake Bean $75,000 (4)
Salary Remaining : $54,478
Alan Quine $75,000 (1)
Salary Remaining : $54,478
Jonny Brodzinski $70,000 (1)
Salary Remaining : $50,846
Brett Howden $70,000 (4)
Salary Remaining : $50,846
Mason Marchment $60,000 (3)
Salary Remaining : $43,582
Filip Roos $50,000 (2)
Salary Remaining : $36,318
Marcus Bjork $50,000 (2)
Salary Remaining : $36,318
Jordan Binnington $50,000 (1)
Salary Remaining : $36,318
Eeli Tolvanen $50,000 (1)
Salary Remaining : $36,318
Wyatt Kalynuk $50,000 (1)
Salary Remaining : $36,318
Cristiano Digiacinto $50,000 (2)
Salary Remaining : $36,318
Vincent Desharnais $50,000 (1)
Salary Remaining : $36,318
Akira Schmid $50,000 (2)
Salary Remaining : $36,318
Alexandre Texier $50,000 (1)
Salary Remaining : $36,318
Tim Gettinger $25,000 (1)
Salary Remaining : $18,159
Total Farm Players25
Salary Commitment
Year 3 : $1,672,500
Year 4 : $745,000
Year 5 : $365,000
Year 6 : $145,000
Salary Average Commitment
Year 3 : $1,632,500
Year 4 : $705,000
Year 5 : $365,000
Year 6 : $145,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,768 - 96.13%
Level 2: 5000 - $60 - 4,863 - 97.25%
Level 3: 2000 - $35 - 1,975 - 98.77%
Level 4: 4000 - $25 - 3,962 - 99.05%
Luxury : 1000 - $200 - 974 - 97.36%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,838 - 91.89%
Farm Level 2: 1000 - $40 - 951 - 95.10%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,542 - 97.46%
Average Income per Game$1,416,210
Year to Date Revenue$15,578,309
Farm
Home Games Left29
Average Attendance - %2,789 - 92.96%
Average Income per Game$175,015
Year to Date Revenue$1,925,164

Expense

Pro Players Total Salaries$64,425,000
Farm Players Total Salaries$2,247,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,447,106
Farm Year To Date Expenses$832,713
Pro Salary Cap To Date$17,891,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,070,087
Farm Estimated Season Revenue$5,075,432
Pro Remaining Season Days143
Pro Expenses Per Days$335,480
Pro Estimated Expenses$47,973,640
Farm Remaining Season Days146
Farm Expenses Per Days$15,159
Farm Estimated Expenses$2,213,214
Estimated Season Expenses$50,186,854
Estimated Season Salary Cap$64,420,748
Estimate Under Maximum Salary Cap of $107,277,394$42,856,646
Estimate Over Minimum Salary Cap of $35,000,000 $29,420,748
Current Bank Account$41,277,394
Projected Bank Account$37,236,059

Pro Players Salaries

Erik Johnson $6,000,000 (4)
-Salary Remaining : $4,333,333
Brad Marchand $5,000,000 (3)
-Salary Remaining : $3,611,111
Patrik Berglund $5,000,000 (4)
-Salary Remaining : $3,611,111
Eric Staal $5,000,000 (2)
-Salary Remaining : $3,611,111
Sami Vatanen $4,000,000 (1)
-Salary Remaining : $2,888,889
Colin Wilson $3,500,000 (1)
-Salary Remaining : $2,527,778
Henrik Lundqvist $3,000,000 (1)
-Salary Remaining : $2,166,667
Esa Lindell $3,000,000 (3)
-Salary Remaining : $2,166,667
Kyle Palmieri $2,500,000 (2)
-Salary Remaining : $1,805,556
Jimmy Hayes $2,500,000 (1)
-Salary Remaining : $1,805,556
David Ullstrom $2,500,000 (1)
-Salary Remaining : $1,805,556
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $1,805,556
Christopher Gibson $2,400,000 (1)
-Salary Remaining : $1,733,333
Colby Robak $2,100,000 (1)
-Salary Remaining : $1,516,667
Jake DeBrusk $2,000,000 (1)
-Salary Remaining : $1,444,444
David Savard $2,000,000 (1)
-Salary Remaining : $1,444,444
Christian Folin $2,000,000 (2)
-Salary Remaining : $1,444,444
Bryan Rust $2,000,000 (1)
-Salary Remaining : $1,444,444
Kevin Labanc $1,900,000 (2)
-Salary Remaining : $1,372,222
Anders Lee $1,500,000 (1)
-Salary Remaining : $1,083,333
Victor Rask $1,300,000 (1)
-Salary Remaining : $938,889
Matthew Nieto $1,000,000 (2)
-Salary Remaining : $722,222
Mathieu Brodeur $925,000 (1)
-Salary Remaining : $668,056
Chris Brown $800,000 (1)
-Salary Remaining : $577,778
Total Pro Players24
Salary Commitment
Year 3 : $64,425,000
Year 4 : $36,000,000
Year 5 : $23,500,000
Year 6 : $11,000,000
Salary Average Commitment
Year 3 : $46,700,000
Year 4 : $25,500,000
Year 5 : $20,000,000
Year 6 : $11,000,000
Salary Cap with 1 Way Contract
Year 3 : $64,425,000
Year 4 : $33,900,000
Year 5 : $21,500,000
Year 6 : $11,000,000

Farm Players Salaries

Rasmus Andersson $150,000 (1)
Salary Remaining : $108,955
Michael Hutchinson $99,500 (2)
Salary Remaining : $72,274
Evgeny Svechnikov $97,500 (1)
Salary Remaining : $70,821
Ryan Spooner $90,000 (1)
Salary Remaining : $65,373
Barclay Goodrow $90,000 (2)
Salary Remaining : $65,373
Peter Cehlarik $85,000 (2)
Salary Remaining : $61,741
Frank Corrado $85,000 (2)
Salary Remaining : $61,741
Ryan Donato $80,000 (3)
Salary Remaining : $58,109
John Gilmour $80,000 (1)
Salary Remaining : $58,109
Nico Sturm $75,000 (3)
Salary Remaining : $54,478
Jesper Bratt $75,000 (3)
Salary Remaining : $54,478
Eric Karlsson $75,000 (2)
Salary Remaining : $54,478
Petteri Lindbohm $75,000 (3)
Salary Remaining : $54,478
Tage Thompson $70,000 (3)
Salary Remaining : $50,846
Collin Delia $70,000 (3)
Salary Remaining : $50,846
Trevor Carrick $70,000 (3)
Salary Remaining : $50,846
Vladislav Kamenev $70,000 (3)
Salary Remaining : $50,846
Christian Jaros $65,000 (2)
Salary Remaining : $47,214
Dominik Masin $65,000 (2)
Salary Remaining : $47,214
Radim Zohorna $60,000 (3)
Salary Remaining : $43,582
Brandon Hickey $60,000 (1)
Salary Remaining : $43,582
Vitek Vanecek $60,000 (1)
Salary Remaining : $43,582
Taylor Raddysh $50,000 (1)
Salary Remaining : $36,318
Filip Hallander $50,000 (2)
Salary Remaining : $36,318
Skyler Brind'Amour $50,000 (1)
Salary Remaining : $36,318
Demetrios Koumontzis $50,000 (2)
Salary Remaining : $36,318
Joel Hofer $50,000 (2)
Salary Remaining : $36,318
Erik Brannstrom $50,000 (1)
Salary Remaining : $36,318
Darren Raddysh $50,000 (1)
Salary Remaining : $36,318
Tim Berni $50,000 (2)
Salary Remaining : $36,318
Ivan Chekhovich $50,000 (1)
Salary Remaining : $36,318
Vitali Kravtsov $50,000 (2)
Salary Remaining : $36,318
Total Farm Players32
Salary Commitment
Year 3 : $2,247,000
Year 4 : $1,559,500
Year 5 : $760,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,074,500
Year 4 : $1,429,500
Year 5 : $645,000
Year 6 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,830 - 97.17%
Level 2: 5000 - $60 - 4,796 - 95.93%
Level 3: 2000 - $35 - 1,920 - 96.02%
Level 4: 4000 - $25 - 3,857 - 96.43%
Luxury : 1000 - $200 - 961 - 96.12%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,879 - 93.95%
Farm Level 2: 1000 - $40 - 927 - 92.72%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,366 - 96.48%
Average Income per Game$1,410,709
Year to Date Revenue$15,517,800
Farm
Home Games Left29
Average Attendance - %2,806 - 93.54%
Average Income per Game$177,041
Year to Date Revenue$1,947,456

Expense

Pro Players Total Salaries$56,600,000
Farm Players Total Salaries$1,820,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,446,975
Farm Year To Date Expenses$626,264
Pro Salary Cap To Date$15,752,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,910,564
Farm Estimated Season Revenue$5,134,202
Pro Remaining Season Days143
Pro Expenses Per Days$298,485
Pro Estimated Expenses$42,683,355
Farm Remaining Season Days146
Farm Expenses Per Days$11,542
Farm Estimated Expenses$1,685,132
Estimated Season Expenses$44,368,487
Estimated Season Salary Cap$56,630,381
Estimate Under Maximum Salary Cap of $69,488,774$12,858,393
Estimate Over Minimum Salary Cap of $35,000,000 $21,630,381
Current Bank Account$3,488,774
Projected Bank Account$5,165,053

Pro Players Salaries

Jacob Trouba $5,500,000 (4)
-Salary Remaining : $3,972,222
Jeff Carter $5,000,000 (1)
-Salary Remaining : $3,611,111
Steve Mason $4,000,000 (3)
-Salary Remaining : $2,888,889
Max Pacioretty $4,000,000 (3)
-Salary Remaining : $2,888,889
Jakub Voracek $4,000,000 (4)
-Salary Remaining : $2,888,889
Jordan Nolan $4,000,000 (1)
-Salary Remaining : $2,888,889
Nick Ritchie $4,000,000 (4)
-Salary Remaining : $2,888,889
Travis Zajac $4,000,000 (2)
-Salary Remaining : $2,888,889
Nathan Beaulieu $3,750,000 (2)
-Salary Remaining : $2,708,333
Niclas Bergfors $3,000,000 (3)
-Salary Remaining : $2,166,667
Mikko Rantanen $2,900,000 (3)
-Salary Remaining : $2,094,444
Travis Konecny $2,500,000 (3)
-Salary Remaining : $1,805,556
Ilya Sorokin $2,250,000 (1)
-Salary Remaining : $1,625,000
Ivan Provorov $1,500,000 (3)
-Salary Remaining : $1,083,333
Brian Lashoff $1,500,000 (1)
-Salary Remaining : $1,083,333
Calle Jarnkrok $1,200,000 (3)
-Salary Remaining : $866,667
Brock Nelson $1,200,000 (3)
-Salary Remaining : $866,667
Michael Bournival $1,000,000 (1)
-Salary Remaining : $722,222
Jake Dotchin $800,000 (1)
-Salary Remaining : $577,778
Blake Heinrich $500,000 (1)
-Salary Remaining : $361,111
Total Pro Players20
Salary Commitment
Year 3 : $56,600,000
Year 4 : $44,500,000
Year 5 : $37,100,000
Year 6 : $14,000,000
Salary Average Commitment
Year 3 : $48,900,000
Year 4 : $35,600,000
Year 5 : $31,850,000
Year 6 : $13,500,000
Salary Cap with 1 Way Contract
Year 3 : $56,600,000
Year 4 : $41,550,000
Year 5 : $33,800,000
Year 6 : $13,500,000

Farm Players Salaries

Anton Forsberg $97,500 (1)
Salary Remaining : $70,821
Kevin Lankinen $90,000 (3)
Salary Remaining : $65,373
Cristoval Nieves $90,000 (2)
Salary Remaining : $65,373
Rem Pitlick $90,000 (2)
Salary Remaining : $65,373
Erik Nystrom $80,000 (1)
Salary Remaining : $58,109
Lucas Wallmarkk $80,000 (2)
Salary Remaining : $58,109
David Kampf $75,000 (3)
Salary Remaining : $54,478
Mikko Lehtonen $75,000 (2)
Salary Remaining : $54,478
Sven Andrighetto $70,000 (1)
Salary Remaining : $50,846
Morgan Klimchuk $65,000 (1)
Salary Remaining : $47,214
Nick Sorensen $52,500 (1)
Salary Remaining : $38,134
Joe Snively $50,000 (1)
Salary Remaining : $36,318
Benoit-Olivier Groulx $50,000 (2)
Salary Remaining : $36,318
Cal Foote $50,000 (1)
Salary Remaining : $36,318
Ty Smith $50,000 (2)
Salary Remaining : $36,318
Laurent Dauphin $50,000 (1)
Salary Remaining : $36,318
Rinat Valiev $50,000 (1)
Salary Remaining : $36,318
Victor Berglund $50,000 (1)
Salary Remaining : $36,318
Zachary Fucale $50,000 (1)
Salary Remaining : $36,318
Fabian Zetterlund $50,000 (1)
Salary Remaining : $36,318
Brett Murray $50,000 (4)
Salary Remaining : $36,318
Matt Kiersted $50,000 (4)
Salary Remaining : $36,318
Riley Stillman $50,000 (4)
Salary Remaining : $36,318
David Gustafsson $50,000 (2)
Salary Remaining : $36,318
Josiah Slavin $50,000 (2)
Salary Remaining : $36,318
Oliver Wahlstrom $50,000 (2)
Salary Remaining : $36,318
Jacob Ingham $50,000 (2)
Salary Remaining : $36,318
Zachary Sawchenko $50,000 (1)
Salary Remaining : $36,318
Anthony Angello $45,000 (1)
Salary Remaining : $32,687
Cooper Marody $30,000 (3)
Salary Remaining : $21,791
A.J. Greer $30,000 (3)
Salary Remaining : $21,791
Total Farm Players31
Salary Commitment
Year 3 : $1,820,000
Year 4 : $1,035,000
Year 5 : $410,000
Year 6 : $150,000
Salary Average Commitment
Year 3 : $1,702,500
Year 4 : $940,000
Year 5 : $360,000
Year 6 : $150,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,887 - 98.11%
Level 2: 5000 - $60 - 4,807 - 96.15%
Level 3: 2000 - $35 - 1,949 - 97.46%
Level 4: 4000 - $25 - 3,849 - 96.23%
Luxury : 1000 - $200 - 965 - 96.54%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,857 - 92.86%
Farm Level 2: 1000 - $40 - 940 - 94.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,458 - 96.99%
Average Income per Game$1,419,841
Year to Date Revenue$15,618,253
Farm
Home Games Left29
Average Attendance - %2,797 - 93.24%
Average Income per Game$175,983
Year to Date Revenue$1,935,812

Expense

Pro Players Total Salaries$64,545,000
Farm Players Total Salaries$1,697,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$386,361
Special Salary Cap Value$0
Pro Year To Date Expenses$18,289,766
Farm Year To Date Expenses$578,972
Pro Salary Cap To Date$17,706,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,175,394
Farm Estimated Season Revenue$5,103,504
Pro Remaining Season Days143
Pro Expenses Per Days$336,086
Pro Estimated Expenses$48,060,298
Farm Remaining Season Days146
Farm Expenses Per Days$10,933
Farm Estimated Expenses$1,596,218
Estimated Season Expenses$49,656,516
Estimated Season Salary Cap$64,322,792
Estimate Under Maximum Salary Cap of $103,786,217$39,463,425
Estimate Over Minimum Salary Cap of $35,000,000 $29,322,792
Current Bank Account$37,786,217
Projected Bank Account$34,408,599

Pro Players Salaries

Steven Stamkos $8,000,000 (2)
-Salary Remaining : $5,777,778
Zach Bogosian $7,600,000 (2)
-Salary Remaining : $5,488,889
Brendan Gallagher $5,800,000 (4)
-Salary Remaining : $4,188,889
Ondrej Pavelec $5,000,000 (3)
-Salary Remaining : $3,611,111
Mathew Dumba $5,000,000 (1)
-Salary Remaining : $3,611,111
Andrei Loktionov $4,500,000 (2)
-Salary Remaining : $3,250,000
Andrew Cogliano $3,500,000 (2)
-Salary Remaining : $2,527,778
Olli Maatta $3,500,000 (3)
-Salary Remaining : $2,527,778
Jamie Benn $2,800,000 (1)
-Salary Remaining : $2,022,222
Tomas Nosek $2,500,000 (1)
-Salary Remaining : $1,805,556
Laurent Brossoit $2,000,000 (2)
-Salary Remaining : $1,444,444
JT Compher $2,000,000 (4)
-Salary Remaining : $1,444,444
Jamie Oleksiak $1,700,000 (1)
-Salary Remaining : $1,227,778
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $1,083,333
Roope Hintz $1,500,000 (2)
-Salary Remaining : $1,083,333
Luke Glendening $1,500,000 (1)
-Salary Remaining : $1,083,333
Cal Clutterbuck $1,500,000 (1)
-Salary Remaining : $1,083,333
Anton Lindholm $1,100,000 (2)
-Salary Remaining : $794,444
Gabriel Bourque $1,000,000 (1)
-Salary Remaining : $722,222
Christopher Tanev $995,000 (1)
-Salary Remaining : $718,611
Jonathan Marchessault $800,000 (1)
-Salary Remaining : $577,778
Philip Larsen $750,000 (1)
-Salary Remaining : $541,667
Total Pro Players22
Salary Commitment
Year 3 : $64,545,000
Year 4 : $51,100,000
Year 5 : $17,500,000
Year 6 : $10,700,000
Salary Average Commitment
Year 3 : $47,450,000
Year 4 : $36,350,000
Year 5 : $16,300,000
Year 6 : $7,800,000
Salary Cap with 1 Way Contract
Year 3 : $64,545,000
Year 4 : $46,000,000
Year 5 : $16,300,000
Year 6 : $7,800,000

Farm Players Salaries

Antti Suomela $97,500 (3)
Salary Remaining : $70,821
Jakub Zboril $97,500 (3)
Salary Remaining : $70,821
Ebbe Siönäs $97,500 (1)
Salary Remaining : $70,821
Jake Evans $95,000 (3)
Salary Remaining : $69,005
Jalen Chatfield $90,000 (4)
Salary Remaining : $65,373
Victor Olofsson $90,000 (4)
Salary Remaining : $65,373
Samuel Girard $80,000 (4)
Salary Remaining : $58,109
Thomas Spelling $80,000 (1)
Salary Remaining : $58,109
Cedric Paquette $75,000 (1)
Salary Remaining : $54,478
Dylan Coghlan $75,000 (4)
Salary Remaining : $54,478
Wade Allison $65,000 (2)
Salary Remaining : $47,214
Jasper Weatherby $50,000 (2)
Salary Remaining : $36,318
Sasha Chmelevski $50,000 (1)
Salary Remaining : $36,318
Eric Robinson $50,000 (1)
Salary Remaining : $36,318
Fredrik Olofsson $50,000 (1)
Salary Remaining : $36,318
Jacob Olofsson $50,000 (2)
Salary Remaining : $36,318
Hayden Hodgson $50,000 (1)
Salary Remaining : $36,318
Jordan Harris $50,000 (2)
Salary Remaining : $36,318
Matthew Kiersted $50,000 (1)
Salary Remaining : $36,318
Corey Shueneman $50,000 (1)
Salary Remaining : $36,318
Ukko-Pekka Luukkonen $50,000 (1)
Salary Remaining : $36,318
Jonah Gadjovich $50,000 (1)
Salary Remaining : $36,318
Parker Kelly $50,000 (1)
Salary Remaining : $36,318
Maksim Sushko $50,000 (1)
Salary Remaining : $36,318
Stelio Mattheos $50,000 (1)
Salary Remaining : $36,318
Jacob Middleton $30,000 (1)
Salary Remaining : $21,791
Ian Scott $25,000 (1)
Salary Remaining : $18,159
Total Farm Players27
Salary Commitment
Year 3 : $1,697,500
Year 4 : $1,095,000
Year 5 : $1,120,000
Year 6 : $805,000
Salary Average Commitment
Year 3 : $1,640,000
Year 4 : $805,000
Year 5 : $590,000
Year 6 : $335,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,750 - 95.84%
Level 2: 5000 - $60 - 4,860 - 97.21%
Level 3: 2000 - $35 - 1,965 - 98.26%
Level 4: 4000 - $25 - 3,847 - 96.17%
Luxury : 1000 - $200 - 966 - 96.59%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,838 - 91.89%
Farm Level 2: 1000 - $40 - 924 - 92.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,389 - 96.60%
Average Income per Game$1,408,513
Year to Date Revenue$15,493,645
Farm
Home Games Left29
Average Attendance - %2,762 - 92.06%
Average Income per Game$173,885
Year to Date Revenue$1,912,731

Expense

Pro Players Total Salaries$52,195,000
Farm Players Total Salaries$1,655,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,902,877
Farm Year To Date Expenses$723,955
Pro Salary Cap To Date$14,347,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,846,882
Farm Estimated Season Revenue$5,042,654
Pro Remaining Season Days143
Pro Expenses Per Days$273,712
Pro Estimated Expenses$39,140,816
Farm Remaining Season Days146
Farm Expenses Per Days$12,214
Farm Estimated Expenses$1,783,244
Estimated Season Expenses$40,924,060
Estimated Season Salary Cap$52,043,695
Estimate Under Maximum Salary Cap of $74,554,786$22,511,091
Estimate Over Minimum Salary Cap of $35,000,000 $17,043,695
Current Bank Account$8,554,786
Projected Bank Account$13,520,262

Pro Players Salaries

Vladimir Tarasenko $6,750,000 (3)
-Salary Remaining : $4,875,000
Ryan Ellis $6,000,000 (1)
-Salary Remaining : $4,333,333
Anze Kopitar $5,250,000 (2)
-Salary Remaining : $3,791,667
Yann Sauvé $3,000,000 (2)
-Salary Remaining : $2,166,667
Chris Tierney $3,000,000 (3)
-Salary Remaining : $2,166,667
Cam Ward $3,000,000 (1)
-Salary Remaining : $2,166,667
Nikita Zadorov (Out of Payroll) $2,750,000 (2)
-Salary Remaining : $1,986,111
Joonas Korpisalo $2,000,000 (2)
-Salary Remaining : $1,444,444
Kellan Lain $2,000,000 (1)
-Salary Remaining : $1,444,444
Brock McGinn $2,000,000 (2)
-Salary Remaining : $1,444,444
Emerson Etem $2,000,000 (2)
-Salary Remaining : $1,444,444
Jason Spezza $2,000,000 (2)
-Salary Remaining : $1,444,444
Michael Latta $2,000,000 (1)
-Salary Remaining : $1,444,444
Thomas Chabot $2,000,000 (3)
-Salary Remaining : $1,444,444
Andrew Shaw $1,500,000 (1)
-Salary Remaining : $1,083,333
Gabriel Carlsson $1,300,000 (2)
-Salary Remaining : $938,889
Dylan McIlrath $1,150,000 (1)
-Salary Remaining : $830,556
Brayden McNabb $1,150,000 (1)
-Salary Remaining : $830,556
Jason Akeson $1,100,000 (1)
-Salary Remaining : $794,444
Melker Karlsson $1,000,000 (1)
-Salary Remaining : $722,222
Christian Fischer $995,000 (2)
-Salary Remaining : $718,611
Sergei Plotnikov $950,000 (1)
-Salary Remaining : $686,111
Ryan Hartman $900,000 (1)
-Salary Remaining : $650,000
James Livingstone $650,000 (1)
-Salary Remaining : $469,444
Ben Johnson $500,000 (1)
-Salary Remaining : $361,111
Total Pro Players25
Salary Commitment
Year 3 : $54,945,000
Year 4 : $35,300,000
Year 5 : $16,250,000
Year 6 : $0
Salary Average Commitment
Year 3 : $45,825,000
Year 4 : $22,925,000
Year 5 : $9,725,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $54,945,000
Year 4 : $33,045,000
Year 5 : $11,750,000
Year 6 : $0

Farm Players Salaries

Oliver Kylington $95,000 (1)
Salary Remaining : $69,005
Rhett Gardner $90,000 (2)
Salary Remaining : $65,373
Slater Koekkoek $85,000 (1)
Salary Remaining : $61,741
Ben Thomson $80,000 (2)
Salary Remaining : $58,109
Joe Labate $80,000 (2)
Salary Remaining : $58,109
Jordan Greenway $75,000 (2)
Salary Remaining : $54,478
Charlie Lindgren $75,000 (1)
Salary Remaining : $54,478
Alex Belzile $75,000 (1)
Salary Remaining : $54,478
Garret Pilon $75,000 (2)
Salary Remaining : $54,478
Ross Colton $75,000 (3)
Salary Remaining : $54,478
Brett Connolly $70,000 (1)
Salary Remaining : $50,846
Tyrell Goulbourne $65,000 (2)
Salary Remaining : $47,214
Chris Driedger $65,000 (2)
Salary Remaining : $47,214
Austin Watson $60,000 (2)
Salary Remaining : $43,582
Sean Maguire $55,000 (1)
Salary Remaining : $39,950
Pavel Kraskovsky $55,000 (1)
Salary Remaining : $39,950
Simon Benoit $50,000 (2)
Salary Remaining : $36,318
Jakub Galvas $50,000 (1)
Salary Remaining : $36,318
Nick Blankenburg $50,000 (1)
Salary Remaining : $36,318
Noah Cates $50,000 (1)
Salary Remaining : $36,318
Alex Steeves $50,000 (1)
Salary Remaining : $36,318
Filip Zadina $50,000 (2)
Salary Remaining : $36,318
Connor Dewar $50,000 (2)
Salary Remaining : $36,318
Cole Koepke $50,000 (2)
Salary Remaining : $36,318
Alexander Yelesin $50,000 (1)
Salary Remaining : $36,318
Casey Staum $30,000 (1)
Salary Remaining : $21,791
Total Farm Players26
Salary Commitment
Year 3 : $1,655,000
Year 4 : $915,000
Year 5 : $75,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,490,000
Year 4 : $835,000
Year 5 : $75,000
Year 6 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5,942 - 99.03%
Level 2: 5000 - $60 - 4,824 - 96.47%
Level 3: 2000 - $35 - 1,930 - 96.48%
Level 4: 4000 - $25 - 3,876 - 96.90%
Luxury : 1000 - $200 - 967 - 96.65%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,844 - 92.21%
Farm Level 2: 1000 - $40 - 943 - 94.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,538 - 97.43%
Average Income per Game$1,427,576
Year to Date Revenue$15,703,335
Farm
Home Games Left29
Average Attendance - %2,787 - 92.90%
Average Income per Game$175,142
Year to Date Revenue$1,926,561

Expense

Pro Players Total Salaries$65,050,000
Farm Players Total Salaries$3,340,000
Coaches Total Salaries$3,200,000
Luxury Taxe Total$1,717,127
Special Salary Cap Value$0
Pro Year To Date Expenses$18,713,269
Farm Year To Date Expenses$930,215
Pro Salary Cap To Date$18,088,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,399,701
Farm Estimated Season Revenue$5,079,115
Pro Remaining Season Days143
Pro Expenses Per Days$339,899
Pro Estimated Expenses$48,605,557
Farm Remaining Season Days146
Farm Expenses Per Days$21,343
Farm Estimated Expenses$3,116,078
Estimated Season Expenses$51,721,635
Estimated Season Salary Cap$65,068,758
Estimate Under Maximum Salary Cap of $68,617,998$3,549,240
Estimate Over Minimum Salary Cap of $35,000,000 $30,068,758
Current Bank Account$2,617,998
Projected Bank Account-$2,624,821

Pro Players Salaries

Ryan Johansen $6,500,000 (4)
-Salary Remaining : $4,694,444
Alex Galchenyuk $6,250,000 (4)
-Salary Remaining : $4,513,889
Jacob Markstrom $5,250,000 (2)
-Salary Remaining : $3,791,667
Tyler Seguin $5,250,000 (4)
-Salary Remaining : $3,791,667
Tyler Toffoli $4,500,000 (2)
-Salary Remaining : $3,250,000
Dougie Hamilton $4,000,000 (3)
-Salary Remaining : $2,888,889
Adam Larsson $4,000,000 (1)
-Salary Remaining : $2,888,889
Viktor Arvidsson $4,000,000 (1)
-Salary Remaining : $2,888,889
Ryan Murray $3,500,000 (3)
-Salary Remaining : $2,527,778
Max Domi $3,500,000 (2)
-Salary Remaining : $2,527,778
Marco Scandella $3,250,000 (1)
-Salary Remaining : $2,347,222
Anthony Mantha $3,000,000 (1)
-Salary Remaining : $2,166,667
Alexander Wennberg $2,300,000 (2)
-Salary Remaining : $1,661,111
Elvis Merzlikins $2,000,000 (2)
-Salary Remaining : $1,444,444
Troy Stetcher $2,000,000 (2)
-Salary Remaining : $1,444,444
Sam Reinhart $1,600,000 (2)
-Salary Remaining : $1,155,556
Frank Vatrano $1,200,000 (2)
-Salary Remaining : $866,667
Noel Acciari $1,000,000 (1)
-Salary Remaining : $722,222
Erik Cernak $975,000 (1)
-Salary Remaining : $704,167
Nathan Walker $975,000 (2)
-Salary Remaining : $704,167
Total Pro Players20
Salary Commitment
Year 3 : $65,050,000
Year 4 : $53,425,000
Year 5 : $30,250,000
Year 6 : $19,750,000
Salary Average Commitment
Year 3 : $51,225,000
Year 4 : $42,275,000
Year 5 : $25,500,000
Year 6 : $18,000,000
Salary Cap with 1 Way Contract
Year 3 : $65,050,000
Year 4 : $48,825,000
Year 5 : $25,500,000
Year 6 : $18,000,000

Farm Players Salaries

Mirco Mueller $975,000 (1)
Salary Remaining : $708,209
Nikolay Goldobin $97,500 (3)
Salary Remaining : $70,821
Dylan Strome $97,500 (3)
Salary Remaining : $70,821
Ludwig Bystrom $97,500 (1)
Salary Remaining : $70,821
Mathieu Joseph $97,500 (2)
Salary Remaining : $70,821
Michael McLeod $97,500 (3)
Salary Remaining : $70,821
Filip Gustavsson $95,000 (3)
Salary Remaining : $69,005
Kyle Connor $95,000 (2)
Salary Remaining : $69,005
Chase De Leo $90,000 (2)
Salary Remaining : $65,373
Matthew Benning $85,000 (1)
Salary Remaining : $61,741
Tomas Jurco $77,500 (1)
Salary Remaining : $56,294
Daniel Vladar $70,000 (2)
Salary Remaining : $50,846
Nelson Nogier $65,000 (1)
Salary Remaining : $47,214
Anders Bjork $65,000 (1)
Salary Remaining : $47,214
Julien Gauthier $65,000 (2)
Salary Remaining : $47,214
Josh Mahura $65,000 (3)
Salary Remaining : $47,214
Nick Merkley $55,000 (3)
Salary Remaining : $39,950
Kieffer Bellows $55,000 (3)
Salary Remaining : $39,950
Caleb Jones $55,000 (1)
Salary Remaining : $39,950
Vinni Lettieri $50,000 (1)
Salary Remaining : $36,318
Jake Leschyshyn $50,000 (1)
Salary Remaining : $36,318
Adam Ruzicka $50,000 (1)
Salary Remaining : $36,318
Joey Daccord $50,000 (2)
Salary Remaining : $36,318
Riley Damiani $50,000 (2)
Salary Remaining : $36,318
Alexander Khovanov $50,000 (2)
Salary Remaining : $36,318
Jonatan Berggren $50,000 (2)
Salary Remaining : $36,318
Juuso Valimaki $50,000 (1)
Salary Remaining : $36,318
Boris Katchouk $50,000 (1)
Salary Remaining : $36,318
Adam Ginning $50,000 (2)
Salary Remaining : $36,318
Nathan Bastian $50,000 (1)
Salary Remaining : $36,318
Max Jones $50,000 (2)
Salary Remaining : $36,318
Urho Vaakanainen $50,000 (1)
Salary Remaining : $36,318
Mitchell Stephens $50,000 (1)
Salary Remaining : $36,318
Karel Vejmelka $50,000 (1)
Salary Remaining : $36,318
Jonny Tychonick $50,000 (2)
Salary Remaining : $36,318
Joey Keane $50,000 (2)
Salary Remaining : $36,318
William Bitten $50,000 (2)
Salary Remaining : $36,318
Jonathan Kovacevic $40,000 (1)
Salary Remaining : $29,055
Total Farm Players38
Salary Commitment
Year 3 : $3,340,000
Year 4 : $1,580,000
Year 5 : $700,000
Year 6 : $0
Salary Average Commitment
Year 3 : $3,300,000
Year 4 : $1,390,000
Year 5 : $560,000
Year 6 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,724 - 95.40%
Level 2: 5000 - $60 - 4,853 - 97.05%
Level 3: 2000 - $35 - 1,951 - 97.54%
Level 4: 4000 - $25 - 3,806 - 95.16%
Luxury : 1000 - $200 - 956 - 95.62%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,791 - 89.57%
Farm Level 2: 1000 - $40 - 918 - 91.82%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,290 - 96.06%
Average Income per Game$1,400,966
Year to Date Revenue$15,410,627
Farm
Home Games Left29
Average Attendance - %2,710 - 90.32%
Average Income per Game$170,229
Year to Date Revenue$1,872,515

Expense

Pro Players Total Salaries$61,445,000
Farm Players Total Salaries$1,865,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$2,015,691
Special Salary Cap Value$0
Pro Year To Date Expenses$17,969,136
Farm Year To Date Expenses$706,606
Pro Salary Cap To Date$17,552,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,628,017
Farm Estimated Season Revenue$4,936,630
Pro Remaining Season Days143
Pro Expenses Per Days$317,904
Pro Estimated Expenses$45,460,272
Farm Remaining Season Days146
Farm Expenses Per Days$13,010
Farm Estimated Expenses$1,899,460
Estimated Season Expenses$47,359,732
Estimated Season Salary Cap$61,929,379
Estimate Under Maximum Salary Cap of $71,433,481$9,504,102
Estimate Over Minimum Salary Cap of $35,000,000 $26,929,379
Current Bank Account$5,433,481
Projected Bank Account$3,638,396

Pro Players Salaries

Chris Kreider $6,500,000 (3)
-Salary Remaining : $4,694,444
Philip Samuelsson $5,500,000 (1)
-Salary Remaining : $3,972,222
Nikita Kucherov $5,500,000 (3)
-Salary Remaining : $3,972,222
Jared Cowen $5,000,000 (2)
-Salary Remaining : $3,611,111
Auston Matthews $4,500,000 (4)
-Salary Remaining : $3,250,000
Alexandar Georgiev $4,500,000 (3)
-Salary Remaining : $3,250,000
Aaron Ekblad $4,000,000 (2)
-Salary Remaining : $2,888,889
Brayden Schenn $4,000,000 (1)
-Salary Remaining : $2,888,889
Pierre-Edouard Bellemare $3,000,000 (1)
-Salary Remaining : $2,166,667
Mitch Marner $3,000,000 (3)
-Salary Remaining : $2,166,667
Pavel Zacha $2,000,000 (4)
-Salary Remaining : $1,444,444
Sean Bergenheim $2,000,000 (1)
-Salary Remaining : $1,444,444
Adam Fox $2,000,000 (3)
-Salary Remaining : $1,444,444
Joe Pavelski $1,650,000 (1)
-Salary Remaining : $1,191,667
Marc Staal $1,500,000 (1)
-Salary Remaining : $1,083,333
Matthew Tkachuk $1,500,000 (4)
-Salary Remaining : $1,083,333
Jared Spurgeon $1,250,000 (2)
-Salary Remaining : $902,778
Ryan Getzlaf $1,000,000 (1)
-Salary Remaining : $722,222
Tanner Richard $995,000 (1)
-Salary Remaining : $718,611
Carter Hutton $800,000 (1)
-Salary Remaining : $577,778
Zac Rinaldo $750,000 (2)
-Salary Remaining : $541,667
Quinn Hughes $500,000 (2)
-Salary Remaining : $361,111
Total Pro Players22
Salary Commitment
Year 3 : $61,445,000
Year 4 : $46,250,000
Year 5 : $40,750,000
Year 6 : $16,250,000
Salary Average Commitment
Year 3 : $48,645,000
Year 4 : $33,500,000
Year 5 : $26,750,000
Year 6 : $8,000,000
Salary Cap with 1 Way Contract
Year 3 : $61,445,000
Year 4 : $41,000,000
Year 5 : $29,500,000
Year 6 : $8,000,000

Farm Players Salaries

Charlie McAvoy $97,500 (4)
Salary Remaining : $70,821
Jesse Puljujarvi $95,000 (4)
Salary Remaining : $69,005
Eric Comrie $95,000 (3)
Salary Remaining : $69,005
Oliver Bjorkstrand $95,000 (2)
Salary Remaining : $69,005
Kevin Fiala $92,500 (2)
Salary Remaining : $67,189
Clayton Keller $90,000 (3)
Salary Remaining : $65,373
Josh Anderson $85,000 (2)
Salary Remaining : $61,741
Devon Teows $80,000 (2)
Salary Remaining : $58,109
Pierre-Luc Dubois $80,000 (4)
Salary Remaining : $58,109
Roman Josi $75,000 (1)
Salary Remaining : $54,478
Darroll Powe $75,000 (1)
Salary Remaining : $54,478
Chandler Stephenson $75,000 (2)
Salary Remaining : $54,478
Jakub Vrana $65,000 (1)
Salary Remaining : $47,214
Mason Appleton $65,000 (1)
Salary Remaining : $47,214
Nicolas Hague $50,000 (1)
Salary Remaining : $36,318
Nick Suzuki $50,000 (1)
Salary Remaining : $36,318
Miro Heiskanen $50,000 (1)
Salary Remaining : $36,318
Timothy Liljegren $50,000 (1)
Salary Remaining : $36,318
Cayden Primeau $50,000 (1)
Salary Remaining : $36,318
Alexander Romanov $50,000 (2)
Salary Remaining : $36,318
Michael Anderson $50,000 (1)
Salary Remaining : $36,318
Justus Annunen $50,000 (2)
Salary Remaining : $36,318
Hunter Drew $50,000 (2)
Salary Remaining : $36,318
Brady Tkachuk $50,000 (2)
Salary Remaining : $36,318
Tomas Hyka $50,000 (1)
Salary Remaining : $36,318
Michael Pezzetta $50,000 (1)
Salary Remaining : $36,318
Yegor Sharangovich $50,000 (2)
Salary Remaining : $36,318
Lias Andersson $50,000 (1)
Salary Remaining : $36,318
Total Farm Players28
Salary Commitment
Year 3 : $1,865,000
Year 4 : $1,397,500
Year 5 : $940,000
Year 6 : $900,000
Salary Average Commitment
Year 3 : $1,810,000
Year 4 : $1,080,000
Year 5 : $457,500
Year 6 : $272,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,781 - 96.35%
Level 2: 5000 - $60 - 4,866 - 97.33%
Level 3: 2000 - $35 - 1,942 - 97.10%
Level 4: 4000 - $25 - 3,919 - 97.98%
Luxury : 1000 - $200 - 944 - 94.42%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,850 - 92.50%
Farm Level 2: 1000 - $40 - 939 - 93.89%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,453 - 96.96%
Average Income per Game$1,408,582
Year to Date Revenue$15,494,400
Farm
Home Games Left29
Average Attendance - %2,789 - 92.96%
Average Income per Game$175,409
Year to Date Revenue$1,929,501

Expense

Pro Players Total Salaries$50,195,000
Farm Players Total Salaries$1,560,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,838,517
Farm Year To Date Expenses$552,864
Pro Salary Cap To Date$14,421,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,848,873
Farm Estimated Season Revenue$5,086,866
Pro Remaining Season Days143
Pro Expenses Per Days$261,086
Pro Estimated Expenses$37,335,298
Farm Remaining Season Days146
Farm Expenses Per Days$10,249
Farm Estimated Expenses$1,496,354
Estimated Season Expenses$38,831,652
Estimated Season Salary Cap$50,673,785
Estimate Under Maximum Salary Cap of $76,017,591$25,343,806
Estimate Over Minimum Salary Cap of $35,000,000 $15,673,785
Current Bank Account$10,017,591
Projected Bank Account$17,121,678

Pro Players Salaries

John Carlson $6,000,000 (2)
-Salary Remaining : $4,333,333
Yanni Gourde $5,000,000 (2)
-Salary Remaining : $3,611,111
Victor Hedman $4,000,000 (2)
-Salary Remaining : $2,888,889
Shayne Gostisbehere $3,500,000 (2)
-Salary Remaining : $2,527,778
Alex Nedeljkovic $3,000,000 (2)
-Salary Remaining : $2,166,667
Kasperi Kapanen $3,000,000 (3)
-Salary Remaining : $2,166,667
Michael Kostka $2,600,000 (2)
-Salary Remaining : $1,877,778
Brock Boeser $2,500,000 (3)
-Salary Remaining : $1,805,556
Jimmy Vesey $2,500,000 (2)
-Salary Remaining : $1,805,556
Noah Hanifin $2,000,000 (3)
-Salary Remaining : $1,444,444
Anthony Cirelli $2,000,000 (3)
-Salary Remaining : $1,444,444
Brendan Lemieux $2,000,000 (2)
-Salary Remaining : $1,444,444
Patrice Bergeron $2,000,000 (1)
-Salary Remaining : $1,444,444
Jack Roslovic $1,600,000 (1)
-Salary Remaining : $1,155,556
Marc-André Fleury $1,500,000 (1)
-Salary Remaining : $1,083,333
Sam Bennett $1,500,000 (4)
-Salary Remaining : $1,083,333
Tyler Kennedy $1,500,000 (1)
-Salary Remaining : $1,083,333
Jesper Fast $1,000,000 (1)
-Salary Remaining : $722,222
Alex Killorn $1,000,000 (1)
-Salary Remaining : $722,222
Jakob Chychrun $995,000 (4)
-Salary Remaining : $718,611
Tom Kuhnhackl $500,000 (1)
-Salary Remaining : $361,111
Beck Malenstyn $500,000 (1)
-Salary Remaining : $361,111
Total Pro Players22
Salary Commitment
Year 3 : $50,195,000
Year 4 : $47,100,000
Year 5 : $22,400,000
Year 6 : $8,000,000
Salary Average Commitment
Year 3 : $28,695,000
Year 4 : $19,795,000
Year 5 : $8,295,000
Year 6 : $2,495,000
Salary Cap with 1 Way Contract
Year 3 : $50,195,000
Year 4 : $40,595,000
Year 5 : $11,995,000
Year 6 : $2,495,000

Farm Players Salaries

Jordan Oesterle $125,000 (1)
Salary Remaining : $90,796
Dalton Thrower $85,000 (1)
Salary Remaining : $61,741
Kaapo Kahkonen $80,000 (1)
Salary Remaining : $58,109
Ryan Lindgren $75,000 (2)
Salary Remaining : $54,478
Connor Bunnaman $75,000 (2)
Salary Remaining : $54,478
Anatoli Golyshev $70,000 (2)
Salary Remaining : $50,846
Jeremy Bracco $70,000 (1)
Salary Remaining : $50,846
Josef Korenar $60,000 (3)
Salary Remaining : $43,582
Axel Holmstrom $60,000 (3)
Salary Remaining : $43,582
Louis Domingue $60,000 (1)
Salary Remaining : $43,582
Scott Perunovich $50,000 (2)
Salary Remaining : $36,318
Joe Veleno $50,000 (2)
Salary Remaining : $36,318
Blake Lizotte $50,000 (2)
Salary Remaining : $36,318
Cam Hillis $50,000 (2)
Salary Remaining : $36,318
Gustav Lindstrom $50,000 (1)
Salary Remaining : $36,318
Michael Downing $50,000 (1)
Salary Remaining : $36,318
Sean Walker $50,000 (1)
Salary Remaining : $36,318
Brandon Hagel (Out of Payroll) $50,000 (1)
Salary Remaining : $36,318
Maxime Comtois $50,000 (1)
Salary Remaining : $36,318
Brandon Biro $50,000 (1)
Salary Remaining : $36,318
Liam O'Brien $50,000 (1)
Salary Remaining : $36,318
Blake Hillman $50,000 (2)
Salary Remaining : $36,318
Ty Dellandrea $50,000 (2)
Salary Remaining : $36,318
Liam Foudy $50,000 (2)
Salary Remaining : $36,318
Lukas Dostal $50,000 (2)
Salary Remaining : $36,318
Robert Thomas $50,000 (1)
Salary Remaining : $36,318
Total Farm Players26
Salary Commitment
Year 3 : $1,560,000
Year 4 : $760,000
Year 5 : $140,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,475,000
Year 4 : $740,000
Year 5 : $120,000
Year 6 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,813 - 96.89%
Level 2: 5000 - $60 - 4,830 - 96.59%
Level 3: 2000 - $35 - 1,967 - 98.37%
Level 4: 4000 - $25 - 3,841 - 96.03%
Luxury : 1000 - $200 - 960 - 95.99%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,875 - 93.74%
Farm Level 2: 1000 - $40 - 920 - 92.04%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,412 - 96.73%
Average Income per Game$1,412,186
Year to Date Revenue$15,534,051
Farm
Home Games Left29
Average Attendance - %2,795 - 93.17%
Average Income per Game$176,448
Year to Date Revenue$1,940,925

Expense

Pro Players Total Salaries$64,595,000
Farm Players Total Salaries$2,289,500
Coaches Total Salaries$2,816,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,516,283
Farm Year To Date Expenses$801,748
Pro Salary Cap To Date$17,919,057
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,953,407
Farm Estimated Season Revenue$5,116,984
Pro Remaining Season Days143
Pro Expenses Per Days$337,096
Pro Estimated Expenses$48,204,728
Farm Remaining Season Days146
Farm Expenses Per Days$14,704
Farm Estimated Expenses$2,146,784
Estimated Season Expenses$50,351,512
Estimated Season Salary Cap$64,570,948
Estimate Under Maximum Salary Cap of $112,200,656$47,629,708
Estimate Over Minimum Salary Cap of $35,000,000 $29,570,948
Current Bank Account$46,200,656
Projected Bank Account$41,919,535

Pro Players Salaries

Evander Kane $5,500,000 (1)
-Salary Remaining : $3,972,222
Luke Schenn $5,000,000 (1)
-Salary Remaining : $3,611,111
Zach Werenski $5,000,000 (2)
-Salary Remaining : $3,611,111
Jon Merrill $4,500,000 (4)
-Salary Remaining : $3,250,000
Kristers Gudlevskis $4,500,000 (1)
-Salary Remaining : $3,250,000
John Klingberg $4,500,000 (1)
-Salary Remaining : $3,250,000
Aleksander Barkov $4,250,000 (1)
-Salary Remaining : $3,069,444
Andre Burakovsky $4,000,000 (4)
-Salary Remaining : $2,888,889
Brenden Dillon $4,000,000 (3)
-Salary Remaining : $2,888,889
Bo Horvat $3,750,000 (2)
-Salary Remaining : $2,708,333
Ben Smith $3,250,000 (4)
-Salary Remaining : $2,347,222
Jason Zucker $3,000,000 (1)
-Salary Remaining : $2,166,667
Tye McGinn $2,750,000 (2)
-Salary Remaining : $1,986,111
Brandon Saad $2,000,000 (1)
-Salary Remaining : $1,444,444
Pontus Aberg $1,750,000 (2)
-Salary Remaining : $1,263,889
Patrice Cormier $1,550,000 (2)
-Salary Remaining : $1,119,444
Haydn Fleury $1,250,000 (2)
-Salary Remaining : $902,778
Valentin Zykov $995,000 (1)
-Salary Remaining : $718,611
Nicholas Baptiste $900,000 (1)
-Salary Remaining : $650,000
Pavel Francouz $850,000 (1)
-Salary Remaining : $613,889
Brett Pesce $800,000 (3)
-Salary Remaining : $577,778
Elias Pettersson $500,000 (1)
-Salary Remaining : $361,111
Total Pro Players22
Salary Commitment
Year 3 : $64,595,000
Year 4 : $35,050,000
Year 5 : $16,000,000
Year 6 : $13,250,000
Salary Average Commitment
Year 3 : $51,745,000
Year 4 : $30,550,000
Year 5 : $17,550,000
Year 6 : $11,750,000
Salary Cap with 1 Way Contract
Year 3 : $64,595,000
Year 4 : $32,600,000
Year 5 : $16,550,000
Year 6 : $11,750,000

Farm Players Salaries

Brendan Guhle $130,000 (2)
Salary Remaining : $94,428
Colton Sissons $99,500 (1)
Salary Remaining : $72,274
Mathieu Olivier $90,000 (2)
Salary Remaining : $65,373
Kole Sherwood $90,000 (2)
Salary Remaining : $65,373
Logan Brown $90,000 (2)
Salary Remaining : $65,373
Lucas Carlsson $90,000 (2)
Salary Remaining : $65,373
Tyler Benson $90,000 (2)
Salary Remaining : $65,373
Aleksi Saarela $80,000 (2)
Salary Remaining : $58,109
Otto Koivula $75,000 (2)
Salary Remaining : $54,478
Jeff Corbett $70,000 (1)
Salary Remaining : $50,846
Jonathan Davidsson $65,000 (3)
Salary Remaining : $47,214
Keaton Thompson $60,000 (2)
Salary Remaining : $43,582
Henri Ikonen $55,000 (1)
Salary Remaining : $39,950
Dmitri Samorukov $50,000 (1)
Salary Remaining : $36,318
Marc McLaughlin $50,000 (1)
Salary Remaining : $36,318
Isac Lundestrom $50,000 (2)
Salary Remaining : $36,318
Jonathan Gruden $50,000 (2)
Salary Remaining : $36,318
Dennis Gilbert $50,000 (1)
Salary Remaining : $36,318
Jakob Forsbacka-Karlsson $50,000 (2)
Salary Remaining : $36,318
Rasmus Dahlin $50,000 (2)
Salary Remaining : $36,318
Pierre-Olivier Joseph $50,000 (1)
Salary Remaining : $36,318
Maxime Lagace $50,000 (1)
Salary Remaining : $36,318
Jacob Bernard-Docker $50,000 (2)
Salary Remaining : $36,318
Matthew Highmore $50,000 (3)
Salary Remaining : $36,318
Matthew Thiessen $50,000 (2)
Salary Remaining : $36,318
Xavier Bernard $50,000 (2)
Salary Remaining : $36,318
Joel Farabee $50,000 (2)
Salary Remaining : $36,318
Tobias Lindberg $50,000 (1)
Salary Remaining : $36,318
Mike Hardman $50,000 (1)
Salary Remaining : $36,318
Martin Necas $50,000 (1)
Salary Remaining : $36,318
Hugh McGing $50,000 (2)
Salary Remaining : $36,318
Jan Jenik $50,000 (2)
Salary Remaining : $36,318
Veini Vehvilainen $50,000 (2)
Salary Remaining : $36,318
Logan Thompson $50,000 (1)
Salary Remaining : $36,318
Alex Formenton $50,000 (1)
Salary Remaining : $36,318
Radovan Bondra $35,000 (1)
Salary Remaining : $25,423
Jaden Lindo $35,000 (1)
Salary Remaining : $25,423
Brycen Martin $35,000 (1)
Salary Remaining : $25,423
Total Farm Players38
Salary Commitment
Year 3 : $2,289,500
Year 4 : $1,545,000
Year 5 : $115,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,254,500
Year 4 : $1,425,000
Year 5 : $115,000
Year 6 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Place
Level 1: 6000 - $100 - 5,733 - 95.55%
Level 2: 5000 - $60 - 4,904 - 98.09%
Level 3: 2000 - $35 - 1,926 - 96.30%
Level 4: 4000 - $25 - 3,821 - 95.52%
Luxury : 1000 - $200 - 965 - 96.46%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,874 - 93.71%
Farm Level 2: 1000 - $40 - 946 - 94.65%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,349 - 96.38%
Average Income per Game$1,406,925
Year to Date Revenue$15,476,171
Farm
Home Games Left29
Average Attendance - %2,821 - 94.02%
Average Income per Game$177,510
Year to Date Revenue$1,952,612

Expense

Pro Players Total Salaries$64,300,000
Farm Players Total Salaries$2,237,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$1,171,583
Special Salary Cap Value$0
Pro Year To Date Expenses$18,161,855
Farm Year To Date Expenses$758,255
Pro Salary Cap To Date$17,762,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,800,814
Farm Estimated Season Revenue$5,147,795
Pro Remaining Season Days143
Pro Expenses Per Days$328,788
Pro Estimated Expenses$47,016,684
Farm Remaining Season Days146
Farm Expenses Per Days$13,619
Farm Estimated Expenses$1,988,374
Estimated Season Expenses$49,005,058
Estimated Season Salary Cap$64,201,191
Estimate Under Maximum Salary Cap of $73,637,852$9,436,661
Estimate Over Minimum Salary Cap of $35,000,000 $29,201,191
Current Bank Account$7,637,852
Projected Bank Account$4,581,403

Pro Players Salaries

Connor McDavid $7,000,000 (3)
-Salary Remaining : $5,055,556
Brady Skjei $6,150,000 (4)
-Salary Remaining : $4,441,667
Connor Brown $6,000,000 (4)
-Salary Remaining : $4,333,333
Leon Draisaitl $5,500,000 (2)
-Salary Remaining : $3,972,222
Darnell Nurse $5,000,000 (1)
-Salary Remaining : $3,611,111
Jeff Schultz $4,500,000 (1)
-Salary Remaining : $3,250,000
Zach Hyman $4,000,000 (3)
-Salary Remaining : $2,888,889
Kyle Clifford $4,000,000 (1)
-Salary Remaining : $2,888,889
Ryan Nugent-Hopkins $3,000,000 (1)
-Salary Remaining : $2,166,667
Dalton Prout $3,000,000 (1)
-Salary Remaining : $2,166,667
Timo Meier $2,700,000 (3)
-Salary Remaining : $1,950,000
Tyler Bertuzzi $2,000,000 (4)
-Salary Remaining : $1,444,444
Carter Hart $2,000,000 (1)
-Salary Remaining : $1,444,444
Frederik Gauthier $2,000,000 (3)
-Salary Remaining : $1,444,444
Jake Virtanen $1,750,000 (2)
-Salary Remaining : $1,263,889
Marcus Pettersson $1,500,000 (2)
-Salary Remaining : $1,083,333
Mattias Ekholm $1,300,000 (2)
-Salary Remaining : $938,889
Mikko Koskinen $1,000,000 (3)
-Salary Remaining : $722,222
Mark Jankowski $1,000,000 (2)
-Salary Remaining : $722,222
Anton Slepyshev $900,000 (1)
-Salary Remaining : $650,000
C.J. Smith (Out of Payroll) $750,000 (3)
-Salary Remaining : $541,667
Total Pro Players21
Salary Commitment
Year 3 : $65,050,000
Year 4 : $49,700,000
Year 5 : $39,925,000
Year 6 : $16,600,000
Salary Average Commitment
Year 3 : $48,750,000
Year 4 : $35,600,000
Year 5 : $29,800,000
Year 6 : $14,150,000
Salary Cap with 1 Way Contract
Year 3 : $65,050,000
Year 4 : $42,650,000
Year 5 : $31,600,000
Year 6 : $14,150,000

Farm Players Salaries

Zac Leslie $120,000 (1)
Salary Remaining : $87,164
Philippe Myers $100,000 (2)
Salary Remaining : $72,637
Brett Lernout $97,500 (2)
Salary Remaining : $70,821
Adam Erne $95,000 (2)
Salary Remaining : $69,005
Garret Sparks $95,000 (1)
Salary Remaining : $69,005
Alexandre Carrier $90,000 (1)
Salary Remaining : $65,373
Nick Shore $90,000 (1)
Salary Remaining : $65,373
Kiefer Sherwood $90,000 (2)
Salary Remaining : $65,373
Patrik Laine $90,000 (4)
Salary Remaining : $65,373
Phil McRae $80,000 (1)
Salary Remaining : $58,109
Gustav Olofsson $70,000 (1)
Salary Remaining : $50,846
Cole Cassels $70,000 (2)
Salary Remaining : $50,846
Nikolai Knyzhov $70,000 (3)
Salary Remaining : $50,846
Emil Djuse $65,000 (1)
Salary Remaining : $47,214
Colin White $60,000 (2)
Salary Remaining : $43,582
Connor Hurley $60,000 (2)
Salary Remaining : $43,582
Remi Elie $60,000 (1)
Salary Remaining : $43,582
Jordan Subban $60,000 (3)
Salary Remaining : $43,582
Jeremy Gregoire $50,000 (1)
Salary Remaining : $36,318
Semyon Der-Arguchintsev $50,000 (2)
Salary Remaining : $36,318
Pontus Holmberg $50,000 (2)
Salary Remaining : $36,318
Ryan McLeod $50,000 (2)
Salary Remaining : $36,318
Stuart Skinner $50,000 (1)
Salary Remaining : $36,318
Alexander Alexeyev $50,000 (2)
Salary Remaining : $36,318
Robin Salo $50,000 (1)
Salary Remaining : $36,318
Jaxson Stauber $50,000 (2)
Salary Remaining : $36,318
Taro Hirose $50,000 (1)
Salary Remaining : $36,318
Filip Johansson $50,000 (2)
Salary Remaining : $36,318
Kailer Yamamoto $50,000 (1)
Salary Remaining : $36,318
Jason Robertson $50,000 (1)
Salary Remaining : $36,318
Cole Fonstad $50,000 (2)
Salary Remaining : $36,318
Jack Perbix $50,000 (2)
Salary Remaining : $36,318
Filip Kral $50,000 (2)
Salary Remaining : $36,318
Lucas Johansen $25,000 (1)
Salary Remaining : $18,159
Total Farm Players34
Salary Commitment
Year 3 : $2,237,500
Year 4 : $1,425,000
Year 5 : $380,000
Year 6 : $350,000
Salary Average Commitment
Year 3 : $2,147,500
Year 4 : $1,192,500
Year 5 : $220,000
Year 6 : $90,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,681 - 94.69%
Level 2: 5000 - $60 - 4,734 - 94.68%
Level 3: 2000 - $35 - 1,892 - 94.61%
Level 4: 4000 - $25 - 3,891 - 97.28%
Luxury : 1000 - $200 - 963 - 96.33%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,858 - 92.89%
Farm Level 2: 1000 - $40 - 911 - 91.11%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,162 - 95.35%
Average Income per Game$1,389,603
Year to Date Revenue$15,285,628
Farm
Home Games Left29
Average Attendance - %2,769 - 92.30%
Average Income per Game$174,816
Year to Date Revenue$1,922,971

Expense

Pro Players Total Salaries$53,800,000
Farm Players Total Salaries$2,732,500
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,465,648
Farm Year To Date Expenses$734,161
Pro Salary Cap To Date$13,394,946
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,298,474
Farm Estimated Season Revenue$5,069,651
Pro Remaining Season Days143
Pro Expenses Per Days$289,394
Pro Estimated Expenses$41,383,342
Farm Remaining Season Days146
Farm Expenses Per Days$17,575
Farm Estimated Expenses$2,565,950
Estimated Season Expenses$43,949,292
Estimated Season Salary Cap$52,250,477
Estimate Under Maximum Salary Cap of $86,349,828$34,099,351
Estimate Over Minimum Salary Cap of $35,000,000 $17,250,477
Current Bank Account$20,349,828
Projected Bank Account$21,768,661

Pro Players Salaries

Alex Pietrangelo $8,250,000 (2)
-Salary Remaining : $5,958,333
Matt Duchene $8,250,000 (3)
-Salary Remaining : $5,958,333
Alex Goligoski $5,000,000 (1)
-Salary Remaining : $3,611,111
Ville Husso $4,200,000 (3)
-Salary Remaining : $3,033,333
Shea Weber $4,000,000 (1)
-Salary Remaining : $2,888,889
Kris Versteeg $4,000,000 (1)
-Salary Remaining : $2,888,889
Brian Elliott $2,750,000 (2)
-Salary Remaining : $1,986,111
Alexander Semin $2,500,000 (1)
-Salary Remaining : $1,805,556
Miro Aaltonen $2,250,000 (3)
-Salary Remaining : $1,625,000
Niklas Hansson $1,500,000 (3)
-Salary Remaining : $1,083,333
Nikita Tryamkin $1,500,000 (2)
-Salary Remaining : $1,083,333
Alex Iafallo $1,500,000 (3)
-Salary Remaining : $1,083,333
Elias Lindholm $1,300,000 (4)
-Salary Remaining : $938,889
Kirill Kaprizov $1,250,000 (3)
-Salary Remaining : $902,778
Quinton Howden $1,150,000 (1)
-Salary Remaining : $830,556
Griffin Reinhart $1,000,000 (2)
-Salary Remaining : $722,222
Victor Oreskovich $1,000,000 (1)
-Salary Remaining : $722,222
Petr Straka $950,000 (2)
-Salary Remaining : $686,111
Jerry D'Amigo $750,000 (1)
-Salary Remaining : $541,667
Blake Geoffrion $700,000 (1)
-Salary Remaining : $505,556
Total Pro Players20
Salary Commitment
Year 3 : $53,800,000
Year 4 : $37,000,000
Year 5 : $23,800,000
Year 6 : $2,500,000
Salary Average Commitment
Year 3 : $47,100,000
Year 4 : $29,350,000
Year 5 : $17,400,000
Year 6 : $1,300,000
Salary Cap with 1 Way Contract
Year 3 : $53,800,000
Year 4 : $34,700,000
Year 5 : $20,250,000
Year 6 : $1,300,000

Farm Players Salaries

Patrick Brown $950,000 (2)
Salary Remaining : $690,050
Radim Simek $120,000 (3)
Salary Remaining : $87,164
Dominik Kahun $97,500 (1)
Salary Remaining : $70,821
John Draeger $95,000 (2)
Salary Remaining : $69,005
Jacob Larsson $90,000 (2)
Salary Remaining : $65,373
Brandon Halverson $90,000 (3)
Salary Remaining : $65,373
Dylan Gambrell $90,000 (2)
Salary Remaining : $65,373
Anthony Beauvillier $80,000 (3)
Salary Remaining : $58,109
Tyson Jost $80,000 (4)
Salary Remaining : $58,109
Artur Kayumov $80,000 (2)
Salary Remaining : $58,109
Viktor Baldayev $70,000 (2)
Salary Remaining : $50,846
Tanner Laczynski $70,000 (3)
Salary Remaining : $50,846
Kale Clague $70,000 (4)
Salary Remaining : $50,846
Mitchell Heard $65,000 (1)
Salary Remaining : $47,214
Jake Walman $60,000 (1)
Salary Remaining : $43,582
Nicklas Jensen $60,000 (1)
Salary Remaining : $43,582
Matt Puempel $60,000 (1)
Salary Remaining : $43,582
Roberts Lipsbergs $55,000 (2)
Salary Remaining : $39,950
Austin Poganski $50,000 (1)
Salary Remaining : $36,318
Morgan Frost $50,000 (1)
Salary Remaining : $36,318
Jakub Skarek $50,000 (2)
Salary Remaining : $36,318
Jared McIsaac $50,000 (2)
Salary Remaining : $36,318
Andrei Svechnikov $50,000 (2)
Salary Remaining : $36,318
Kirill Marchenko $50,000 (2)
Salary Remaining : $36,318
Joseph Woll $50,000 (2)
Salary Remaining : $36,318
Ivan Prosvetov $50,000 (2)
Salary Remaining : $36,318
Drake Batherson $50,000 (1)
Salary Remaining : $36,318
Total Farm Players27
Salary Commitment
Year 3 : $2,732,500
Year 4 : $1,560,000
Year 5 : $890,000
Year 6 : $345,000
Salary Average Commitment
Year 3 : $2,377,500
Year 4 : $1,275,000
Year 5 : $470,000
Year 6 : $150,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paint Arena
Level 1: 6000 - $100 - 5,807 - 96.79%
Level 2: 5000 - $60 - 4,745 - 94.89%
Level 3: 2000 - $35 - 1,911 - 95.55%
Level 4: 4000 - $25 - 3,859 - 96.48%
Luxury : 1000 - $200 - 975 - 97.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,889 - 94.46%
Farm Level 2: 1000 - $40 - 939 - 93.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,297 - 96.09%
Average Income per Game$1,407,325
Year to Date Revenue$15,480,576
Farm
Home Games Left29
Average Attendance - %2,829 - 94.29%
Average Income per Game$178,319
Year to Date Revenue$1,961,504

Expense

Pro Players Total Salaries$62,649,999
Farm Players Total Salaries$1,677,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,525,507
Farm Year To Date Expenses$620,807
Pro Salary Cap To Date$16,932,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,812,428
Farm Estimated Season Revenue$5,171,238
Pro Remaining Season Days143
Pro Expenses Per Days$326,515
Pro Estimated Expenses$46,691,645
Farm Remaining Season Days146
Farm Expenses Per Days$10,833
Farm Estimated Expenses$1,581,618
Estimated Season Expenses$48,273,263
Estimated Season Salary Cap$61,095,906
Estimate Under Maximum Salary Cap of $97,389,701$36,293,795
Estimate Over Minimum Salary Cap of $35,000,000 $26,095,906
Current Bank Account$31,389,701
Projected Bank Account$29,100,104

Pro Players Salaries

Derek Stepan $5,800,000 (2)
-Salary Remaining : $4,188,889
Jake Guentzel $5,500,000 (3)
-Salary Remaining : $3,972,222
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $3,972,222
Nick Leddy $4,000,000 (3)
-Salary Remaining : $2,888,889
Danny DeKeiser $4,000,000 (2)
-Salary Remaining : $2,888,889
Oscar Klefbom $4,000,000 (4)
-Salary Remaining : $2,888,889
Marcus Foligno $4,000,000 (3)
-Salary Remaining : $2,888,889
Keith Aulie $3,750,000 (1)
-Salary Remaining : $2,708,333
Marcus Johansson $3,750,000 (2)
-Salary Remaining : $2,708,333
Max Reinhart $3,200,000 (1)
-Salary Remaining : $2,311,111
Pavel Buchnevich $3,000,000 (1)
-Salary Remaining : $2,166,667
Andrei Vasilevskiy $3,000,000 (1)
-Salary Remaining : $2,166,667
Tom Wilson $2,500,000 (4)
-Salary Remaining : $1,805,556
Sebastian Aho $2,000,000 (2)
-Salary Remaining : $1,444,444
Tyson Barrie $1,850,000 (3)
-Salary Remaining : $1,336,111
Neal Pionk (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $1,083,333
Brandon Tanev $1,200,000 (2)
-Salary Remaining : $866,667
Dmitrij Jaskin $1,200,000 (2)
-Salary Remaining : $866,667
Braden Holtby $1,000,000 (1)
-Salary Remaining : $722,222
Evan Rodrigues $999,999 (3)
-Salary Remaining : $722,222
Brett Kulak $900,000 (1)
-Salary Remaining : $650,000
Total Pro Players21
Salary Commitment
Year 3 : $62,649,999
Year 4 : $47,050,000
Year 5 : $25,850,000
Year 6 : $9,000,000
Salary Average Commitment
Year 3 : $55,095,000
Year 4 : $39,545,000
Year 5 : $22,500,000
Year 6 : $6,500,000
Salary Cap with 1 Way Contract
Year 3 : $62,649,999
Year 4 : $42,299,999
Year 5 : $22,849,999
Year 6 : $6,500,000

Farm Players Salaries

Mathew Barzal $150,000 (2)
Salary Remaining : $108,955
Dakota Mermis $110,000 (1)
Salary Remaining : $79,900
Gavin Bayreuther $90,000 (4)
Salary Remaining : $65,373
Adam Brooks $80,000 (4)
Salary Remaining : $58,109
John Marino $72,500 (3)
Salary Remaining : $52,662
Anthony Stolarz $70,000 (2)
Salary Remaining : $50,846
Iven Barbashev $70,000 (2)
Salary Remaining : $50,846
Max Gortz $65,000 (1)
Salary Remaining : $47,214
Matthew Finn $60,000 (1)
Salary Remaining : $43,582
Sam Kurker $60,000 (1)
Salary Remaining : $43,582
Josh Ho-Sang $50,000 (2)
Salary Remaining : $36,318
Philipp Kurashev $50,000 (2)
Salary Remaining : $36,318
Eetu Luostarinen $50,000 (1)
Salary Remaining : $36,318
Brett Pollock $50,000 (1)
Salary Remaining : $36,318
Denis Malgin $50,000 (3)
Salary Remaining : $36,318
Noah Dobson $50,000 (2)
Salary Remaining : $36,318
Zachary Bouthillier $50,000 (2)
Salary Remaining : $36,318
Juuso Ikonen $50,000 (1)
Salary Remaining : $36,318
Kevin Stenlund $50,000 (1)
Salary Remaining : $36,318
Jeremy Swayman $50,000 (1)
Salary Remaining : $36,318
Austin Strand $50,000 (1)
Salary Remaining : $36,318
Ryan MacInnis $50,000 (1)
Salary Remaining : $36,318
Steven Spinner $50,000 (1)
Salary Remaining : $36,318
Jeff Malott $50,000 (1)
Salary Remaining : $36,318
Sampo Ranta $50,000 (2)
Salary Remaining : $36,318
Shawn Boudrias $50,000 (2)
Salary Remaining : $36,318
Jesper Boqvist $50,000 (1)
Salary Remaining : $36,318
Total Farm Players27
Salary Commitment
Year 3 : $1,677,500
Year 4 : $1,027,500
Year 5 : $430,000
Year 6 : $330,000
Salary Average Commitment
Year 3 : $1,345,000
Year 4 : $750,000
Year 5 : $290,000
Year 6 : $170,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $100 - 5,672 - 94.53%
Level 2: 5000 - $60 - 4,826 - 96.52%
Level 3: 2000 - $35 - 1,927 - 96.34%
Level 4: 4000 - $25 - 3,756 - 93.91%
Luxury : 1000 - $200 - 953 - 95.28%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,885 - 94.23%
Farm Level 2: 1000 - $40 - 936 - 93.57%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,134 - 95.19%
Average Income per Game$1,389,957
Year to Date Revenue$15,289,532
Farm
Home Games Left29
Average Attendance - %2,820 - 94.01%
Average Income per Game$177,815
Year to Date Revenue$1,955,961

Expense

Pro Players Total Salaries$64,925,000
Farm Players Total Salaries$2,287,000
Coaches Total Salaries$2,850,000
Luxury Taxe Total$734,628
Special Salary Cap Value$0
Pro Year To Date Expenses$18,424,997
Farm Year To Date Expenses$857,335
Pro Salary Cap To Date$17,536,109
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,308,766
Farm Estimated Season Revenue$5,156,624
Pro Remaining Season Days143
Pro Expenses Per Days$338,005
Pro Estimated Expenses$48,334,715
Farm Remaining Season Days146
Farm Expenses Per Days$15,607
Farm Estimated Expenses$2,278,622
Estimated Season Expenses$50,613,337
Estimated Season Salary Cap$64,426,381
Estimate Under Maximum Salary Cap of $69,669,807$5,243,426
Estimate Over Minimum Salary Cap of $35,000,000 $29,426,381
Current Bank Account$3,669,807
Projected Bank Account-$1,478,140

Pro Players Salaries

Claude Giroux $7,500,000 (4)
-Salary Remaining : $5,416,667
Alexander Ovechkin $7,000,000 (4)
-Salary Remaining : $5,055,556
Ryan Mcdonagh $6,100,000 (1)
-Salary Remaining : $4,405,556
Mikael Granlund $5,000,000 (1)
-Salary Remaining : $3,611,111
Jaden Schwartz $5,000,000 (4)
-Salary Remaining : $3,611,111
John Moore $4,250,000 (1)
-Salary Remaining : $3,069,444
Justin Faulk $4,000,000 (3)
-Salary Remaining : $2,888,889
Reilly Smith $3,750,000 (2)
-Salary Remaining : $2,708,333
Jack Eichel $3,500,000 (1)
-Salary Remaining : $2,527,778
Andy Miele $3,250,000 (3)
-Salary Remaining : $2,347,222
Kari Lehtonen $2,750,000 (1)
-Salary Remaining : $1,986,111
Michal Neuvirth $2,500,000 (4)
-Salary Remaining : $1,805,556
Mark Pysyk $1,750,000 (2)
-Salary Remaining : $1,263,889
Scott Laughton $1,750,000 (2)
-Salary Remaining : $1,263,889
Josh Morrissey $1,500,000 (2)
-Salary Remaining : $1,083,333
Nicolas Kerdiles $1,000,000 (4)
-Salary Remaining : $722,222
Andreas Englund $975,000 (3)
-Salary Remaining : $704,167
Joel Armia $900,000 (1)
-Salary Remaining : $650,000
Markus Granlund $900,000 (1)
-Salary Remaining : $650,000
Mark McNeill $900,000 (1)
-Salary Remaining : $650,000
Travis Dermott $650,000 (1)
-Salary Remaining : $469,444
Total Pro Players21
Salary Commitment
Year 3 : $64,925,000
Year 4 : $42,500,000
Year 5 : $30,750,000
Year 6 : $20,000,000
Salary Average Commitment
Year 3 : $57,125,000
Year 4 : $39,975,000
Year 5 : $31,225,000
Year 6 : $23,000,000
Salary Cap with 1 Way Contract
Year 3 : $64,925,000
Year 4 : $39,975,000
Year 5 : $31,225,000
Year 6 : $23,000,000

Farm Players Salaries

Drew O'Connor $100,000 (3)
Salary Remaining : $72,637
Anton Gustafsson $97,500 (2)
Salary Remaining : $70,821
Hunter Shinkaruk $95,000 (2)
Salary Remaining : $69,005
Kasper Bjorkqvist $90,000 (2)
Salary Remaining : $65,373
Lucas Wallmark $90,000 (3)
Salary Remaining : $65,373
T.J Brodie $80,000 (1)
Salary Remaining : $58,109
Nolan Vesey $79,500 (1)
Salary Remaining : $57,746
Grant Hutton $75,000 (2)
Salary Remaining : $54,478
Bokondji Imama $75,000 (2)
Salary Remaining : $54,478
Gerald Mayhew $75,000 (3)
Salary Remaining : $54,478
Mattias Backman $75,000 (1)
Salary Remaining : $54,478
Olli Juolevi $70,000 (3)
Salary Remaining : $50,846
Riley Barber $65,000 (1)
Salary Remaining : $47,214
Carl Dahlstrom $65,000 (1)
Salary Remaining : $47,214
Christian Djoos $65,000 (1)
Salary Remaining : $47,214
Filip Chlapik $65,000 (1)
Salary Remaining : $47,214
Tristan Jarry $65,000 (1)
Salary Remaining : $47,214
Ryan Olsen $65,000 (1)
Salary Remaining : $47,214
Felix Sanstrom $65,000 (1)
Salary Remaining : $47,214
Troy Bourke $65,000 (1)
Salary Remaining : $47,214
Josh Wesley $60,000 (2)
Salary Remaining : $43,582
Linus Ullmark $55,000 (1)
Salary Remaining : $39,950
Joni Ikonen $50,000 (1)
Salary Remaining : $36,318
Barrett Hayton $50,000 (2)
Salary Remaining : $36,318
Milos Kelemen $50,000 (2)
Salary Remaining : $36,318
Pavol Regenda $50,000 (2)
Salary Remaining : $36,318
Libor Hajek $50,000 (2)
Salary Remaining : $36,318
Carsen Twarynski $50,000 (2)
Salary Remaining : $36,318
Ruslan Iskhakov $50,000 (2)
Salary Remaining : $36,318
Kristian Vesalainen $50,000 (1)
Salary Remaining : $36,318
Sean Durzi $50,000 (2)
Salary Remaining : $36,318
Ian Mitchell $50,000 (1)
Salary Remaining : $36,318
Reilly Walsh $50,000 (1)
Salary Remaining : $36,318
Sergei Zborovskiy $50,000 (2)
Salary Remaining : $36,318
Josh Norris $50,000 (1)
Salary Remaining : $36,318
Total Farm Players35
Salary Commitment
Year 3 : $2,287,000
Year 4 : $1,227,500
Year 5 : $335,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,283,500
Year 4 : $1,227,500
Year 5 : $335,000
Year 6 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,708 - 95.13%
Level 2: 5000 - $60 - 4,847 - 96.93%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $25 - 3,869 - 96.72%
Luxury : 1000 - $200 - 970 - 96.97%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,832 - 91.60%
Farm Level 2: 1000 - $40 - 932 - 93.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,327 - 96.26%
Average Income per Game$1,402,930
Year to Date Revenue$15,432,229
Farm
Home Games Left29
Average Attendance - %2,765 - 92.15%
Average Income per Game$173,822
Year to Date Revenue$1,912,040

Expense

Pro Players Total Salaries$51,500,000
Farm Players Total Salaries$2,060,000
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,455,065
Farm Year To Date Expenses$675,225
Pro Salary Cap To Date$14,177,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,684,967
Farm Estimated Season Revenue$5,040,833
Pro Remaining Season Days143
Pro Expenses Per Days$265,152
Pro Estimated Expenses$37,916,736
Farm Remaining Season Days146
Farm Expenses Per Days$11,990
Farm Estimated Expenses$1,750,540
Estimated Season Expenses$39,667,276
Estimated Season Salary Cap$51,371,722
Estimate Under Maximum Salary Cap of $112,440,972$61,069,250
Estimate Over Minimum Salary Cap of $35,000,000 $16,371,722
Current Bank Account$46,440,972
Projected Bank Account$52,499,496

Pro Players Salaries

Milan Lucic $6,000,000 (4)
-Salary Remaining : $4,333,333
Sean Couturier $5,500,000 (3)
-Salary Remaining : $3,972,222
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $2,888,889
Frederik Andersen $3,500,000 (1)
-Salary Remaining : $2,527,778
Ryan Strome $3,250,000 (2)
-Salary Remaining : $2,347,222
Ondrej Palat $3,000,000 (1)
-Salary Remaining : $2,166,667
Tomas Hertl $3,000,000 (1)
-Salary Remaining : $2,166,667
Jake McCabe $3,000,000 (1)
-Salary Remaining : $2,166,667
Chris Mcallister $2,000,000 (1)
-Salary Remaining : $1,444,444
Mikhail Sergachev $2,000,000 (4)
-Salary Remaining : $1,444,444
Devante Smith-Pelly $2,000,000 (2)
-Salary Remaining : $1,444,444
Magnus Paajarvi $1,750,000 (1)
-Salary Remaining : $1,263,889
Patrik Nemeth $1,750,000 (2)
-Salary Remaining : $1,263,889
T.J Galiardi $1,500,000 (1)
-Salary Remaining : $1,083,333
Samuel Montembeault $1,500,000 (2)
-Salary Remaining : $1,083,333
Richard Panik $1,250,000 (1)
-Salary Remaining : $902,778
Maxime Sauvé $1,250,000 (1)
-Salary Remaining : $902,778
Henrik Samuelsson $1,250,000 (2)
-Salary Remaining : $902,778
Stefan Noesen $950,000 (2)
-Salary Remaining : $686,111
Vince Dunn $900,000 (3)
-Salary Remaining : $650,000
Seth Griffith $850,000 (2)
-Salary Remaining : $613,889
Derrick Pouliot $800,000 (1)
-Salary Remaining : $577,778
Cale Makar $500,000 (1)
-Salary Remaining : $361,111
Total Pro Players23
Salary Commitment
Year 3 : $51,500,000
Year 4 : $29,600,000
Year 5 : $18,250,000
Year 6 : $10,000,000
Salary Average Commitment
Year 3 : $42,225,000
Year 4 : $23,725,000
Year 5 : $13,700,000
Year 6 : $8,000,000
Salary Cap with 1 Way Contract
Year 3 : $51,500,000
Year 4 : $25,950,000
Year 5 : $14,400,000
Year 6 : $8,000,000

Farm Players Salaries

Mike Condon $90,000 (1)
Salary Remaining : $65,373
Steven Santini $80,000 (1)
Salary Remaining : $58,109
Sebastian Collberg $80,000 (2)
Salary Remaining : $58,109
Samuel Blais $75,000 (1)
Salary Remaining : $54,478
David Pope $70,000 (1)
Salary Remaining : $50,846
Connor Chatam $65,000 (3)
Salary Remaining : $47,214
Ryan Culkin $65,000 (2)
Salary Remaining : $47,214
Colton White (Out of Payroll) $55,000 (1)
Salary Remaining : $39,950
Dryden Hunt $55,000 (1)
Salary Remaining : $39,950
Mikhail Vorobyev $55,000 (1)
Salary Remaining : $39,950
Jake Marchment $55,000 (2)
Salary Remaining : $39,950
Alex Barre-Boulet $55,000 (3)
Salary Remaining : $39,950
Will Borgen $55,000 (1)
Salary Remaining : $39,950
Joel Kiviranta $55,000 (1)
Salary Remaining : $39,950
Mason Shaw $50,000 (1)
Salary Remaining : $36,318
Ryan Poehling $50,000 (1)
Salary Remaining : $36,318
Casey Mittelstadt $50,000 (1)
Salary Remaining : $36,318
K'Andre Miller $50,000 (2)
Salary Remaining : $36,318
Dylan Samberg $50,000 (1)
Salary Remaining : $36,318
Joshua Jacobs (Out of Payroll) $50,000 (2)
Salary Remaining : $36,318
Cale Fleury $50,000 (1)
Salary Remaining : $36,318
Samuel Houde $50,000 (2)
Salary Remaining : $36,318
Samuel Ersson $50,000 (2)
Salary Remaining : $36,318
Mathias Laferriere $50,000 (2)
Salary Remaining : $36,318
Ivan Fedotov $50,000 (1)
Salary Remaining : $36,318
Jake Paterson $50,000 (1)
Salary Remaining : $36,318
Owen Tippet $50,000 (1)
Salary Remaining : $36,318
Alexander Barabanov $50,000 (2)
Salary Remaining : $36,318
Andrew Peeke $50,000 (2)
Salary Remaining : $36,318
Dante Fabbro $50,000 (2)
Salary Remaining : $36,318
Jeffrey Viel $50,000 (2)
Salary Remaining : $36,318
Yegor Korshkov $50,000 (2)
Salary Remaining : $36,318
Linus Sandin $50,000 (1)
Salary Remaining : $36,318
Alexander Volkov $50,000 (1)
Salary Remaining : $36,318
Jack Drury $50,000 (2)
Salary Remaining : $36,318
Jakub Lauko $50,000 (2)
Salary Remaining : $36,318
Martin Kaut $50,000 (2)
Salary Remaining : $36,318
Nolan Patrick $50,000 (1)
Salary Remaining : $36,318
Total Farm Players38
Salary Commitment
Year 3 : $2,110,000
Year 4 : $970,000
Year 5 : $120,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,045,000
Year 4 : $970,000
Year 5 : $120,000
Year 6 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars arena
Level 1: 6000 - $100 - 5,571 - 92.84%
Level 2: 5000 - $60 - 4,802 - 96.05%
Level 3: 2000 - $35 - 1,941 - 97.04%
Level 4: 4000 - $25 - 3,866 - 96.65%
Luxury : 1000 - $200 - 957 - 95.69%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,864 - 93.18%
Farm Level 2: 1000 - $40 - 921 - 92.15%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,137 - 95.20%
Average Income per Game$1,381,333
Year to Date Revenue$15,194,662
Farm
Home Games Left29
Average Attendance - %2,785 - 92.83%
Average Income per Game$175,672
Year to Date Revenue$1,932,389

Expense

Pro Players Total Salaries$61,050,000
Farm Players Total Salaries$2,235,000
Coaches Total Salaries$2,850,000
Luxury Taxe Total$3,294,873
Special Salary Cap Value$0
Pro Year To Date Expenses$18,031,428
Farm Year To Date Expenses$848,907
Pro Salary Cap To Date$17,134,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,058,654
Farm Estimated Season Revenue$5,094,480
Pro Remaining Season Days143
Pro Expenses Per Days$318,434
Pro Estimated Expenses$45,536,062
Farm Remaining Season Days146
Farm Expenses Per Days$15,348
Farm Estimated Expenses$2,240,808
Estimated Season Expenses$47,776,870
Estimated Season Salary Cap$61,226,583
Estimate Under Maximum Salary Cap of $86,774,733$25,548,150
Estimate Over Minimum Salary Cap of $35,000,000 $26,226,583
Current Bank Account$20,774,733
Projected Bank Account$18,150,997

Pro Players Salaries

Jordan Eberle $6,500,000 (2)
-Salary Remaining : $4,694,444
Nino Niederreiter $6,200,000 (4)
-Salary Remaining : $4,477,778
Jake Gardiner $5,000,000 (2)
-Salary Remaining : $3,611,111
Cam Fowler $4,200,000 (3)
-Salary Remaining : $3,033,333
Dylan Larkin $4,000,000 (4)
-Salary Remaining : $2,888,889
Charlie Coyle $3,500,000 (1)
-Salary Remaining : $2,527,778
Tyler Weiman $3,000,000 (2)
-Salary Remaining : $2,166,667
Cam Barker $3,000,000 (1)
-Salary Remaining : $2,166,667
Colten Teubert $2,750,000 (2)
-Salary Remaining : $1,986,111
Matt Martin $2,250,000 (1)
-Salary Remaining : $1,625,000
Jamie Arniel $2,250,000 (1)
-Salary Remaining : $1,625,000
Drew Fata $2,000,000 (2)
-Salary Remaining : $1,444,444
Evgeny Dadonov $2,000,000 (1)
-Salary Remaining : $1,444,444
Danton Heinen $1,750,000 (1)
-Salary Remaining : $1,263,889
Carson Mcmillan $1,750,000 (4)
-Salary Remaining : $1,263,889
Ilya Samsonov $1,700,000 (3)
-Salary Remaining : $1,227,778
Cody Franson $1,500,000 (1)
-Salary Remaining : $1,083,333
T.J. Hensick $1,500,000 (2)
-Salary Remaining : $1,083,333
Alex DeBrincat $1,500,000 (4)
-Salary Remaining : $1,083,333
Frans Nielsen $1,400,000 (1)
-Salary Remaining : $1,011,111
Roland McKeown $1,400,000 (4)
-Salary Remaining : $1,011,111
Brendan Woods $950,000 (1)
-Salary Remaining : $686,111
Alexandre Grenier $950,000 (1)
-Salary Remaining : $686,111
Total Pro Players23
Salary Commitment
Year 3 : $61,050,000
Year 4 : $44,200,000
Year 5 : $27,100,000
Year 6 : $20,800,000
Salary Average Commitment
Year 3 : $53,250,000
Year 4 : $40,500,000
Year 5 : $20,000,000
Year 6 : $14,850,000
Salary Cap with 1 Way Contract
Year 3 : $61,050,000
Year 4 : $41,500,000
Year 5 : $20,750,000
Year 6 : $14,850,000

Farm Players Salaries

Filip Hronek $97,500 (4)
Salary Remaining : $70,821
Lucas Lessio $97,500 (1)
Salary Remaining : $70,821
Brendan Leipsic $95,000 (2)
Salary Remaining : $69,005
Christoffer Ehn $95,000 (1)
Salary Remaining : $69,005
Riley Armstrong $95,000 (1)
Salary Remaining : $69,005
Chris Bigras $92,500 (1)
Salary Remaining : $67,189
Martin Frk $90,000 (1)
Salary Remaining : $65,373
Ian McCoshen $90,000 (1)
Salary Remaining : $65,373
Sonny Milano $90,000 (1)
Salary Remaining : $65,373
Ryan Pulock $90,000 (1)
Salary Remaining : $65,373
Robbie Russo $90,000 (1)
Salary Remaining : $65,373
Philippe Desrosiers $87,500 (2)
Salary Remaining : $63,557
Jesse Graham $80,000 (2)
Salary Remaining : $58,109
Calvin Thurkauf $75,000 (4)
Salary Remaining : $54,478
Troy Terry $70,000 (3)
Salary Remaining : $50,846
Adam Werner $65,000 (4)
Salary Remaining : $47,214
Tyler Lewington $65,000 (1)
Salary Remaining : $47,214
Michael Bunting $60,000 (4)
Salary Remaining : $43,582
Marcus Hogberg $60,000 (1)
Salary Remaining : $43,582
Conor Timmins $50,000 (1)
Salary Remaining : $36,318
Sebastian Ahaut $50,000 (1)
Salary Remaining : $36,318
Nils Lundkvist $50,000 (2)
Salary Remaining : $36,318
Jack Ramsey $50,000 (1)
Salary Remaining : $36,318
Oskar Steen $50,000 (1)
Salary Remaining : $36,318
Nick Swaney $50,000 (1)
Salary Remaining : $36,318
Dominik Bokk $50,000 (2)
Salary Remaining : $36,318
Jack Studnicka $50,000 (1)
Salary Remaining : $36,318
Morgan Geekie $50,000 (1)
Salary Remaining : $36,318
Morgan Barron $50,000 (1)
Salary Remaining : $36,318
Klim Kostin $50,000 (1)
Salary Remaining : $36,318
Cody Glass $50,000 (1)
Salary Remaining : $36,318
Nico Hischier $50,000 (1)
Salary Remaining : $36,318
Total Farm Players32
Salary Commitment
Year 3 : $2,235,000
Year 4 : $782,500
Year 5 : $480,000
Year 6 : $450,000
Salary Average Commitment
Year 3 : $2,067,500
Year 4 : $657,500
Year 5 : $357,500
Year 6 : $297,500

Sabres

Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Center
Level 1: 6000 - $100 - 5,793 - 96.54%
Level 2: 5000 - $60 - 4,902 - 98.03%
Level 3: 2000 - $35 - 1,909 - 95.46%
Level 4: 4000 - $25 - 3,907 - 97.67%
Luxury : 1000 - $200 - 968 - 96.84%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,837 - 91.84%
Farm Level 2: 1000 - $40 - 934 - 93.42%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %17,479 - 97.10%
Average Income per Game$1,416,262
Year to Date Revenue$16,995,149
Farm
Home Games Left29
Average Attendance - %2,771 - 92.37%
Average Income per Game$174,242
Year to Date Revenue$1,916,659

Expense

Pro Players Total Salaries$65,650,000
Farm Players Total Salaries$1,829,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$19,463,644
Special Salary Cap Value$0
Pro Year To Date Expenses$18,549,484
Farm Year To Date Expenses$686,828
Pro Salary Cap To Date$17,630,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,655,348
Farm Estimated Season Revenue$5,053,010
Pro Remaining Season Days143
Pro Expenses Per Days$339,141
Pro Estimated Expenses$48,497,163
Farm Remaining Season Days146
Farm Expenses Per Days$12,831
Farm Estimated Expenses$1,873,326
Estimated Season Expenses$50,370,489
Estimated Season Salary Cap$65,044,251
Estimate Under Maximum Salary Cap of $65,032,320-$11,931
Estimate Over Minimum Salary Cap of $35,000,000 $30,044,251
Current Bank Account-$967,680
Projected Bank Account-$6,629,811

Pro Players Salaries

Sidney Crosby $7,500,000 (3)
-Salary Remaining : $5,416,667
Tyler Johnson $6,300,000 (2)
-Salary Remaining : $4,550,000
Hampus Lindholm $6,250,000 (1)
-Salary Remaining : $4,513,889
Colton Parayko $5,000,000 (4)
-Salary Remaining : $3,611,111
John Gibson $5,000,000 (4)
-Salary Remaining : $3,611,111
Teuvo Teravainen $3,500,000 (2)
-Salary Remaining : $2,527,778
Kyle Okposo $3,000,000 (3)
-Salary Remaining : $2,166,667
Nikita Zaitsev $3,000,000 (2)
-Salary Remaining : $2,166,667
Sam Gagner $3,000,000 (1)
-Salary Remaining : $2,166,667
Evgeni Malkin $3,000,000 (3)
-Salary Remaining : $2,166,667
Logan Couture $3,000,000 (1)
-Salary Remaining : $2,166,667
Cam Talbot $2,500,000 (2)
-Salary Remaining : $1,805,556
Ryan Kesler $2,500,000 (1)
-Salary Remaining : $1,805,556
Nate Schmidt $2,250,000 (1)
-Salary Remaining : $1,625,000
Ben Hutton $2,000,000 (2)
-Salary Remaining : $1,444,444
William Karlsson $1,750,000 (2)
-Salary Remaining : $1,263,889
Adrian Kempe $1,750,000 (1)
-Salary Remaining : $1,263,889
Brian Ferlin $1,600,000 (2)
-Salary Remaining : $1,155,556
Robby Fabbri $1,500,000 (1)
-Salary Remaining : $1,083,333
Michael Matheson $1,250,000 (2)
-Salary Remaining : $902,778
Total Pro Players20
Salary Commitment
Year 3 : $65,650,000
Year 4 : $45,000,000
Year 5 : $22,000,000
Year 6 : $10,000,000
Salary Average Commitment
Year 3 : $50,700,000
Year 4 : $39,000,000
Year 5 : $23,500,000
Year 6 : $10,000,000
Salary Cap with 1 Way Contract
Year 3 : $65,650,000
Year 4 : $45,400,000
Year 5 : $23,500,000
Year 6 : $10,000,000

Farm Players Salaries

Justin Bailey $99,000 (1)
Salary Remaining : $71,910
Jonas Brodin $95,000 (1)
Salary Remaining : $69,005
Teemu Pulkkinen $95,000 (2)
Salary Remaining : $69,005
Matt Grzelcyk $95,000 (1)
Salary Remaining : $69,005
Dillon Heatherington $90,000 (2)
Salary Remaining : $65,373
Joel Eriksson Ek $90,000 (3)
Salary Remaining : $65,373
Victor Mete $85,000 (1)
Salary Remaining : $61,741
Ryan Fitzgerald $75,000 (3)
Salary Remaining : $54,478
Maxim Mamin $75,000 (3)
Salary Remaining : $54,478
Marc Michaelis $75,000 (2)
Salary Remaining : $54,478
Nathan Noel $75,000 (2)
Salary Remaining : $54,478
Tarmo Reunanen $75,000 (4)
Salary Remaining : $54,478
Daniel Sprong $65,000 (1)
Salary Remaining : $47,214
Connor Hellebyuk $65,000 (1)
Salary Remaining : $47,214
Richard Nejezchleb $65,000 (1)
Salary Remaining : $47,214
Alex Schoenborn $60,000 (3)
Salary Remaining : $43,582
Cameron Hughes $50,000 (1)
Salary Remaining : $36,318
Peyton Jones $50,000 (3)
Salary Remaining : $36,318
Xavier Bouchard $50,000 (2)
Salary Remaining : $36,318
Spencer Stastney $50,000 (2)
Salary Remaining : $36,318
Dmitri Semykin $50,000 (2)
Salary Remaining : $36,318
Vladimir Tkachev $50,000 (1)
Salary Remaining : $36,318
Zachary Senyshyn $50,000 (1)
Salary Remaining : $36,318
John Leonard $50,000 (2)
Salary Remaining : $36,318
Joel Teasdale $50,000 (2)
Salary Remaining : $36,318
Lauri Pajuniemi $50,000 (2)
Salary Remaining : $36,318
Jesperi Kotkaniemi $50,000 (2)
Salary Remaining : $36,318
Total Farm Players27
Salary Commitment
Year 3 : $1,829,000
Year 4 : $1,177,500
Year 5 : $535,000
Year 6 : $75,000
Salary Average Commitment
Year 3 : $1,799,000
Year 4 : $1,080,000
Year 5 : $405,000
Year 6 : $75,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,643 - 94.04%
Level 2: 5000 - $60 - 4,719 - 94.39%
Level 3: 2000 - $35 - 1,975 - 98.73%
Level 4: 4000 - $25 - 3,841 - 96.02%
Luxury : 1000 - $200 - 975 - 97.48%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,875 - 93.75%
Farm Level 2: 1000 - $40 - 882 - 88.22%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,152 - 95.29%
Average Income per Game$1,388,649
Year to Date Revenue$15,275,139
Farm
Home Games Left29
Average Attendance - %2,757 - 91.91%
Average Income per Game$174,871
Year to Date Revenue$1,923,578

Expense

Pro Players Total Salaries$64,200,000
Farm Players Total Salaries$1,922,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,872,079
Farm Year To Date Expenses$799,609
Pro Salary Cap To Date$17,455,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,270,821
Farm Estimated Season Revenue$5,071,251
Pro Remaining Season Days143
Pro Expenses Per Days$331,818
Pro Estimated Expenses$47,449,974
Farm Remaining Season Days146
Farm Expenses Per Days$14,540
Farm Estimated Expenses$2,122,840
Estimated Season Expenses$49,572,814
Estimated Season Salary Cap$63,822,048
Estimate Under Maximum Salary Cap of $67,519,420$3,697,372
Estimate Over Minimum Salary Cap of $35,000,000 $28,822,048
Current Bank Account$1,519,420
Projected Bank Account-$2,711,322

Pro Players Salaries

Erik Gudbranson $7,000,000 (1)
-Salary Remaining : $5,055,556
Derick Brassard $5,000,000 (2)
-Salary Remaining : $3,611,111
Michael Frolik $4,500,000 (3)
-Salary Remaining : $3,250,000
Eric Gelinas $4,500,000 (3)
-Salary Remaining : $3,250,000
Riley Sheahan $4,000,000 (1)
-Salary Remaining : $2,888,889
Erik Haula $4,000,000 (3)
-Salary Remaining : $2,888,889
Brandon Sutter $3,500,000 (1)
-Salary Remaining : $2,527,778
David Backes $3,500,000 (1)
-Salary Remaining : $2,527,778
Martin Jones $3,000,000 (2)
-Salary Remaining : $2,166,667
Taylor Chorney $3,000,000 (1)
-Salary Remaining : $2,166,667
Ladislav Smid $2,750,000 (1)
-Salary Remaining : $1,986,111
Jaroslav Halak $2,500,000 (1)
-Salary Remaining : $1,805,556
Rostislav Olesz $1,750,000 (2)
-Salary Remaining : $1,263,889
Cody Eakin $1,750,000 (2)
-Salary Remaining : $1,263,889
Dmitry Sinitsyn $1,500,000 (2)
-Salary Remaining : $1,083,333
Braydon Coburn $1,500,000 (1)
-Salary Remaining : $1,083,333
Garnet Hathaway $1,500,000 (1)
-Salary Remaining : $1,083,333
Jordan Martinook $1,500,000 (2)
-Salary Remaining : $1,083,333
Mark Stuart $1,500,000 (1)
-Salary Remaining : $1,083,333
Tim Schaller $1,500,000 (2)
-Salary Remaining : $1,083,333
Brandon Dubinsky $1,500,000 (1)
-Salary Remaining : $1,083,333
Dennis Everberg $1,000,000 (2)
-Salary Remaining : $722,222
Kyle Rau $1,000,000 (2)
-Salary Remaining : $722,222
Zemgus Girgensons $950,000 (2)
-Salary Remaining : $686,111
Total Pro Players24
Salary Commitment
Year 3 : $64,200,000
Year 4 : $30,450,000
Year 5 : $11,500,000
Year 6 : $0
Salary Average Commitment
Year 3 : $50,950,000
Year 4 : $31,450,000
Year 5 : $13,000,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $64,200,000
Year 4 : $31,950,000
Year 5 : $13,000,000
Year 6 : $0

Farm Players Salaries

Jordan Schmaltz $97,500 (2)
Salary Remaining : $70,821
David Rittich $95,000 (3)
Salary Remaining : $69,005
Zachary Sanford $95,000 (2)
Salary Remaining : $69,005
Carl Grundstrom $90,000 (2)
Salary Remaining : $65,373
Brendan Perlini $85,000 (2)
Salary Remaining : $61,741
C.J Suess $85,000 (2)
Salary Remaining : $61,741
Jacob De La Rose $85,000 (1)
Salary Remaining : $61,741
Keegan Lowe $80,000 (2)
Salary Remaining : $58,109
Christoph Bertschy $75,000 (1)
Salary Remaining : $54,478
Grant Besse $75,000 (2)
Salary Remaining : $54,478
Arttu Ruotsalainen $60,000 (2)
Salary Remaining : $43,582
Kevin Rooney $60,000 (2)
Salary Remaining : $43,582
Joonas Lyytinen $60,000 (2)
Salary Remaining : $43,582
Anton Karlsson $60,000 (3)
Salary Remaining : $43,582
Michael McCarron $60,000 (3)
Salary Remaining : $43,582
Nikita Nesterov $60,000 (1)
Salary Remaining : $43,582
Mason Geertsen $50,000 (2)
Salary Remaining : $36,318
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $36,318
Cliff Pu $50,000 (2)
Salary Remaining : $36,318
Martin Fehervary $50,000 (2)
Salary Remaining : $36,318
Vitaly Abramov $50,000 (2)
Salary Remaining : $36,318
Bryce Kindopp $50,000 (1)
Salary Remaining : $36,318
Gustav Forsling $50,000 (2)
Salary Remaining : $36,318
Alec Regula $50,000 (2)
Salary Remaining : $36,318
Ivan Morozov $50,000 (2)
Salary Remaining : $36,318
Akil Thomas $50,000 (2)
Salary Remaining : $36,318
David Kase $50,000 (1)
Salary Remaining : $36,318
Olivier Rodrigue $50,000 (4)
Salary Remaining : $36,318
Arvid Soderblom $50,000 (1)
Salary Remaining : $36,318
Jonas Siegenthaler $50,000 (1)
Salary Remaining : $36,318
Total Farm Players30
Salary Commitment
Year 3 : $1,922,500
Year 4 : $1,557,500
Year 5 : $440,000
Year 6 : $50,000
Salary Average Commitment
Year 3 : $1,922,500
Year 4 : $1,452,500
Year 5 : $265,000
Year 6 : $50,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,886 - 98.10%
Level 2: 5000 - $60 - 4,840 - 96.80%
Level 3: 2000 - $35 - 1,938 - 96.89%
Level 4: 4000 - $25 - 3,807 - 95.17%
Luxury : 1000 - $200 - 976 - 97.58%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,788 - 89.42%
Farm Level 2: 1000 - $40 - 912 - 91.15%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left28
Average Attendance - %17,446 - 96.92%
Average Income per Game$1,422,665
Year to Date Revenue$17,071,979
Farm
Home Games Left29
Average Attendance - %2,700 - 90.00%
Average Income per Game$169,736
Year to Date Revenue$1,867,098

Expense

Pro Players Total Salaries$60,150,000
Farm Players Total Salaries$2,004,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,958,315
Farm Year To Date Expenses$719,981
Pro Salary Cap To Date$16,708,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,834,618
Farm Estimated Season Revenue$4,922,349
Pro Remaining Season Days143
Pro Expenses Per Days$308,333
Pro Estimated Expenses$44,091,619
Farm Remaining Season Days146
Farm Expenses Per Days$13,206
Farm Estimated Expenses$1,928,076
Estimated Season Expenses$46,019,695
Estimated Season Salary Cap$60,150,024
Estimate Under Maximum Salary Cap of $73,810,925$13,660,901
Estimate Over Minimum Salary Cap of $35,000,000 $25,150,024
Current Bank Account$7,810,925
Projected Bank Account$6,548,197

Pro Players Salaries

Drew Doughty $8,500,000 (1)
-Salary Remaining : $6,138,889
Philipp Grubauer $4,500,000 (2)
-Salary Remaining : $3,250,000
Conor Sheary $4,500,000 (2)
-Salary Remaining : $3,250,000
Dion Phaneuf $4,500,000 (1)
-Salary Remaining : $3,250,000
Tyler Cuma $3,500,000 (2)
-Salary Remaining : $2,527,778
Mike Lundin $3,500,000 (1)
-Salary Remaining : $2,527,778
Ronalds Kenins $3,250,000 (3)
-Salary Remaining : $2,347,222
Zach Parise $3,000,000 (2)
-Salary Remaining : $2,166,667
MacKenzie Weegar $2,500,000 (3)
-Salary Remaining : $1,805,556
Boone Jenner $2,250,000 (2)
-Salary Remaining : $1,625,000
Oscar Sundqvist $2,250,000 (3)
-Salary Remaining : $1,625,000
Wayne Simmonds $2,000,000 (3)
-Salary Remaining : $1,444,444
Markus Nutivaara $1,750,000 (3)
-Salary Remaining : $1,263,889
Gustav Nyquist $1,700,000 (1)
-Salary Remaining : $1,227,778
Brendan Gaunce $1,700,000 (3)
-Salary Remaining : $1,227,778
Andreas Martinsen $1,700,000 (2)
-Salary Remaining : $1,227,778
Malcolm Subban $1,500,000 (2)
-Salary Remaining : $1,083,333
Connor Murphy $1,500,000 (2)
-Salary Remaining : $1,083,333
Vince Hinostroza $1,500,000 (3)
-Salary Remaining : $1,083,333
Beau Bennett $1,500,000 (1)
-Salary Remaining : $1,083,333
Arturs Kulda $1,100,000 (2)
-Salary Remaining : $794,444
Daniel Carcillo $1,000,000 (1)
-Salary Remaining : $722,222
Brandon Kozun $950,000 (1)
-Salary Remaining : $686,111
Total Pro Players23
Salary Commitment
Year 3 : $60,150,000
Year 4 : $38,500,000
Year 5 : $17,450,000
Year 6 : $0
Salary Average Commitment
Year 3 : $49,645,000
Year 4 : $27,745,000
Year 5 : $12,695,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $60,150,000
Year 4 : $38,500,000
Year 5 : $14,950,000
Year 6 : $0

Farm Players Salaries

Eric Gustafsson $99,000 (2)
Salary Remaining : $71,910
William Carrier $98,000 (2)
Salary Remaining : $71,184
Samuel Groulx $97,500 (1)
Salary Remaining : $70,821
Joni Ortio $90,000 (2)
Salary Remaining : $65,373
Kurtis Macdermid $85,000 (2)
Salary Remaining : $61,741
Logan Stanley $85,000 (2)
Salary Remaining : $61,741
Emil Pettersson $80,000 (2)
Salary Remaining : $58,109
Joacim Eriksson $80,000 (1)
Salary Remaining : $58,109
Theodor Blueger $80,000 (2)
Salary Remaining : $58,109
Mario Lucia $75,000 (1)
Salary Remaining : $54,478
Robin Norell $75,000 (2)
Salary Remaining : $54,478
Cole Ully $72,500 (1)
Salary Remaining : $52,662
Alex Lintuniemi $70,000 (1)
Salary Remaining : $50,846
Alex Henriksson $70,000 (1)
Salary Remaining : $50,846
Thomas Gobeil $65,000 (1)
Salary Remaining : $47,214
Jordan Gross $65,000 (1)
Salary Remaining : $47,214
Noah Gregor $60,000 (2)
Salary Remaining : $43,582
Dennis Cholowski $57,500 (2)
Salary Remaining : $41,766
Bode Wilde $50,000 (2)
Salary Remaining : $36,318
Ryan Merkley $50,000 (2)
Salary Remaining : $36,318
Kyle Platzer $50,000 (2)
Salary Remaining : $36,318
Jaedon Descheneau $50,000 (1)
Salary Remaining : $36,318
Alexei Toropchenko $50,000 (1)
Salary Remaining : $36,318
Scott Reedy $50,000 (1)
Salary Remaining : $36,318
Jacob Peterson $50,000 (1)
Salary Remaining : $36,318
Ben Jones $50,000 (1)
Salary Remaining : $36,318
Nikolai Kovalenko $50,000 (2)
Salary Remaining : $36,318
Aleksi Heponiemi $50,000 (1)
Salary Remaining : $36,318
Kevin Mandolese $50,000 (2)
Salary Remaining : $36,318
Mac Hollowell $50,000 (2)
Salary Remaining : $36,318
Total Farm Players30
Salary Commitment
Year 3 : $2,004,500
Year 4 : $1,109,500
Year 5 : $0
Year 6 : $0
Salary Average Commitment
Year 3 : $2,004,500
Year 4 : $1,109,500
Year 5 : $0
Year 6 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,661 - 94.35%
Level 2: 5000 - $60 - 4,885 - 97.69%
Level 3: 2000 - $35 - 1,957 - 97.83%
Level 4: 4000 - $25 - 3,786 - 94.65%
Luxury : 1000 - $200 - 974 - 97.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,829 - 91.45%
Farm Level 2: 1000 - $40 - 941 - 94.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left29
Average Attendance - %17,263 - 95.90%
Average Income per Game$1,399,731
Year to Date Revenue$15,397,040
Farm
Home Games Left29
Average Attendance - %2,770 - 92.32%
Average Income per Game$173,939
Year to Date Revenue$1,913,331

Expense

Pro Players Total Salaries$63,025,000
Farm Players Total Salaries$1,877,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,742,914
Farm Year To Date Expenses$708,768
Pro Salary Cap To Date$17,284,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,592,196
Farm Estimated Season Revenue$5,044,236
Pro Remaining Season Days143
Pro Expenses Per Days$324,621
Pro Estimated Expenses$46,420,803
Farm Remaining Season Days146
Farm Expenses Per Days$13,070
Farm Estimated Expenses$1,908,220
Estimated Season Expenses$48,329,023
Estimated Season Salary Cap$60,816,504
Estimate Under Maximum Salary Cap of $84,951,895$24,135,391
Estimate Over Minimum Salary Cap of $35,000,000 $25,816,504
Current Bank Account$18,951,895
Projected Bank Account$16,259,304

Pro Players Salaries

John Tavares $8,000,000 (1)
-Salary Remaining : $5,777,778
Michael Grabner $5,000,000 (3)
-Salary Remaining : $3,611,111
Matt Murray $5,000,000 (3)
-Salary Remaining : $3,611,111
Ben Chiarot $4,000,000 (3)
-Salary Remaining : $2,888,889
Guillaume Latendresse $4,000,000 (2)
-Salary Remaining : $2,888,889
Alex Chiasson $3,750,000 (2)
-Salary Remaining : $2,708,333
Brian Lee $3,500,000 (2)
-Salary Remaining : $2,527,778
Cam Atkinson $3,000,000 (1)
-Salary Remaining : $2,166,667
Boris Valabik (Out of Payroll) $2,750,000 (1)
-Salary Remaining : $1,986,111
Tobias Rieder $2,600,000 (1)
-Salary Remaining : $1,877,778
Paul Ladue $2,500,000 (2)
-Salary Remaining : $1,805,556
Jonathan Drouin $2,500,000 (1)
-Salary Remaining : $1,805,556
Andrew Ladd $2,500,000 (1)
-Salary Remaining : $1,805,556
Evgeny Grachev $2,500,000 (2)
-Salary Remaining : $1,805,556
Tyler Wotherspoon $2,250,000 (1)
-Salary Remaining : $1,625,000
Andrej Sustr $2,200,000 (2)
-Salary Remaining : $1,588,889
Evgeny Kuznetsov $2,000,000 (3)
-Salary Remaining : $1,444,444
Jhonas Enroth $2,000,000 (1)
-Salary Remaining : $1,444,444
Scott Kosmachuck $1,250,000 (1)
-Salary Remaining : $902,778
Henrik Borgstrom $975,000 (4)
-Salary Remaining : $704,167
Anton Cederholm $750,000 (1)
-Salary Remaining : $541,667
Total Pro Players21
Salary Commitment
Year 3 : $63,025,000
Year 4 : $35,650,000
Year 5 : $18,750,000
Year 6 : $3,000,000
Salary Average Commitment
Year 3 : $49,075,000
Year 4 : $31,725,000
Year 5 : $12,225,000
Year 6 : $975,000
Salary Cap with 1 Way Contract
Year 3 : $63,025,000
Year 4 : $35,425,000
Year 5 : $16,975,000
Year 6 : $975,000

Farm Players Salaries

Ilya Mikheyev $125,000 (1)
Salary Remaining : $90,796
Michael Houser $99,500 (2)
Salary Remaining : $72,274
Wiley Sherman $97,500 (4)
Salary Remaining : $70,821
Daniel O'regan $95,000 (1)
Salary Remaining : $69,005
Joakim Nygard $95,000 (1)
Salary Remaining : $69,005
Reece Willcox $85,000 (1)
Salary Remaining : $61,741
Shane Gersich $80,000 (2)
Salary Remaining : $58,109
Matt Luff $75,000 (4)
Salary Remaining : $54,478
Emile Poirier $65,000 (2)
Salary Remaining : $47,214
Ville Pokka $60,000 (2)
Salary Remaining : $43,582
Justin Auger $60,000 (2)
Salary Remaining : $43,582
Tucker Poolman $60,000 (1)
Salary Remaining : $43,582
Adam Tambellini $60,000 (1)
Salary Remaining : $43,582
Jonathan Dahlen $55,000 (3)
Salary Remaining : $39,950
Radel Fazleev $55,000 (1)
Salary Remaining : $39,950
Lawrence Pilut $55,000 (2)
Salary Remaining : $39,950
Givani Smith $52,500 (4)
Salary Remaining : $38,134
Joey Anderson $52,500 (4)
Salary Remaining : $38,134
Blade Jenkins $50,000 (2)
Salary Remaining : $36,318
Jack McBain $50,000 (2)
Salary Remaining : $36,318
Danil Tarasov $50,000 (1)
Salary Remaining : $36,318
Connor Mackey $50,000 (1)
Salary Remaining : $36,318
Evan Bouchard $50,000 (2)
Salary Remaining : $36,318
Filip Chytil $50,000 (1)
Salary Remaining : $36,318
Jason Dickinson $50,000 (1)
Salary Remaining : $36,318
Bulat Shafigullin $50,000 (2)
Salary Remaining : $36,318
Cal Burke $50,000 (2)
Salary Remaining : $36,318
Yakov Trenin $25,000 (3)
Salary Remaining : $18,159
Michael Giugovaz $25,000 (1)
Salary Remaining : $18,159
Jean-Christophe Beaudin $25,000 (2)
Salary Remaining : $18,159
Rudolfs Balcers $25,000 (2)
Salary Remaining : $18,159
Total Farm Players31
Salary Commitment
Year 3 : $1,877,000
Year 4 : $1,292,500
Year 5 : $509,500
Year 6 : $500,000
Salary Average Commitment
Year 3 : $1,742,000
Year 4 : $1,017,000
Year 5 : $357,500
Year 6 : $277,500

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
$6,600,000

Pro Players

Farm Players

Total Players

Avalanche $52,985,495 $60,050,384 $118,985,495 $58,935,111 $25,050,384 $2,008,934 $4,591,066 233255
Blackhawks $778,870 $63,002,986 $66,778,870 $3,775,884 $28,002,986 $2,128,651 $4,471,349 203252
Blues $21,096,649 $61,502,104 $87,096,649 $25,594,545 $26,502,104 $1,838,318 $4,761,682 202848
Bruins $29,522,675 $61,923,009 $95,522,675 $33,599,666 $26,923,009 $1,636,341 $4,963,659 202646
Canadiens $14,073,520 $64,820,014 $80,073,520 $15,253,506 $29,820,014 $2,222,457 $4,377,543 203353
Canucks $1,369,611 $65,682,039 $67,369,611 $1,687,572 $30,682,039 $2,293,169 $4,306,831 213253
Capitals $1,560,455 $64,457,821 $67,560,455 $3,102,634 $29,457,821 $2,054,097 $4,545,903 213455
Devils $19,368,393 $58,698,693 $85,368,393 $26,669,700 $23,698,693 $1,641,171 $4,958,829 222547
Flames $41,277,394 $64,420,748 $107,277,394 $42,856,646 $29,420,748 $2,245,947 $4,354,053 243256
Flyers $3,488,774 $56,630,381 $69,488,774 $12,858,393 $21,630,381 $1,811,485 $4,788,515 203151
Golden Knights $37,786,217 $64,322,792 $103,786,217 $39,463,425 $29,322,792 $1,663,933 $4,936,067 222749
Islanders $8,554,786 $52,043,695 $74,554,786 $22,511,091 $17,043,695 $1,703,123 $4,896,877 252651
Jets $2,617,998 $65,068,758 $68,617,998 $3,549,240 $30,068,758 $3,087,763 $3,512,237 203858
Kings $5,433,481 $61,929,379 $71,433,481 $9,504,102 $26,929,379 $1,856,123 $4,743,877 222850
Lightning $10,017,591 $50,673,785 $76,017,591 $25,343,806 $15,673,785 $1,502,090 $5,097,910 222648
Maple Leafs $46,200,656 $64,570,948 $112,200,656 $47,629,708 $29,570,948 $2,282,619 $4,317,381 223860
Oilers $7,637,852 $64,201,191 $73,637,852 $9,436,661 $29,201,191 $2,239,425 $4,360,575 213455
Panthers $20,349,828 $52,250,477 $86,349,828 $34,099,351 $17,250,477 $2,500,129 $4,099,871 202747
Penguins $31,389,701 $61,095,906 $97,389,701 $36,293,795 $26,095,906 $1,702,503 $4,897,497 212748
Predators $3,669,807 $64,426,381 $69,669,807 $5,243,426 $29,426,381 $2,285,942 $4,314,058 213556
Rangers $46,440,972 $51,371,722 $112,440,972 $61,069,250 $16,371,722 $2,031,799 $4,568,201 233861
Red Wings $20,774,733 $61,226,583 $86,774,733 $25,548,150 $26,226,583 $2,239,689 $4,360,311 233255
Sabres -$967,680 $65,044,251 $65,032,320 -$11,931 $30,044,251 $1,810,202 $4,789,798 202747
Senateurs $1,519,420 $63,822,048 $67,519,420 $3,697,372 $28,822,048 $1,922,474 $4,677,526 243054
Sharks $7,810,925 $60,150,024 $73,810,925 $13,660,901 $25,150,024 $1,990,897 $4,609,103 233053
Stars $18,951,895 $60,816,504 $84,951,895 $24,135,391 $25,816,504 $1,866,889 $4,733,111 213152