Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - 125$ - 4,534 - 79%
Level 2: 4750 - 100$ - 3,491 - 73%
Level 3: 3750 - 75$ - 3,699 - 99%
Level 4: 2750 - 50$ - 2,208 - 80%
Luxury : 1000 - 300$ - 640 - 64%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,579 - 79%
Farm Level 2: 1000 - 15$ - 819 - 82%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %14,572 - 81%
Average Income per Game2,126,048$
Year to Date Revenue6,378,144$
Farm
Home Games Left38
Average Attendance - %2,398 - 80%
Average Income per Game74,984$
Year to Date Revenue224,953$

Expense

Pro Players Total Salaries54,072,167$
Farm Players Total Salaries2,443,000$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses5,394,361$
Farm Year To Date Expenses302,811$
Pro Salary Cap To Date5,242,534$
Farm Salary Cap To Date246,348$

Estimate

Pro Estimated Season Revenue80,789,824$
Farm Estimated Season Revenue2,849,405$
Pro Remaining Season Days160
Pro Expenses Per Days312,203$
Pro Estimated Expenses49,952,480$
Farm Remaining Season Days159
Farm Expenses Per Days16,910$
Farm Estimated Expenses2,688,690$
Estimated Season Expenses52,641,170$
Season Salary Cap54,072,167$
Estimate Under Maximum Salary Cap of 75,000,000$20,927,833$
Estimate Over Minimum Salary Cap of 40,000,000$ 14,072,167$
Current Bank Account4,431,706$
Projected Bank Account35,429,765$

Pro Players Salaries

Marian Gaborik (1 Way Contract) 7,000,000$ (1)
-Salary Remaining : 6,292,135$
-Salary Average : 7,000,000$
-Salary Average Remaining : 6,292,135$
Mathieu Perreault (1 Way Contract) 4,980,000$ (3)
-Salary Remaining : 4,476,404$
-Salary Average : 4,980,000$
-Salary Average Remaining : 4,476,404$
Jordan Staal (1 Way Contract) 4,050,000$ (3)
-Salary Remaining : 3,640,449$
-Salary Average : 4,050,000$
-Salary Average Remaining : 3,640,449$
Nick Holden (1 Way Contract) 4,000,000$ (3)
-Salary Remaining : 3,595,506$
-Salary Average : 4,000,000$
-Salary Average Remaining : 3,595,506$
Brad Richardson (1 Way Contract) 3,500,000$ (1)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Travis Zajac (1 Way Contract) 3,310,000$ (2)
-Salary Remaining : 2,975,281$
-Salary Average : 3,310,000$
-Salary Average Remaining : 2,975,281$
Reilly Smith (1 Way Contract) 2,860,000$ (1)
-Salary Remaining : 2,570,787$
-Salary Average : 2,860,000$
-Salary Average Remaining : 2,570,787$
Niklas Kronwall (1 Way Contract) 2,856,000$ (1)
-Salary Remaining : 2,567,191$
-Salary Average : 2,856,000$
-Salary Average Remaining : 2,567,191$
Kyle Palmieri (1 Way Contract) 2,370,000$ (1)
-Salary Remaining : 2,130,337$
-Salary Average : 2,370,000$
-Salary Average Remaining : 2,130,337$
David Desharnais (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Richard Bachman (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Steve Mason (1 Way Contract) 1,855,000$ (3)
-Salary Remaining : 1,667,416$
-Salary Average : 1,855,000$
-Salary Average Remaining : 1,667,416$
Brandon Manning (1 Way Contract) 1,765,000$ (4)
-Salary Remaining : 1,586,517$
-Salary Average : 1,765,000$
-Salary Average Remaining : 1,586,517$
Gabriel Bourque (1 Way Contract) 1,750,000$ (4)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Deryk Engelland (1 Way Contract) 1,220,000$ (2)
-Salary Remaining : 1,096,629$
-Salary Average : 1,220,000$
-Salary Average Remaining : 1,096,629$
Ben Chiarot (1 Way Contract) 1,185,000$ (1)
-Salary Remaining : 1,065,169$
-Salary Average : 1,185,000$
-Salary Average Remaining : 1,065,169$
Matt Stajan (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Sean Kuraly 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Alex Tuch 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Kevin Connauton 900,000$ (2)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Patrick Wiercioch (1 Way Contract) 890,000$ (1)
-1 Way Contract Salary Cap : 890,000$
-Salary Remaining : 800,000$
-Salary Average : 890,000$
-Salary Average Remaining : 800,000$
Matt Nieto 805,000$ (1)
-Salary Remaining : 723,596$
-Salary Average : 805,000$
-Salary Average Remaining : 723,596$
Jesper Bratt 749,167$ (2)
-Salary Remaining : 673,409$
-Salary Average : 749,167$
-Salary Average Remaining : 673,409$
Josh Morrissey 600,000$ (1)
-Salary Remaining : 539,326$
-Salary Average : 600,000$
-Salary Average Remaining : 539,326$
Dylan DeMelo 577,000$ (2)
-Salary Remaining : 518,652$
-Salary Average : 577,000$
-Salary Average Remaining : 518,652$
Total Pro Players25
Salary Commitment
Year 20 : 54,072,167$
Year 21 : 27,006,167$
Year 22 : 18,400,000$
Year 23 : 3,515,000$
Salary Average Commitment
Year 20 : 54,072,167$
Year 21 : 27,006,167$
Year 22 : 18,400,000$
Year 23 : 3,515,000$
Salary Cap with 1 Way Contract
Year 20 : 54,072,167$
Year 21 : 27,006,167$
Year 22 : 18,400,000$
Year 23 : 3,515,000$

Farm Players Salaries

Kenney Morrison 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Alex Grant 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Macoy Erkamps 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Brody Sutter 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Erik Burgdoerfer 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Calvin Pickard 97,000$ (1)
Salary Remaining : 87,136$
Salary Average : 97,000$
Salary Average Remaining : 87,136$
Sam Vigneault 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Zac Larraza 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Gabriel Gagne 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ian McCoshen 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Connor Ingram 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nicholas Merkley 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
John Stevens 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adin Hill 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tyler Vesel 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Giovanni Fiore 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Johnson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Daniel Sprong 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colin McDonald 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Shane Prince 86,000$ (2)
Salary Remaining : 77,254$
Salary Average : 86,000$
Salary Average Remaining : 77,254$
Adam Krause 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Spencer Martin 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jeremy Langlois 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tyler Gaudet 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Colin Smith 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nicolas Aube-Kubel 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jason Akeson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ed Wittchow 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Hubert Labrie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ty Loney 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players30
Salary Commitment
Year 20 : 2,443,000$
Year 21 : 1,926,000$
Year 22 : 990,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,443,000$
Year 21 : 1,926,000$
Year 22 : 990,000$
Year 23 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 125$ - 3,088 - 54%
Level 2: 4750 - 100$ - 2,352 - 50%
Level 3: 3750 - 75$ - 2,029 - 54%
Level 4: 2750 - 50$ - 1,469 - 53%
Luxury : 1000 - 300$ - 518 - 52%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,523 - 76%
Farm Level 2: 1000 - 15$ - 811 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %9,455 - 53%
Average Income per Game2,241,046$
Year to Date Revenue8,964,185$
Farm
Home Games Left37
Average Attendance - %2,333 - 78%
Average Income per Game106,302$
Year to Date Revenue425,209$

Expense

Pro Players Total Salaries57,975,000$
Farm Players Total Salaries2,534,300$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses5,953,693$
Farm Year To Date Expenses330,782$
Pro Salary Cap To Date5,852,476$
Farm Salary Cap To Date254,516$

Estimate

Pro Estimated Season Revenue82,918,711$
Farm Estimated Season Revenue3,933,183$
Pro Remaining Season Days160
Pro Expenses Per Days331,320$
Pro Estimated Expenses53,011,200$
Farm Remaining Season Days159
Farm Expenses Per Days18,555$
Farm Estimated Expenses2,950,245$
Estimated Season Expenses55,961,445$
Season Salary Cap57,975,000$
Estimate Under Maximum Salary Cap of 75,000,000$17,025,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 17,975,000$
Current Bank Account8,274,722$
Projected Bank Account39,165,171$

Pro Players Salaries

Patrick Kane (1 Way Contract) 9,470,000$ (3)
-Salary Remaining : 8,512,360$
-Salary Average : 9,470,000$
-Salary Average Remaining : 8,512,360$
Jonathan Toews (1 Way Contract) 8,590,000$ (2)
-Salary Remaining : 7,721,348$
-Salary Average : 8,590,000$
-Salary Average Remaining : 7,721,348$
Matt Moulson (1 Way Contract) 5,000,000$ (1)
-Salary Remaining : 4,494,382$
-Salary Average : 5,000,000$
-Salary Average Remaining : 4,494,382$
Semyon Varlamov (1 Way Contract) 4,750,000$ (3)
-Salary Remaining : 4,269,663$
-Salary Average : 4,750,000$
-Salary Average Remaining : 4,269,663$
Chris Kunitz (1 Way Contract) 4,425,000$ (1)
-Salary Remaining : 3,977,528$
-Salary Average : 4,425,000$
-Salary Average Remaining : 3,977,528$
Brandon Saad (1 Way Contract) 4,025,000$ (1)
-Salary Remaining : 3,617,978$
-Salary Average : 4,025,000$
-Salary Average Remaining : 3,617,978$
Trevor Lewis (1 Way Contract) 3,500,000$ (4)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Taylor Chorney (1 Way Contract) 3,000,000$ (4)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Olli Maatta (1 Way Contract) 2,896,000$ (4)
-Salary Remaining : 2,603,146$
-Salary Average : 2,896,000$
-Salary Average Remaining : 2,603,146$
Harri Sateri (1 Way Contract) 2,500,000$ (1)
-Salary Remaining : 2,247,191$
-Salary Average : 2,500,000$
-Salary Average Remaining : 2,247,191$
Andreas Athanasiou (1 Way Contract) 1,795,000$ (4)
-Salary Remaining : 1,613,483$
-Salary Average : 1,795,000$
-Salary Average Remaining : 1,613,483$
Marcus Foligno (1 Way Contract) 1,410,000$ (1)
-Salary Remaining : 1,267,416$
-Salary Average : 1,410,000$
-Salary Average Remaining : 1,267,416$
Dennis Rasmussen (1 Way Contract) 1,164,000$ (1)
-Salary Remaining : 1,046,292$
-Salary Average : 1,164,000$
-Salary Average Remaining : 1,046,292$
Sebastien Aho 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jan Rutta 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Kasperi Kapanen 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
John Hayden 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Tyler Motte 600,000$ (1)
-Salary Remaining : 539,326$
-Salary Average : 600,000$
-Salary Average Remaining : 539,326$
Dean Kukan 600,000$ (1)
-Salary Remaining : 539,326$
-Salary Average : 600,000$
-Salary Average Remaining : 539,326$
Kurtis MacDermid 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players20
Salary Commitment
Year 20 : 57,975,000$
Year 21 : 37,701,000$
Year 22 : 28,186,000$
Year 23 : 11,191,000$
Salary Average Commitment
Year 20 : 57,975,000$
Year 21 : 37,701,000$
Year 22 : 28,186,000$
Year 23 : 11,191,000$
Salary Cap with 1 Way Contract
Year 20 : 57,975,000$
Year 21 : 37,701,000$
Year 22 : 28,186,000$
Year 23 : 11,191,000$

Farm Players Salaries

Anthony Louis 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Colby Williams 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Trevor Moore 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Collin Delia 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Cam Johnson 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Lukas Bengtsson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Robin Norell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kalle Kossila 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dan Renouf 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Reid McNeill 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Michael Joly 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mikhail Vorobyov 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kasimir Kaskisuo 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Mantha 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Sergey Zborovskiy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Rudolfs Balcers 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Maxim Mamin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matthew Highmore 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Roope Hintz 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Viktor Svedberg 75,900$ (1)
Salary Remaining : 68,181$
Salary Average : 75,900$
Salary Average Remaining : 68,181$
Jordan Subban 75,500$ (1)
Salary Remaining : 67,822$
Salary Average : 75,500$
Salary Average Remaining : 67,822$
Sam Carrick 72,400$ (2)
Salary Remaining : 65,037$
Salary Average : 72,400$
Salary Average Remaining : 65,037$
Markus Hannikainen 72,000$ (1)
Salary Remaining : 64,678$
Salary Average : 72,000$
Salary Average Remaining : 64,678$
Valentin Zykov 71,000$ (1)
Salary Remaining : 63,780$
Salary Average : 71,000$
Salary Average Remaining : 63,780$
Mason Geertsen 67,500$ (1)
Salary Remaining : 60,636$
Salary Average : 67,500$
Salary Average Remaining : 60,636$
Sergey Tolchinsky 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Travis Boyd 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Ryan Graves 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Christoph Bertschy 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Justin Auger 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players30
Salary Commitment
Year 20 : 2,534,300$
Year 21 : 1,737,400$
Year 22 : 1,365,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,534,300$
Year 21 : 1,737,400$
Year 22 : 1,365,000$
Year 23 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - 125$ - 5,186 - 90%
Level 2: 4750 - 100$ - 4,503 - 95%
Level 3: 3750 - 75$ - 3,567 - 95%
Level 4: 2750 - 50$ - 2,437 - 89%
Luxury : 1000 - 300$ - 951 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,518 - 76%
Farm Level 2: 1000 - 15$ - 790 - 79%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %16,644 - 92%
Average Income per Game2,584,883$
Year to Date Revenue10,339,531$
Farm
Home Games Left37
Average Attendance - %2,308 - 77%
Average Income per Game62,239$
Year to Date Revenue248,956$

Expense

Pro Players Total Salaries71,867,999$
Farm Players Total Salaries1,362,500$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses8,144,762$
Farm Year To Date Expenses343,753$
Pro Salary Cap To Date7,739,885$
Farm Salary Cap To Date140,367$

Estimate

Pro Estimated Season Revenue95,640,662$
Farm Estimated Season Revenue2,302,843$
Pro Remaining Season Days160
Pro Expenses Per Days426,225$
Pro Estimated Expenses68,196,000$
Farm Remaining Season Days159
Farm Expenses Per Days18,997$
Farm Estimated Expenses3,020,523$
Estimated Season Expenses71,216,523$
Season Salary Cap71,867,999$
Estimate Under Maximum Salary Cap of 75,000,000$3,132,001$
Estimate Over Minimum Salary Cap of 40,000,000$ 31,867,999$
Current Bank Account15,181,786$
Projected Bank Account41,908,768$

Pro Players Salaries

Joe Thornton (1 Way Contract) 7,570,000$ (2)
-Salary Remaining : 6,804,494$
-Salary Average : 7,570,000$
-Salary Average Remaining : 6,804,494$
Carey Price (1 Way Contract) 7,425,000$ (2)
-Salary Remaining : 6,674,157$
-Salary Average : 7,425,000$
-Salary Average Remaining : 6,674,157$
Brad Marchand (1 Way Contract) 6,330,000$ (3)
-Salary Remaining : 5,689,888$
-Salary Average : 6,330,000$
-Salary Average Remaining : 5,689,888$
Daniel Sedin (1 Way Contract) 6,070,000$ (2)
-Salary Remaining : 5,456,180$
-Salary Average : 6,070,000$
-Salary Average Remaining : 5,456,180$
Michael Cammalleri (1 Way Contract) 4,878,000$ (2)
-1 Way Contract Salary Cap : 4,878,000$
-Salary Remaining : 4,384,719$
-Salary Average : 4,878,000$
-Salary Average Remaining : 4,384,719$
Calvin de Haan (1 Way Contract) 4,500,000$ (5)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
T.J. Oshie (1 Way Contract) 4,325,000$ (5)
-Salary Remaining : 3,887,640$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Ryan Kesler (1 Way Contract) 3,650,000$ (1)
-Salary Remaining : 3,280,899$
-Salary Average : 3,650,000$
-Salary Average Remaining : 3,280,899$
Artem Anisimov (1 Way Contract) 3,590,000$ (2)
-Salary Remaining : 3,226,966$
-Salary Average : 3,590,000$
-Salary Average Remaining : 3,226,966$
Dan Hamhuis (1 Way Contract) 3,500,000$ (3)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Dennis Wideman (Out of Payroll) 3,034,000$ (4)
-1 Way Contract Salary Cap : 3,034,000$
-Salary Remaining : 2,727,191$
-Salary Average : 3,034,000$
-Salary Average Remaining : 2,727,191$
Johnny Oduya (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Tomas Tatar (1 Way Contract) 2,600,000$ (4)
-Salary Remaining : 2,337,079$
-Salary Average : 4,075,000$
-Salary Average Remaining : 3,662,921$
Jason Demers (1 Way Contract) 2,250,000$ (1)
-Salary Remaining : 2,022,472$
-Salary Average : 2,250,000$
-Salary Average Remaining : 2,022,472$
PA Parenteau (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Cam Ward (1 Way Contract) 1,680,000$ (1)
-Salary Remaining : 1,510,112$
-Salary Average : 1,680,000$
-Salary Average Remaining : 1,510,112$
Shane Doan (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Jussi Jokinen (1 Way Contract) 1,000,000$ (2)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Alexandre Burrows (1 Way Contract) 1,000,000$ (2)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Steve Bernier (1 Way Contract) 999,999$ (2)
-1 Way Contract Salary Cap : 999,999$
-Salary Remaining : 898,876$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Iiro Pakarinen 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Ivan Provorov 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
TJ Tynan 750,000$ (1)
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Zach Bogosian (1 Way Contract) 750,000$ (3)
-1 Way Contract Salary Cap : 750,000$
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Mark Borowiecki (1 Way Contract) 650,000$ (2)
-Salary Remaining : 584,270$
-Salary Average : 650,000$
-Salary Average Remaining : 584,270$
Total Pro Players25
Salary Commitment
Year 20 : 74,901,999$
Year 21 : 66,571,999$
Year 22 : 30,039,000$
Year 23 : 14,459,000$
Salary Average Commitment
Year 20 : 72,601,999$
Year 21 : 64,271,999$
Year 22 : 27,739,000$
Year 23 : 12,159,000$
Salary Cap with 1 Way Contract
Year 20 : 74,901,999$
Year 21 : 66,571,999$
Year 22 : 30,039,000$
Year 23 : 14,459,000$

Farm Players Salaries

Michael Leighton 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Ben Smith 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Andrej Nestrasil 87,500$ (2)
Salary Remaining : 78,602$
Salary Average : 87,500$
Salary Average Remaining : 78,602$
Jakub Kindl 85,000$ (3)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Steve Oleksy 80,000$ (3)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Chris Breen 75,000$ (3)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Garrett Wilson 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Devin Setoguchi 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Tyler Graovac 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Jean Dupuy 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Mark Fayne 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Morgan Ellis 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ludwig Bystrom 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Austin Fyten 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Kyle Schempp 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jaroslav Pavelka 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Justin Holl 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jeff Jakaitis 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Turner Elson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Landon Ferraro 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players20
Salary Commitment
Year 20 : 1,362,500$
Year 21 : 852,500$
Year 22 : 485,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,362,500$
Year 21 : 852,500$
Year 22 : 485,000$
Year 23 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - 125$ - 4,540 - 79%
Level 2: 4750 - 100$ - 3,116 - 66%
Level 3: 3750 - 75$ - 2,568 - 68%
Level 4: 2750 - 50$ - 1,662 - 60%
Luxury : 1000 - 300$ - 759 - 76%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,585 - 79%
Farm Level 2: 1000 - 15$ - 823 - 82%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %12,645 - 70%
Average Income per Game2,240,936$
Year to Date Revenue8,963,743$
Farm
Home Games Left37
Average Attendance - %2,407 - 80%
Average Income per Game69,955$
Year to Date Revenue279,819$

Expense

Pro Players Total Salaries69,263,500$
Farm Players Total Salaries2,584,500$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,025,170$
Farm Year To Date Expenses333,333$
Pro Salary Cap To Date6,840,982$
Farm Salary Cap To Date257,067$

Estimate

Pro Estimated Season Revenue82,914,623$
Farm Estimated Season Revenue2,588,326$
Pro Remaining Season Days160
Pro Expenses Per Days397,548$
Pro Estimated Expenses63,607,680$
Farm Remaining Season Days159
Farm Expenses Per Days18,839$
Farm Estimated Expenses2,995,401$
Estimated Season Expenses66,603,081$
Season Salary Cap69,263,500$
Estimate Under Maximum Salary Cap of 75,000,000$5,736,500$
Estimate Over Minimum Salary Cap of 40,000,000$ 29,263,500$
Current Bank Account3,394,758$
Projected Bank Account22,294,626$

Pro Players Salaries

Patrick Sharp (1 Way Contract) 7,675,000$ (1)
-1 Way Contract Salary Cap : 7,675,000$
-Salary Remaining : 6,898,876$
-Salary Average : 7,675,000$
-Salary Average Remaining : 6,898,876$
Nikolay Kulemin (1 Way Contract) 5,500,000$ (4)
-Salary Remaining : 4,943,820$
-Salary Average : 5,500,000$
-Salary Average Remaining : 4,943,820$
Cal Clutterbuck (1 Way Contract) 5,000,000$ (4)
-Salary Remaining : 4,494,382$
-Salary Average : 5,000,000$
-Salary Average Remaining : 4,494,382$
Cody Franson (1 Way Contract) 4,250,000$ (2)
-Salary Remaining : 3,820,225$
-Salary Average : 4,250,000$
-Salary Average Remaining : 3,820,225$
Brandon Dubinsky (1 Way Contract) 4,000,000$ (1)
-Salary Remaining : 3,595,506$
-Salary Average : 4,000,000$
-Salary Average Remaining : 3,595,506$
Michael Stone (1 Way Contract) 3,650,000$ (4)
-Salary Remaining : 3,280,899$
-Salary Average : 3,650,000$
-Salary Average Remaining : 3,280,899$
Troy Brouwer (1 Way Contract) 3,410,000$ (3)
-Salary Remaining : 3,065,169$
-Salary Average : 3,410,000$
-Salary Average Remaining : 3,065,169$
James Reimer (1 Way Contract) 3,350,000$ (1)
-Salary Remaining : 3,011,236$
-Salary Average : 3,350,000$
-Salary Average Remaining : 3,011,236$
Dmitrij Jaskin (1 Way Contract) 3,300,000$ (3)
-Salary Remaining : 2,966,292$
-Salary Average : 3,300,000$
-Salary Average Remaining : 2,966,292$
Colin Wilson (1 Way Contract) 3,112,000$ (4)
-Salary Remaining : 2,797,303$
-Salary Average : 3,112,000$
-Salary Average Remaining : 2,797,303$
Mark Streit (1 Way Contract) 3,007,000$ (2)
-1 Way Contract Salary Cap : 3,007,000$
-Salary Remaining : 2,702,921$
-Salary Average : 3,007,000$
-Salary Average Remaining : 2,702,921$
Nino Niederreiter (1 Way Contract) 2,700,000$ (2)
-Salary Remaining : 2,426,966$
-Salary Average : 2,700,000$
-Salary Average Remaining : 2,426,966$
Mason Appleton (1 Way Contract) 2,500,000$ (2)
-1 Way Contract Salary Cap : 2,500,000$
-Salary Remaining : 2,247,191$
-Salary Average : 2,500,000$
-Salary Average Remaining : 2,247,191$
Brett Seney (1 Way Contract) 2,000,000$ (1)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
John Mitchell (1 Way Contract) 1,920,000$ (1)
-1 Way Contract Salary Cap : 1,920,000$
-Salary Remaining : 1,725,843$
-Salary Average : 1,920,000$
-Salary Average Remaining : 1,725,843$
Antoine Roussel (1 Way Contract) 1,680,000$ (1)
-Salary Remaining : 1,510,112$
-Salary Average : 1,680,000$
-Salary Average Remaining : 1,510,112$
Andrei Markov (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Antoine Bibeau (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Joe Morrow (1 Way Contract) 1,500,000$ (1)
-1 Way Contract Salary Cap : 1,500,000$
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Patrik Berglund (1 Way Contract) 1,370,000$ (1)
-Salary Remaining : 1,231,461$
-Salary Average : 1,370,000$
-Salary Average Remaining : 1,231,461$
Ryan Murphy (1 Way Contract) 1,090,000$ (1)
-1 Way Contract Salary Cap : 1,090,000$
-Salary Remaining : 979,775$
-Salary Average : 1,090,000$
-Salary Average Remaining : 979,775$
Erik Gustafsson 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Joel Eriksson Ek 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mikhail Sergachev 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Vinnie Hinostroza 717,500$ (2)
-Salary Remaining : 644,944$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Nick Jensen 657,000$ (2)
-Salary Remaining : 590,562$
-Salary Average : 657,000$
-Salary Average Remaining : 590,562$
Jordan Weal 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Ty Rattie 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players28
Salary Commitment
Year 20 : 69,263,500$
Year 21 : 41,703,500$
Year 22 : 23,972,000$
Year 23 : 17,262,000$
Salary Average Commitment
Year 20 : 69,096,000$
Year 21 : 41,536,000$
Year 22 : 23,972,000$
Year 23 : 17,262,000$
Salary Cap with 1 Way Contract
Year 20 : 69,263,500$
Year 21 : 41,703,500$
Year 22 : 23,972,000$
Year 23 : 17,262,000$

Farm Players Salaries

Troy Grosenick 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Cavan Fitzgerald 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Gabriel Fontaine 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dalton Smith 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Josh Holmstrom 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Julien Nantel 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ashton Sautner 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jeremy Lauzon 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Simon Bourque 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Cal Petersen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Austin Wagner 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matthew Spencer 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mike Cornell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vincent Arseneau 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Comrie 90,000$ (2)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Jonathon Martin 87,500$ (1)
Salary Remaining : 78,602$
Salary Average : 87,500$
Salary Average Remaining : 78,602$
Wacey Hamilton 82,500$ (1)
Salary Remaining : 74,110$
Salary Average : 82,500$
Salary Average Remaining : 74,110$
Michael Carcone 80,000$ (2)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Jordan Maletta 80,000$ (2)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Sami Niku 77,500$ (3)
Salary Remaining : 69,619$
Salary Average : 77,500$
Salary Average Remaining : 69,619$
Steve Michalek 75,000$ (3)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Adam Clendening 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Kyle Criscuolo 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Laurent Dauphin 74,500$ (2)
Salary Remaining : 66,924$
Salary Average : 74,500$
Salary Average Remaining : 66,924$
Jason Dickinson 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Robbie Russo 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Emerson Clark 62,500$ (2)
Salary Remaining : 56,144$
Salary Average : 62,500$
Salary Average Remaining : 56,144$
Anthony Peluso 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Trevor Cheek 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Martin Frk 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Warren Foegele 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Alexandre Ranger 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players32
Salary Commitment
Year 20 : 2,584,500$
Year 21 : 2,219,500$
Year 22 : 1,317,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,609,500$
Year 21 : 2,244,500$
Year 22 : 1,342,500$
Year 23 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - 125$ - 5,406 - 94%
Level 2: 4750 - 100$ - 4,220 - 89%
Level 3: 3750 - 75$ - 3,307 - 88%
Level 4: 2750 - 50$ - 2,435 - 89%
Luxury : 1000 - 300$ - 975 - 98%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,627 - 81%
Farm Level 2: 1000 - 15$ - 756 - 76%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %16,344 - 91%
Average Income per Game2,680,344$
Year to Date Revenue8,041,032$
Farm
Home Games Left38
Average Attendance - %2,383 - 79%
Average Income per Game65,023$
Year to Date Revenue195,069$

Expense

Pro Players Total Salaries72,482,000$
Farm Players Total Salaries3,209,017$
Coaches Total Salaries2,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,674,235$
Farm Year To Date Expenses403,278$
Pro Salary Cap To Date7,447,077$
Farm Salary Cap To Date321,925$

Estimate

Pro Estimated Season Revenue101,853,072$
Farm Estimated Season Revenue2,470,874$
Pro Remaining Season Days160
Pro Expenses Per Days418,438$
Pro Estimated Expenses66,950,080$
Farm Remaining Season Days159
Farm Expenses Per Days22,650$
Farm Estimated Expenses3,601,350$
Estimated Season Expenses70,551,430$
Season Salary Cap68,082,000$
Estimate Under Maximum Salary Cap of 75,000,000$6,918,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 28,082,000$
Current Bank Account614,462$
Projected Bank Account34,386,978$

Pro Players Salaries

Max Pacioretty (1 Way Contract) 7,990,000$ (3)
-Salary Remaining : 7,182,022$
-Salary Average : 7,990,000$
-Salary Average Remaining : 7,182,022$
Blake Wheeler (1 Way Contract) 6,960,000$ (3)
-Salary Remaining : 6,256,180$
-Salary Average : 6,960,000$
-Salary Average Remaining : 6,256,180$
Ben Bishop (1 Way Contract) 6,810,000$ (3)
-Salary Remaining : 6,121,348$
-Salary Average : 6,810,000$
-Salary Average Remaining : 6,121,348$
Joe Pavelski (1 Way Contract) 5,900,000$ (5)
-Salary Remaining : 5,303,371$
-Salary Average : 5,900,000$
-Salary Average Remaining : 5,303,371$
Oliver Ekman-Larsson (1 Way Contract) 5,855,000$ (1)
-Salary Remaining : 5,262,921$
-Salary Average : 5,855,000$
-Salary Average Remaining : 5,262,921$
Ryan Johansen (1 Way Contract) 5,820,000$ (1)
-Salary Remaining : 5,231,461$
-Salary Average : 5,820,000$
-Salary Average Remaining : 5,231,461$
Marc-Edouard Vlasic (Out of Payroll) 4,400,000$ (5)
-Salary Remaining : 3,955,056$
-Salary Average : 4,400,000$
-Salary Average Remaining : 3,955,056$
Evgenii Dadonov (1 Way Contract) 4,000,000$ (2)
-Salary Remaining : 3,595,506$
-Salary Average : 4,000,000$
-Salary Average Remaining : 3,595,506$
Jake Muzzin (1 Way Contract) 3,671,000$ (3)
-Salary Remaining : 3,299,775$
-Salary Average : 3,671,000$
-Salary Average Remaining : 3,299,775$
Nick Foligno (1 Way Contract) 3,500,000$ (5)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Ryan Strome (1 Way Contract) 2,510,000$ (2)
-Salary Remaining : 2,256,180$
-Salary Average : 2,510,000$
-Salary Average Remaining : 2,256,180$
Connor Murphy (1 Way Contract) 2,095,000$ (1)
-Salary Remaining : 1,883,146$
-Salary Average : 2,095,000$
-Salary Average Remaining : 1,883,146$
Jonathan Bernier (1 Way Contract) 1,970,000$ (2)
-Salary Remaining : 1,770,787$
-Salary Average : 1,970,000$
-Salary Average Remaining : 1,770,787$
Erik Haula (1 Way Contract) 1,737,000$ (1)
-Salary Remaining : 1,561,348$
-Salary Average : 1,737,000$
-Salary Average Remaining : 1,561,348$
Jake McCabe (1 Way Contract) 1,587,000$ (3)
-Salary Remaining : 1,426,517$
-Salary Average : 1,587,000$
-Salary Average Remaining : 1,426,517$
Connor Carrick (1 Way Contract) 1,225,000$ (3)
-1 Way Contract Salary Cap : 1,225,000$
-Salary Remaining : 1,101,124$
-Salary Average : 1,225,000$
-Salary Average Remaining : 1,101,124$
Jake Guentzel 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Tage Thompson 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Louis Domingue 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mattias Janmark 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jesse Puljujarvi 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mike Matheson 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Esa Lindell 902,000$ (2)
-Salary Remaining : 810,787$
-Salary Average : 902,000$
-Salary Average Remaining : 810,787$
Total Pro Players23
Salary Commitment
Year 20 : 72,482,000$
Year 21 : 54,200,000$
Year 22 : 42,968,000$
Year 23 : 13,800,000$
Salary Average Commitment
Year 20 : 72,482,000$
Year 21 : 54,200,000$
Year 22 : 42,968,000$
Year 23 : 13,800,000$
Salary Cap with 1 Way Contract
Year 20 : 72,482,000$
Year 21 : 54,200,000$
Year 22 : 42,968,000$
Year 23 : 13,800,000$

Farm Players Salaries

Jordan Nolan 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Jordin Tootoo 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Ryan Reaves 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Dan DeSalvo 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Luke Johnson 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Justin Scott 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Maxime Lagace 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Zack MacEwen 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
C.J. Motte 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Mike McKenna 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Jack Skille 99,900$ (2)
Salary Remaining : 89,741$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Chris Neil 99,900$ (1)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Tommy Cross 99,900$ (2)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Brandon Bollig 99,900$ (1)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Martin Necas 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dave Dziurzynski 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nicholas Baptiste 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Scott Kosmachuk 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Pavel Buchnevich 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vladislav Kamenev 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Cole Cassels 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Hudson Fasching 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Carter Verhaeghe 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Justin Kirkland 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dominik Masin 89,417$ (2)
Salary Remaining : 80,323$
Salary Average : 89,417$
Salary Average Remaining : 80,323$
Daniel Ciampini 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Frank Corrado 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Chris Casto 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Grayson Downing 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Ben Marshall 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Patrick Cannone 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Max McCormick 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mat Bodie 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Stefan Fournier 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Colin Campbell 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joey Laleggia 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Griffin Reinhart 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Henrik Samuelsson 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Adam Payerl 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players39
Salary Commitment
Year 20 : 3,209,017$
Year 21 : 2,134,217$
Year 22 : 1,142,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 3,209,117$
Year 21 : 2,134,317$
Year 22 : 1,142,500$
Year 23 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 125$ - 5,673 - 99%
Level 2: 4750 - 100$ - 4,525 - 95%
Level 3: 3750 - 75$ - 3,697 - 99%
Level 4: 2750 - 50$ - 2,646 - 96%
Luxury : 1000 - 300$ - 990 - 99%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,595 - 80%
Farm Level 2: 1000 - 15$ - 742 - 74%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %17,531 - 97%
Average Income per Game2,851,992$
Year to Date Revenue11,407,969$
Farm
Home Games Left37
Average Attendance - %2,337 - 78%
Average Income per Game63,749$
Year to Date Revenue254,994$

Expense

Pro Players Total Salaries44,655,000$
Farm Players Total Salaries1,595,500$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,324,146$
Farm Year To Date Expenses335,344$
Pro Salary Cap To Date7,177,038$
Farm Salary Cap To Date260,893$

Estimate

Pro Estimated Season Revenue105,523,713$
Farm Estimated Season Revenue2,358,694$
Pro Remaining Season Days160
Pro Expenses Per Days256,489$
Pro Estimated Expenses41,038,240$
Farm Remaining Season Days159
Farm Expenses Per Days13,816$
Farm Estimated Expenses2,196,744$
Estimated Season Expenses43,234,984$
Season Salary Cap44,655,000$
Estimate Under Maximum Salary Cap of 75,000,000$30,345,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 4,655,000$
Current Bank Account20,980,972$
Projected Bank Account85,628,395$

Pro Players Salaries

Kari Lehtonen (1 Way Contract) 6,000,000$ (4)
-Salary Remaining : 5,393,258$
-Salary Average : 6,000,000$
-Salary Average Remaining : 5,393,258$
Bobby Ryan (1 Way Contract) 5,750,000$ (2)
-Salary Remaining : 5,168,539$
-Salary Average : 5,750,000$
-Salary Average Remaining : 5,168,539$
Jarome Iginla (1 Way Contract) 5,750,000$ (1)
-Salary Remaining : 5,168,539$
-Salary Average : 5,750,000$
-Salary Average Remaining : 5,168,539$
Radim Vrbata (1 Way Contract) 5,500,000$ (3)
-Salary Remaining : 4,943,820$
-Salary Average : 5,500,000$
-Salary Average Remaining : 4,943,820$
Alexei Emelin (1 Way Contract) 4,250,000$ (1)
-Salary Remaining : 3,820,225$
-Salary Average : 4,250,000$
-Salary Average Remaining : 3,820,225$
Dmitry Kulikov (1 Way Contract) 2,225,000$ (4)
-Salary Remaining : 2,000,000$
-Salary Average : 1,480,000$
-Salary Average Remaining : 1,330,337$
Drew Miller (1 Way Contract) 1,750,000$ (1)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Eric Gelinas (1 Way Contract) 1,380,000$ (1)
-1 Way Contract Salary Cap : 1,380,000$
-Salary Remaining : 1,240,449$
-Salary Average : 1,380,000$
-Salary Average Remaining : 1,240,449$
Zack Kassian (1 Way Contract) 1,350,000$ (3)
-Salary Remaining : 1,213,483$
-Salary Average : 1,416,000$
-Salary Average Remaining : 1,272,809$
Nick Lappin 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Zach Aston-Reese 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Nolan Patrick 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Nikita Scherbak 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Timo Meier 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mike Vecchione 775,000$ (3)
-Salary Remaining : 696,629$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Matt Greene 750,000$ (3)
-Salary Remaining : 674,157$
-Salary Average : 3,200,000$
-Salary Average Remaining : 2,876,404$
Connor Hellebuyck 700,000$ (1)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Ben Harpur 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Guillaume Latendresse (1 Way Contract) 550,000$ (1)
-1 Way Contract Salary Cap : 550,000$
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Daniel Carcillo (1 Way Contract) 550,000$ (1)
-1 Way Contract Salary Cap : 550,000$
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Benoit Brunet (1 Way Contract) 550,000$ (1)
-1 Way Contract Salary Cap : 550,000$
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
David Broll 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Brett Lernout 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Michael Mersch 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players24
Salary Commitment
Year 20 : 44,655,000$
Year 21 : 27,525,000$
Year 22 : 18,450,000$
Year 23 : 8,225,000$
Salary Average Commitment
Year 20 : 46,201,000$
Year 21 : 29,071,000$
Year 22 : 19,996,000$
Year 23 : 7,480,000$
Salary Cap with 1 Way Contract
Year 20 : 44,655,000$
Year 21 : 27,525,000$
Year 22 : 18,450,000$
Year 23 : 8,225,000$

Farm Players Salaries

Joona Koppanen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matt MacKenzie 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Danny O'Regan 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Joonas Lyytinen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jeff Taylor 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alexei Bereglazov 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Wilcox 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Conor Garland 68,000$ (2)
Salary Remaining : 61,085$
Salary Average : 68,000$
Salary Average Remaining : 61,085$
Rob Flick 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Daniel Zaar 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Roman Cervenka 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Pierre Dagenais 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Branden Troock 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jeremy Morin 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
James Sheppard 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Riley Tufte 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Michael Downing 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Daniel Catenacci 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Eric Comrie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jarred Tinordi 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matej Stransky 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jesse Koskenkorva 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Luc Snuggerud 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nick Ellis 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players24
Salary Commitment
Year 20 : 1,595,500$
Year 21 : 750,500$
Year 22 : 517,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,595,500$
Year 21 : 750,500$
Year 22 : 517,500$
Year 23 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - 125$ - 4,872 - 85%
Level 2: 4750 - 100$ - 3,718 - 78%
Level 3: 3750 - 75$ - 2,635 - 70%
Level 4: 2750 - 50$ - 1,906 - 69%
Luxury : 1000 - 300$ - 835 - 83%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 2,117 - 106%
Farm Level 2: 1000 - 15$ - 1,225 - 123%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left39
Average Attendance - %13,964 - 78%
Average Income per Game1,843,281$
Year to Date Revenue3,686,562$
Farm
Home Games Left39
Average Attendance - %3,342 - 111%
Average Income per Game104,800$
Year to Date Revenue209,600$

Expense

Pro Players Total Salaries62,931,333$
Farm Players Total Salaries2,633,400$
Coaches Total Salaries2,115,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,540,173$
Farm Year To Date Expenses323,730$
Pro Salary Cap To Date6,381,767$
Farm Salary Cap To Date267,804$

Estimate

Pro Estimated Season Revenue71,887,959$
Farm Estimated Season Revenue4,087,200$
Pro Remaining Season Days160
Pro Expenses Per Days362,339$
Pro Estimated Expenses57,974,240$
Farm Remaining Season Days159
Farm Expenses Per Days17,985$
Farm Estimated Expenses2,859,615$
Estimated Season Expenses60,833,855$
Season Salary Cap62,931,333$
Estimate Under Maximum Salary Cap of 75,000,000$12,068,667$
Estimate Over Minimum Salary Cap of 40,000,000$ 22,931,333$
Current Bank Account1,462,357$
Projected Bank Account16,603,661$

Pro Players Salaries

Rick Nash (1 Way Contract) 6,890,000$ (1)
-Salary Remaining : 6,193,258$
-Salary Average : 6,890,000$
-Salary Average Remaining : 6,193,258$
Roberto Luongo (1 Way Contract) 6,210,000$ (3)
-Salary Remaining : 5,582,022$
-Salary Average : 6,210,000$
-Salary Average Remaining : 5,582,022$
Jake Allen (1 Way Contract) 6,015,000$ (5)
-Salary Remaining : 5,406,742$
-Salary Average : 6,015,000$
-Salary Average Remaining : 5,406,742$
Ryan Ellis (1 Way Contract) 5,290,000$ (1)
-Salary Remaining : 4,755,056$
-Salary Average : 5,290,000$
-Salary Average Remaining : 4,755,056$
Mike Fisher (1 Way Contract) 4,975,000$ (1)
-Salary Remaining : 4,471,910$
-Salary Average : 4,975,000$
-Salary Average Remaining : 4,471,910$
Tomas Plekanec (1 Way Contract) 4,448,000$ (4)
-Salary Remaining : 3,998,202$
-Salary Average : 4,448,000$
-Salary Average Remaining : 3,998,202$
Mika Zibanejad (1 Way Contract) 4,170,000$ (3)
-Salary Remaining : 3,748,315$
-Salary Average : 4,170,000$
-Salary Average Remaining : 3,748,315$
Jack Johnson (1 Way Contract) 3,825,000$ (1)
-Salary Remaining : 3,438,202$
-Salary Average : 3,825,000$
-Salary Average Remaining : 3,438,202$
Nikita Zaitsev (1 Way Contract) 3,500,000$ (1)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Patrick Marleau (1 Way Contract) 3,385,000$ (3)
-Salary Remaining : 3,042,697$
-Salary Average : 3,385,000$
-Salary Average Remaining : 3,042,697$
Patrick Maroon (1 Way Contract) 2,100,000$ (2)
-Salary Remaining : 1,887,640$
-Salary Average : 2,100,000$
-Salary Average Remaining : 1,887,640$
Jannik Hansen (1 Way Contract) 2,020,000$ (2)
-Salary Remaining : 1,815,730$
-Salary Average : 2,020,000$
-Salary Average Remaining : 1,815,730$
Matt Cullen (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Carl Gunnarsson (1 Way Contract) 1,560,000$ (1)
-Salary Remaining : 1,402,247$
-Salary Average : 1,560,000$
-Salary Average Remaining : 1,402,247$
Mark Barberio (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Yannick Weber (1 Way Contract) 1,190,000$ (1)
-Salary Remaining : 1,069,663$
-Salary Average : 1,190,000$
-Salary Average Remaining : 1,069,663$
Brendan Perlini 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Scott Wilson 800,000$ (2)
-Salary Remaining : 719,101$
-Salary Average : 800,000$
-Salary Average Remaining : 719,101$
Alex DeBrincat 778,333$ (2)
-Salary Remaining : 699,625$
-Salary Average : 778,333$
-Salary Average Remaining : 699,625$
Brady Skjei 700,000$ (2)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Derek Ryan 650,000$ (1)
-Salary Remaining : 584,270$
-Salary Average : 650,000$
-Salary Average Remaining : 584,270$
Total Pro Players21
Salary Commitment
Year 20 : 62,931,333$
Year 21 : 35,051,333$
Year 22 : 25,728,000$
Year 23 : 10,463,000$
Salary Average Commitment
Year 20 : 62,931,333$
Year 21 : 35,051,333$
Year 22 : 25,728,000$
Year 23 : 10,463,000$
Salary Cap with 1 Way Contract
Year 20 : 62,931,333$
Year 21 : 35,051,333$
Year 22 : 25,728,000$
Year 23 : 10,463,000$

Farm Players Salaries

Brett Sutter 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Brooks Laich 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Vincent LoVerde 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Chris Mueller 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Andrew Desjardins 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Steve Ott 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Brandon Crawley 99,900$ (3)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Gemel Smith 93,500$ (3)
Salary Remaining : 83,992$
Salary Average : 93,500$
Salary Average Remaining : 83,992$
Remi Elie 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ville Husso 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Reid Gardiner 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Evgeny Svechnikov 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nathan Bastian 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Keegan Iverson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Donato 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alex Lyon 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mitchell Vande Sompel 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kailer Yamamoto 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Calle Rosen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jordan Schmaltz 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ethan Bear 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dennis Yan 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colin Greening 80,000$ (1)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Casey Nelson 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Madison Bowey 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Tyler Sikura 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Ethan Prow 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joakim Ryan 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tony Turgeon 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Fredrik Claesson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tim Clifton 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players31
Salary Commitment
Year 20 : 2,633,400$
Year 21 : 2,098,400$
Year 22 : 1,610,900$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,633,400$
Year 21 : 2,098,400$
Year 22 : 1,610,900$
Year 23 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - 125$ - 4,956 - 86%
Level 2: 4750 - 100$ - 4,243 - 89%
Level 3: 3750 - 75$ - 3,422 - 91%
Level 4: 2750 - 50$ - 2,491 - 91%
Luxury : 1000 - 300$ - 932 - 93%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,839 - 92%
Farm Level 2: 1000 - 15$ - 951 - 95%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %16,044 - 89%
Average Income per Game2,532,249$
Year to Date Revenue12,661,247$
Farm
Home Games Left36
Average Attendance - %2,790 - 93%
Average Income per Game94,369$
Year to Date Revenue471,845$

Expense

Pro Players Total Salaries58,684,999$
Farm Players Total Salaries2,027,000$
Coaches Total Salaries4,600,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,323,050$
Farm Year To Date Expenses267,738$
Pro Salary Cap To Date5,907,782$
Farm Salary Cap To Date206,718$

Estimate

Pro Estimated Season Revenue91,160,978$
Farm Estimated Season Revenue3,397,284$
Pro Remaining Season Days160
Pro Expenses Per Days352,163$
Pro Estimated Expenses56,346,080$
Farm Remaining Season Days159
Farm Expenses Per Days14,842$
Farm Estimated Expenses2,359,878$
Estimated Season Expenses58,705,958$
Season Salary Cap58,684,999$
Estimate Under Maximum Salary Cap of 75,000,000$16,315,001$
Estimate Over Minimum Salary Cap of 40,000,000$ 18,684,999$
Current Bank Account11,006,788$
Projected Bank Account46,859,092$

Pro Players Salaries

Jiri Hudler (1 Way Contract) 7,460,000$ (1)
-1 Way Contract Salary Cap : 7,460,000$
-Salary Remaining : 6,705,618$
-Salary Average : 7,460,000$
-Salary Average Remaining : 6,705,618$
Devan Dubnyk (1 Way Contract) 7,200,000$ (3)
-Salary Remaining : 6,471,910$
-Salary Average : 7,200,000$
-Salary Average Remaining : 6,471,910$
Jimmy Howard (1 Way Contract) 6,000,000$ (3)
-Salary Remaining : 5,393,258$
-Salary Average : 6,000,000$
-Salary Average Remaining : 5,393,258$
Francois Beauchemin (1 Way Contract) 4,500,000$ (1)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Viktor Arvidsson (1 Way Contract) 4,375,000$ (2)
-Salary Remaining : 3,932,584$
-Salary Average : 4,375,000$
-Salary Average Remaining : 3,932,584$
Braydon Coburn (1 Way Contract) 4,200,000$ (2)
-Salary Remaining : 3,775,281$
-Salary Average : 4,200,000$
-Salary Average Remaining : 3,775,281$
Viktor Stalberg (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Matt Beleskey (1 Way Contract) 2,930,000$ (2)
-1 Way Contract Salary Cap : 2,930,000$
-Salary Remaining : 2,633,708$
-Salary Average : 2,930,000$
-Salary Average Remaining : 2,633,708$
Tom Gilbert (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Eddie Lack (1 Way Contract) 1,700,000$ (2)
-1 Way Contract Salary Cap : 1,700,000$
-Salary Remaining : 1,528,090$
-Salary Average : 1,700,000$
-Salary Average Remaining : 1,528,090$
Kevin Bieksa (1 Way Contract) 1,625,000$ (3)
-Salary Remaining : 1,460,674$
-Salary Average : 1,625,000$
-Salary Average Remaining : 1,460,674$
Derrick Pouliot (1 Way Contract) 1,325,000$ (3)
-Salary Remaining : 1,191,011$
-Salary Average : 1,325,000$
-Salary Average Remaining : 1,191,011$
Matt Bartkowski (1 Way Contract) 1,060,000$ (1)
-1 Way Contract Salary Cap : 1,060,000$
-Salary Remaining : 952,809$
-Salary Average : 1,060,000$
-Salary Average Remaining : 952,809$
Tomas Hyka 999,999$ (2)
-Salary Remaining : 898,876$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Mathew Barzal 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Patrik Laine 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Anthony Beauvillier 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Anton Slepyshev 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Darnell Nurse 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mark Jankowski 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Sam Bennett 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Marko Dano 850,000$ (3)
-Salary Remaining : 764,045$
-Salary Average : 850,000$
-Salary Average Remaining : 764,045$
Nikita Zadorov 810,000$ (1)
-Salary Remaining : 728,090$
-Salary Average : 810,000$
-Salary Average Remaining : 728,090$
Jordan Szwarz 750,000$ (1)
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Scott Mayfield 625,000$ (2)
-Salary Remaining : 561,798$
-Salary Average : 625,000$
-Salary Average Remaining : 561,798$
Colton Sissons 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players26
Salary Commitment
Year 20 : 58,684,999$
Year 21 : 40,504,999$
Year 22 : 18,850,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 58,684,999$
Year 21 : 40,504,999$
Year 22 : 18,850,000$
Year 23 : 0$
Salary Cap with 1 Way Contract
Year 20 : 58,684,999$
Year 21 : 40,504,999$
Year 22 : 18,850,000$
Year 23 : 0$

Farm Players Salaries

Evan Cowley 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Stephon Williams 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Jacob Graves 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Adam Vay 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Josh Brown 95,000$ (1)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Dillon Heatherington 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kale Kessy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Samuel Morin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kyle Flanagan 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Lucas Johansen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Henrik Haapala 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jason Kasdorf 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alexandre Fortin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Oleg Yevenko 80,000$ (1)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Cole Schneider 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Xavier Ouellet 71,400$ (2)
Salary Remaining : 64,139$
Salary Average : 71,400$
Salary Average Remaining : 64,139$
Kenny Agostino 65,600$ (1)
Salary Remaining : 58,929$
Salary Average : 65,600$
Salary Average Remaining : 58,929$
Michael Paliotta 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Alex Krushelnyski 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Adam Chapie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nick Seeler 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Michael Sgarbossa 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrew Crescenzi 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tyrell Goulbourne 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Emerson Etem 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Duncan Siemens 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players26
Salary Commitment
Year 20 : 2,027,000$
Year 21 : 1,111,400$
Year 22 : 940,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,027,000$
Year 21 : 1,111,400$
Year 22 : 940,000$
Year 23 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - 125$ - 5,418 - 94%
Level 2: 4750 - 100$ - 4,208 - 89%
Level 3: 3750 - 75$ - 3,221 - 86%
Level 4: 2750 - 50$ - 2,481 - 90%
Luxury : 1000 - 300$ - 960 - 96%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,667 - 83%
Farm Level 2: 1000 - 15$ - 811 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left39
Average Attendance - %16,287 - 90%
Average Income per Game2,668,453$
Year to Date Revenue5,336,906$
Farm
Home Games Left39
Average Attendance - %2,477 - 83%
Average Income per Game67,275$
Year to Date Revenue134,550$

Expense

Pro Players Total Salaries69,000,000$
Farm Players Total Salaries1,841,167$
Coaches Total Salaries3,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,299,937$
Farm Year To Date Expenses257,738$
Pro Salary Cap To Date7,041,417$
Farm Salary Cap To Date176,011$

Estimate

Pro Estimated Season Revenue104,069,667$
Farm Estimated Season Revenue2,623,725$
Pro Remaining Season Days160
Pro Expenses Per Days401,124$
Pro Estimated Expenses64,179,840$
Farm Remaining Season Days159
Farm Expenses Per Days14,922$
Farm Estimated Expenses2,372,598$
Estimated Season Expenses66,552,438$
Season Salary Cap69,000,000$
Estimate Under Maximum Salary Cap of 75,000,000$6,000,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 29,000,000$
Current Bank Account10,035,004$
Projected Bank Account50,175,958$

Pro Players Salaries

Corey Perry (1 Way Contract) 7,370,000$ (1)
-Salary Remaining : 6,624,719$
-Salary Average : 7,370,000$
-Salary Average Remaining : 6,624,719$
John Klingberg (1 Way Contract) 6,250,000$ (4)
-Salary Remaining : 5,617,978$
-Salary Average : 6,250,000$
-Salary Average Remaining : 5,617,978$
Sean Monahan (1 Way Contract) 5,775,000$ (4)
-Salary Remaining : 5,191,011$
-Salary Average : 5,775,000$
-Salary Average Remaining : 5,191,011$
Frederik Andersen (1 Way Contract) 5,760,000$ (2)
-Salary Remaining : 5,177,528$
-Salary Average : 5,760,000$
-Salary Average Remaining : 5,177,528$
Matt Niskanen (1 Way Contract) 4,735,000$ (3)
-Salary Remaining : 4,256,180$
-Salary Average : 4,735,000$
-Salary Average Remaining : 4,256,180$
Jared Spurgeon (1 Way Contract) 4,637,000$ (4)
-Salary Remaining : 4,168,090$
-Salary Average : 4,637,000$
-Salary Average Remaining : 4,168,090$
Nazem Kadri (1 Way Contract) 4,400,000$ (4)
-Salary Remaining : 3,955,056$
-Salary Average : 3,400,000$
-Salary Average Remaining : 3,056,180$
Tyler Myers (1 Way Contract) 4,248,000$ (4)
-Salary Remaining : 3,818,427$
-Salary Average : 4,248,000$
-Salary Average Remaining : 3,818,427$
Brock Nelson (1 Way Contract) 2,750,000$ (1)
-Salary Remaining : 2,471,910$
-Salary Average : 2,750,000$
-Salary Average Remaining : 2,471,910$
Dan Girardi (1 Way Contract) 2,650,000$ (4)
-Salary Remaining : 2,382,022$
-Salary Average : 2,650,000$
-Salary Average Remaining : 2,382,022$
Andrew MacDonald (1 Way Contract) 2,555,000$ (2)
-Salary Remaining : 2,296,629$
-Salary Average : 2,555,000$
-Salary Average Remaining : 2,296,629$
Brandon Pirri (1 Way Contract) 2,390,000$ (2)
-1 Way Contract Salary Cap : 2,390,000$
-Salary Remaining : 2,148,315$
-Salary Average : 2,390,000$
-Salary Average Remaining : 2,148,315$
Riley Sheahan (1 Way Contract) 1,970,000$ (1)
-Salary Remaining : 1,770,787$
-Salary Average : 1,970,000$
-Salary Average Remaining : 1,770,787$
Matt Dumba (1 Way Contract) 1,890,000$ (2)
-Salary Remaining : 1,698,876$
-Salary Average : 1,890,000$
-Salary Average Remaining : 1,698,876$
Christian Folin (1 Way Contract) 1,850,000$ (4)
-1 Way Contract Salary Cap : 1,850,000$
-Salary Remaining : 1,662,921$
-Salary Average : 1,850,000$
-Salary Average Remaining : 1,662,921$
Dominic Moore (1 Way Contract) 1,650,000$ (2)
-Salary Remaining : 1,483,146$
-Salary Average : 1,650,000$
-Salary Average Remaining : 1,483,146$
Bracken Kearns (1 Way Contract) 1,500,000$ (1)
-1 Way Contract Salary Cap : 1,500,000$
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Kristers Gudlevskis (1 Way Contract) 1,500,000$ (4)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Anthony Duclair (1 Way Contract) 1,195,000$ (2)
-Salary Remaining : 1,074,157$
-Salary Average : 1,195,000$
-Salary Average Remaining : 1,074,157$
Connor McDavid 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Joonas Donskoi 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Anthony Mantha 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Shawn Thornton 600,000$ (1)
-Salary Remaining : 539,326$
-Salary Average : 600,000$
-Salary Average Remaining : 539,326$
Yanni Gourde 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players24
Salary Commitment
Year 20 : 69,000,000$
Year 21 : 52,410,000$
Year 22 : 36,045,000$
Year 23 : 31,310,000$
Salary Average Commitment
Year 20 : 68,000,000$
Year 21 : 51,410,000$
Year 22 : 35,045,000$
Year 23 : 30,310,000$
Salary Cap with 1 Way Contract
Year 20 : 69,000,000$
Year 21 : 52,410,000$
Year 22 : 36,045,000$
Year 23 : 31,310,000$

Farm Players Salaries

Toby Enstrom 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Andrej Sustr 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Alexander Burmistrov 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Dysin Mayo 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mason McDonald 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brendan Lemieux 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Haggerty 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jacob Middleton 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Marcus Pettersson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Scott Laughton 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Hunter Shinkaruk 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Brock McGinn 81,167$ (1)
Salary Remaining : 72,912$
Salary Average : 81,167$
Salary Average Remaining : 72,912$
Jared Coreau 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Mike Sislo 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Justin Peters 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Greg McKegg 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Chad Ruhwedel 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Andrew Bodnarchuk 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Chris Conner 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Colby Robak 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Garrett Mitchell 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Scott Sabourin 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
John Ramage 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joe Pendenza 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players24
Salary Commitment
Year 20 : 1,841,167$
Year 21 : 1,335,000$
Year 22 : 1,115,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,841,167$
Year 21 : 1,335,000$
Year 22 : 1,115,000$
Year 23 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - 125$ - 5,207 - 91%
Level 2: 4750 - 100$ - 4,390 - 92%
Level 3: 3750 - 75$ - 3,388 - 90%
Level 4: 2750 - 50$ - 2,577 - 94%
Luxury : 1000 - 300$ - 903 - 90%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,579 - 79%
Farm Level 2: 1000 - 15$ - 764 - 76%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %16,464 - 91%
Average Income per Game2,665,825$
Year to Date Revenue13,329,125$
Farm
Home Games Left36
Average Attendance - %2,343 - 78%
Average Income per Game63,676$
Year to Date Revenue318,381$

Expense

Pro Players Total Salaries71,406,500$
Farm Players Total Salaries1,603,500$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,396,977$
Farm Year To Date Expenses219,331$
Pro Salary Cap To Date7,235,025$
Farm Salary Cap To Date163,387$

Estimate

Pro Estimated Season Revenue95,969,700$
Farm Estimated Season Revenue2,292,343$
Pro Remaining Season Days160
Pro Expenses Per Days410,149$
Pro Estimated Expenses65,623,840$
Farm Remaining Season Days159
Farm Expenses Per Days12,167$
Farm Estimated Expenses1,934,553$
Estimated Season Expenses67,558,393$
Season Salary Cap71,406,500$
Estimate Under Maximum Salary Cap of 75,000,000$3,593,500$
Estimate Over Minimum Salary Cap of 40,000,000$ 31,406,500$
Current Bank Account18,541,919$
Projected Bank Account49,245,569$

Pro Players Salaries

Erik Karlsson (1 Way Contract) 7,550,000$ (4)
-Salary Remaining : 6,786,517$
-Salary Average : 7,550,000$
-Salary Average Remaining : 6,786,517$
P.K. Subban (1 Way Contract) 7,525,000$ (1)
-Salary Remaining : 6,764,045$
-Salary Average : 7,525,000$
-Salary Average Remaining : 6,764,045$
Evgeny Kuznetsov (1 Way Contract) 6,825,000$ (1)
-Salary Remaining : 6,134,831$
-Salary Average : 6,825,000$
-Salary Average Remaining : 6,134,831$
Roman Josi (1 Way Contract) 6,490,000$ (5)
-Salary Remaining : 5,833,708$
-Salary Average : 6,490,000$
-Salary Average Remaining : 5,833,708$
Mike Hoffman (1 Way Contract) 6,418,000$ (2)
-Salary Remaining : 5,768,989$
-Salary Average : 6,418,000$
-Salary Average Remaining : 5,768,989$
Mark Scheifele (1 Way Contract) 5,990,000$ (3)
-Salary Remaining : 5,384,270$
-Salary Average : 5,990,000$
-Salary Average Remaining : 5,384,270$
Mikael Granlund (1 Way Contract) 5,720,000$ (1)
-Salary Remaining : 5,141,573$
-Salary Average : 5,720,000$
-Salary Average Remaining : 5,141,573$
Nikita Kucherov (1 Way Contract) 3,575,000$ (1)
-Salary Remaining : 3,213,483$
-Salary Average : 3,575,000$
-Salary Average Remaining : 3,213,483$
Oscar Klefbom (1 Way Contract) 3,150,000$ (2)
-Salary Remaining : 2,831,461$
-Salary Average : 3,150,000$
-Salary Average Remaining : 2,831,461$
Adam Larsson (1 Way Contract) 2,460,000$ (2)
-Salary Remaining : 2,211,236$
-Salary Average : 2,460,000$
-Salary Average Remaining : 2,211,236$
Andrei Vasilevskiy (1 Way Contract) 2,226,000$ (3)
-Salary Remaining : 2,000,899$
-Salary Average : 2,226,000$
-Salary Average Remaining : 2,000,899$
Tyler Ennis (1 Way Contract) 2,190,000$ (3)
-Salary Remaining : 1,968,539$
-Salary Average : 2,190,000$
-Salary Average Remaining : 1,968,539$
Jonas Brodin (1 Way Contract) 2,190,000$ (1)
-Salary Remaining : 1,968,539$
-Salary Average : 2,190,000$
-Salary Average Remaining : 1,968,539$
Victor Rask (1 Way Contract) 2,060,000$ (2)
-Salary Remaining : 1,851,685$
-Salary Average : 2,060,000$
-Salary Average Remaining : 1,851,685$
J.T. Miller (1 Way Contract) 1,310,000$ (1)
-Salary Remaining : 1,177,528$
-Salary Average : 1,310,000$
-Salary Average Remaining : 1,177,528$
Johan Larsson (1 Way Contract) 1,010,000$ (1)
-Salary Remaining : 907,865$
-Salary Average : 1,010,000$
-Salary Average Remaining : 907,865$
Nikolaj Ehlers 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Anders Bjork 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Oscar Dansk 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Nick Cousins 842,500$ (1)
-Salary Remaining : 757,303$
-Salary Average : 842,500$
-Salary Average Remaining : 757,303$
Mike Commodore (1 Way Contract) 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Sergei Samsonov (1 Way Contract) 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players22
Salary Commitment
Year 20 : 71,406,500$
Year 21 : 40,384,000$
Year 22 : 26,296,000$
Year 23 : 14,040,000$
Salary Average Commitment
Year 20 : 71,406,500$
Year 21 : 40,384,000$
Year 22 : 26,296,000$
Year 23 : 14,040,000$
Salary Cap with 1 Way Contract
Year 20 : 71,406,500$
Year 21 : 40,384,000$
Year 22 : 26,296,000$
Year 23 : 14,040,000$

Farm Players Salaries

Peter Cehlarik 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Steven Fogarty 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Keaton Thompson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brenden Kichton 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Eric Cornel 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Teddy Blueger 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brandon Halverson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Niklas Hansson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jake Walman 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Phillip Di Giuseppe 81,750$ (1)
Salary Remaining : 73,436$
Salary Average : 81,750$
Salary Average Remaining : 73,436$
Joonas Korpisalo 74,250$ (1)
Salary Remaining : 66,699$
Salary Average : 74,250$
Salary Average Remaining : 66,699$
Connor Brickley 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Jordan Samuels-Thomas 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Aaron Palushaj 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andy Sutton 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Dany Heatley 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joseph Cramarossa 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrey Pedan 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jonas Johansson 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Cameron Gaunce 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Allan McPherson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Kellen Jones 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players22
Salary Commitment
Year 20 : 1,603,500$
Year 21 : 942,500$
Year 22 : 887,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,603,500$
Year 21 : 942,500$
Year 22 : 887,500$
Year 23 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - 125$ - 5,553 - 97%
Level 2: 4750 - 100$ - 4,147 - 87%
Level 3: 3750 - 75$ - 3,398 - 91%
Level 4: 2750 - 50$ - 2,589 - 94%
Luxury : 1000 - 300$ - 964 - 96%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,654 - 83%
Farm Level 2: 1000 - 15$ - 785 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %16,651 - 93%
Average Income per Game2,568,366$
Year to Date Revenue10,273,465$
Farm
Home Games Left37
Average Attendance - %2,438 - 81%
Average Income per Game65,725$
Year to Date Revenue262,900$

Expense

Pro Players Total Salaries51,919,167$
Farm Players Total Salaries2,916,233$
Coaches Total Salaries2,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses5,438,148$
Farm Year To Date Expenses378,306$
Pro Salary Cap To Date5,220,117$
Farm Salary Cap To Date296,949$

Estimate

Pro Estimated Season Revenue95,029,551$
Farm Estimated Season Revenue2,431,825$
Pro Remaining Season Days160
Pro Expenses Per Days302,917$
Pro Estimated Expenses48,466,720$
Farm Remaining Season Days159
Farm Expenses Per Days20,996$
Farm Estimated Expenses3,338,364$
Estimated Season Expenses51,805,084$
Season Salary Cap51,919,167$
Estimate Under Maximum Salary Cap of 75,000,000$23,080,833$
Estimate Over Minimum Salary Cap of 40,000,000$ 11,919,167$
Current Bank Account18,545,448$
Projected Bank Account64,201,740$

Pro Players Salaries

Mike Smith (1 Way Contract) 5,850,000$ (4)
-Salary Remaining : 5,258,427$
-Salary Average : 5,850,000$
-Salary Average Remaining : 5,258,427$
Ryan Nugent-Hopkins (1 Way Contract) 5,630,000$ (2)
-Salary Remaining : 5,060,674$
-Salary Average : 5,630,000$
-Salary Average Remaining : 5,060,674$
Tommy Wingels (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Jordan Eberle (1 Way Contract) 4,225,000$ (5)
-Salary Remaining : 3,797,753$
-Salary Average : 4,225,000$
-Salary Average Remaining : 3,797,753$
Petr Mrazek (1 Way Contract) 3,666,000$ (2)
-Salary Remaining : 3,295,281$
-Salary Average : 3,666,000$
-Salary Average Remaining : 3,295,281$
Jakob Silfverberg (1 Way Contract) 3,121,000$ (3)
-Salary Remaining : 2,805,393$
-Salary Average : 3,121,000$
-Salary Average Remaining : 2,805,393$
Nate Thompson (1 Way Contract) 3,000,000$ (1)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
David Savard (1 Way Contract) 2,825,000$ (4)
-Salary Remaining : 2,539,326$
-Salary Average : 2,825,000$
-Salary Average Remaining : 2,539,326$
Damon Severson (1 Way Contract) 2,080,000$ (2)
-Salary Remaining : 1,869,663$
-Salary Average : 2,080,000$
-Salary Average Remaining : 1,869,663$
Nick Schultz (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Eric Fehr (1 Way Contract) 1,825,000$ (1)
-Salary Remaining : 1,640,449$
-Salary Average : 1,825,000$
-Salary Average Remaining : 1,640,449$
Michael Raffl (1 Way Contract) 1,710,000$ (1)
-Salary Remaining : 1,537,079$
-Salary Average : 1,710,000$
-Salary Average Remaining : 1,537,079$
Chase Lang (1 Way Contract) 1,250,000$ (1)
-1 Way Contract Salary Cap : 1,250,000$
-Salary Remaining : 1,123,596$
-Salary Average : 1,250,000$
-Salary Average Remaining : 1,123,596$
Andrew Hammond (1 Way Contract) 1,200,000$ (1)
-1 Way Contract Salary Cap : 1,200,000$
-Salary Remaining : 1,078,652$
-Salary Average : 1,200,000$
-Salary Average Remaining : 1,078,652$
Will Butcher 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Zach Werenski 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Pavel Zacha 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jimmy Vesey 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Brandon Carlo 900,000$ (2)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Derek Grant 900,000$ (2)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Nick Ritchie 894,167$ (1)
-Salary Remaining : 803,746$
-Salary Average : 894,167$
-Salary Average Remaining : 803,746$
Ryan Pulock 843,000$ (2)
-Salary Remaining : 757,753$
-Salary Average : 843,000$
-Salary Average Remaining : 757,753$
Zach Hyman 650,000$ (1)
-Salary Remaining : 584,270$
-Salary Average : 650,000$
-Salary Average Remaining : 584,270$
Adrian Kempe 600,000$ (1)
-Salary Remaining : 539,326$
-Salary Average : 600,000$
-Salary Average Remaining : 539,326$
Sammy Blais 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players25
Salary Commitment
Year 20 : 51,919,167$
Year 21 : 37,315,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$
Salary Average Commitment
Year 20 : 51,919,167$
Year 21 : 37,315,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$
Salary Cap with 1 Way Contract
Year 20 : 51,919,167$
Year 21 : 37,315,000$
Year 22 : 21,446,000$
Year 23 : 12,900,000$

Farm Players Salaries

Brad Malone 99,900$ (2)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Tanner Fritz 99,000$ (2)
Salary Remaining : 88,932$
Salary Average : 99,000$
Salary Average Remaining : 88,932$
Tanner Glass 99,000$ (2)
Salary Remaining : 88,932$
Salary Average : 99,000$
Salary Average Remaining : 88,932$
Luke Witkowski 95,000$ (2)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Christian Fischer 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Conner Bleackley 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Blake Speers 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Sonny Milano 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dylan Strome 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Daniel Vladar 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nicolas Roy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mitchell Stephens 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Frederik Gauthier 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Victor Antipin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Patrick Brown 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Michael Dal Colle 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jonne Tammela 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Musil 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tom Kostopoulos 90,000$ (2)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
William Carrier 85,500$ (2)
Salary Remaining : 76,805$
Salary Average : 85,500$
Salary Average Remaining : 76,805$
Linus Ullmark 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Matt Lorito 85,000$ (2)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Austin Czarnik 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Chris Bigras 84,333$ (1)
Salary Remaining : 75,757$
Salary Average : 84,333$
Salary Average Remaining : 75,757$
Rinat Valiev 78,000$ (1)
Salary Remaining : 70,068$
Salary Average : 78,000$
Salary Average Remaining : 70,068$
Riley Barber 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Connor Jones 62,500$ (3)
Salary Remaining : 56,144$
Salary Average : 62,500$
Salary Average Remaining : 56,144$
Mason Marchment 58,000$ (1)
Salary Remaining : 52,102$
Salary Average : 58,000$
Salary Average Remaining : 52,102$
Jaime Sifers 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mirco Mueller 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Zach Trotman 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrew MacWilliam 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Chris Summers 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrew Campbell 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Scooter Vaughan 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Cameron Schilling 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players36
Salary Commitment
Year 20 : 2,916,233$
Year 21 : 2,248,400$
Year 22 : 1,502,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,911,233$
Year 21 : 2,248,400$
Year 22 : 1,502,500$
Year 23 : 0$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - 125$ - 5,523 - 96%
Level 2: 4750 - 100$ - 4,228 - 89%
Level 3: 3750 - 75$ - 3,261 - 87%
Level 4: 2750 - 50$ - 2,440 - 89%
Luxury : 1000 - 300$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,500 - 75%
Farm Level 2: 1000 - 15$ - 795 - 80%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %16,452 - 91%
Average Income per Game2,707,511$
Year to Date Revenue8,122,532$
Farm
Home Games Left38
Average Attendance - %2,296 - 77%
Average Income per Game61,798$
Year to Date Revenue185,393$

Expense

Pro Players Total Salaries73,504,000$
Farm Players Total Salaries1,917,683$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,564,993$
Farm Year To Date Expenses268,354$
Pro Salary Cap To Date7,387,862$
Farm Salary Cap To Date192,076$

Estimate

Pro Estimated Season Revenue102,885,405$
Farm Estimated Season Revenue2,348,311$
Pro Remaining Season Days160
Pro Expenses Per Days422,775$
Pro Estimated Expenses67,644,000$
Farm Remaining Season Days159
Farm Expenses Per Days15,072$
Farm Estimated Expenses2,396,448$
Estimated Season Expenses70,040,448$
Season Salary Cap73,504,000$
Estimate Under Maximum Salary Cap of 75,000,000$1,496,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 33,504,000$
Current Bank Account2,057,967$
Projected Bank Account37,251,235$

Pro Players Salaries

Brent Burns (1 Way Contract) 7,850,000$ (2)
-Salary Remaining : 7,056,180$
-Salary Average : 7,850,000$
-Salary Average Remaining : 7,056,180$
Kris Letang (1 Way Contract) 7,350,000$ (2)
-Salary Remaining : 6,606,742$
-Salary Average : 7,350,000$
-Salary Average Remaining : 6,606,742$
Jeff Carter (1 Way Contract) 7,130,000$ (2)
-Salary Remaining : 6,408,989$
-Salary Average : 7,130,000$
-Salary Average Remaining : 6,408,989$
Mikko Koivu (1 Way Contract) 6,890,000$ (3)
-Salary Remaining : 6,193,258$
-Salary Average : 6,890,000$
-Salary Average Remaining : 6,193,258$
William Karlsson (1 Way Contract) 5,825,000$ (2)
-Salary Remaining : 5,235,955$
-Salary Average : 5,825,000$
-Salary Average Remaining : 5,235,955$
Luca Sbisa (1 Way Contract) 4,270,000$ (5)
-Salary Remaining : 3,838,202$
-Salary Average : 4,270,000$
-Salary Average Remaining : 3,838,202$
Vincent Trocheck (1 Way Contract) 3,990,000$ (3)
-Salary Remaining : 3,586,517$
-Salary Average : 3,990,000$
-Salary Average Remaining : 3,586,517$
Nick Leddy (1 Way Contract) 3,820,000$ (1)
-Salary Remaining : 3,433,708$
-Salary Average : 3,820,000$
-Salary Average Remaining : 3,433,708$
Derek Dorsett (1 Way Contract) 3,750,000$ (1)
-Salary Remaining : 3,370,787$
-Salary Average : 3,750,000$
-Salary Average Remaining : 3,370,787$
Blake Comeau (1 Way Contract) 3,500,000$ (3)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Antti Raanta (1 Way Contract) 3,179,000$ (4)
-Salary Remaining : 2,857,528$
-Salary Average : 3,179,000$
-Salary Average Remaining : 2,857,528$
Derek Forbort (1 Way Contract) 2,450,000$ (1)
-Salary Remaining : 2,202,247$
-Salary Average : 2,450,000$
-Salary Average Remaining : 2,202,247$
Josh Bailey (1 Way Contract) 2,200,000$ (2)
-Salary Remaining : 1,977,528$
-Salary Average : 2,200,000$
-Salary Average Remaining : 1,977,528$
Craig Smith (1 Way Contract) 1,750,000$ (3)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Brad Hunt (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Ross Johnston (1 Way Contract) 1,300,000$ (3)
-1 Way Contract Salary Cap : 1,300,000$
-Salary Remaining : 1,168,539$
-Salary Average : 1,300,000$
-Salary Average Remaining : 1,168,539$
Oscar Lindberg (1 Way Contract) 1,265,000$ (1)
-Salary Remaining : 1,137,079$
-Salary Average : 1,265,000$
-Salary Average Remaining : 1,137,079$
Zack Smith (1 Way Contract) 1,110,000$ (1)
-Salary Remaining : 997,753$
-Salary Average : 1,110,000$
-Salary Average Remaining : 997,753$
Brayden Point 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jake DeBrusk 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Steven Santini 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Juuse Saros 700,000$ (1)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Justin Bailey 650,000$ (1)
-Salary Remaining : 584,270$
-Salary Average : 650,000$
-Salary Average Remaining : 584,270$
Total Pro Players23
Salary Commitment
Year 20 : 73,504,000$
Year 21 : 57,084,000$
Year 22 : 24,879,000$
Year 23 : 7,449,000$
Salary Average Commitment
Year 20 : 73,504,000$
Year 21 : 57,084,000$
Year 22 : 24,879,000$
Year 23 : 7,449,000$
Salary Cap with 1 Way Contract
Year 20 : 73,504,000$
Year 21 : 57,084,000$
Year 22 : 24,879,000$
Year 23 : 7,449,000$

Farm Players Salaries

Edward Pasquale 99,500$ (2)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Matt Irwin 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Lawson Crouse 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Travis Morin 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jayce Hawryluk 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Lindgren 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Samuel Girard 72,833$ (2)
Salary Remaining : 65,427$
Salary Average : 72,833$
Salary Average Remaining : 65,427$
Andrew Nielsen 69,750$ (2)
Salary Remaining : 62,657$
Salary Average : 69,750$
Salary Average Remaining : 62,657$
Brian Campbell 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Josh Jooris 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Justin Dowling 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Philip Larsen 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Patrice Cormier 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Michael Latta 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Magnus Hellberg 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Cal O'Reilly 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Oliver Bjorkstrand 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Anton Lander 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Jonas Gustavsson 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Colton Hargrove 58,100$ (1)
Salary Remaining : 52,192$
Salary Average : 58,100$
Salary Average Remaining : 52,192$
Matt Tennyson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brady Austin 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ryan Kujawinski 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Trevor Carrick 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jeremy Smith 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Thomas Di Pauli 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Reece Scarlett 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Aaron Ness 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players28
Salary Commitment
Year 20 : 1,917,683$
Year 21 : 612,083$
Year 22 : 92,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,917,683$
Year 21 : 612,083$
Year 22 : 92,500$
Year 23 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - 125$ - 5,472 - 95%
Level 2: 4750 - 100$ - 4,454 - 94%
Level 3: 3750 - 75$ - 3,559 - 95%
Level 4: 2750 - 50$ - 2,576 - 94%
Luxury : 1000 - 300$ - 957 - 96%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,621 - 81%
Farm Level 2: 1000 - 15$ - 780 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %17,017 - 95%
Average Income per Game2,642,024$
Year to Date Revenue10,568,094$
Farm
Home Games Left37
Average Attendance - %2,401 - 80%
Average Income per Game65,272$
Year to Date Revenue261,088$

Expense

Pro Players Total Salaries48,097,000$
Farm Players Total Salaries1,567,200$
Coaches Total Salaries2,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses4,890,981$
Farm Year To Date Expenses254,842$
Pro Salary Cap To Date4,620,058$
Farm Salary Cap To Date171,916$

Estimate

Pro Estimated Season Revenue97,754,870$
Farm Estimated Season Revenue2,415,064$
Pro Remaining Season Days160
Pro Expenses Per Days281,444$
Pro Estimated Expenses45,031,040$
Farm Remaining Season Days159
Farm Expenses Per Days13,374$
Farm Estimated Expenses2,126,466$
Estimated Season Expenses47,157,506$
Season Salary Cap47,307,000$
Estimate Under Maximum Salary Cap of 75,000,000$27,693,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 7,307,000$
Current Bank Account9,410,352$
Projected Bank Account62,422,780$

Pro Players Salaries

Tyson Barrie (1 Way Contract) 5,550,000$ (1)
-Salary Remaining : 4,988,764$
-Salary Average : 5,550,000$
-Salary Average Remaining : 4,988,764$
Carl Soderberg (1 Way Contract) 5,340,000$ (3)
-Salary Remaining : 4,800,000$
-Salary Average : 5,340,000$
-Salary Average Remaining : 4,800,000$
Robin Lehner (1 Way Contract) 4,816,000$ (1)
-Salary Remaining : 4,328,989$
-Salary Average : 4,816,000$
-Salary Average Remaining : 4,328,989$
Nick Bjugstad (1 Way Contract) 3,800,000$ (1)
-Salary Remaining : 3,415,730$
-Salary Average : 3,800,000$
-Salary Average Remaining : 3,415,730$
Jacob Trouba (1 Way Contract) 3,574,000$ (4)
-Salary Remaining : 3,212,584$
-Salary Average : 3,574,000$
-Salary Average Remaining : 3,212,584$
Andrew Cogliano (1 Way Contract) 2,500,000$ (4)
-Salary Remaining : 2,247,191$
-Salary Average : 2,500,000$
-Salary Average Remaining : 2,247,191$
Brenden Dillon (1 Way Contract) 2,392,000$ (4)
-Salary Remaining : 2,150,112$
-Salary Average : 2,392,000$
-Salary Average Remaining : 2,150,112$
Lars Eller (1 Way Contract) 2,081,000$ (3)
-Salary Remaining : 1,870,562$
-Salary Average : 2,081,000$
-Salary Average Remaining : 1,870,562$
Chris Kelly (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Philipp Grubauer (1 Way Contract) 1,527,000$ (1)
-Salary Remaining : 1,372,584$
-Salary Average : 1,527,000$
-Salary Average Remaining : 1,372,584$
Joel Ward (1 Way Contract) 1,297,000$ (2)
-Salary Remaining : 1,165,843$
-Salary Average : 1,297,000$
-Salary Average Remaining : 1,165,843$
Drew Shore (1 Way Contract) 1,200,000$ (1)
-1 Way Contract Salary Cap : 1,200,000$
-Salary Remaining : 1,078,652$
-Salary Average : 1,200,000$
-Salary Average Remaining : 1,078,652$
Rene Bourque (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Dennis Seidenberg (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Chris Stewart (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Torrey Mitchell (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Paul Martin (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Casey Mittelstadt 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Miles Wood 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Maxime Lajoie 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mitchell Marner 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Travis Dermott 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Chris VandeVelde 900,000$ (1)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Frank Vatrano (Out of Payroll) 790,000$ (1)
-Salary Remaining : 710,112$
-Salary Average : 790,000$
-Salary Average Remaining : 710,112$
Ondrej Kase 705,000$ (2)
-Salary Remaining : 633,708$
-Salary Average : 705,000$
-Salary Average Remaining : 633,708$
Total Pro Players25
Salary Commitment
Year 20 : 48,097,000$
Year 21 : 21,589,000$
Year 22 : 18,662,000$
Year 23 : 8,466,000$
Salary Average Commitment
Year 20 : 48,097,000$
Year 21 : 21,589,000$
Year 22 : 18,662,000$
Year 23 : 8,466,000$
Salary Cap with 1 Way Contract
Year 20 : 48,097,000$
Year 21 : 21,589,000$
Year 22 : 18,662,000$
Year 23 : 8,466,000$

Farm Players Salaries

Andre Benoit 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dylan Gambrell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Gaudette 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kevin Roy 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Rourke Chartier 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jacob Larsson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Logan Brown 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Frederic Allard 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Bourque 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Mark Alt 80,000$ (3)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Pheonix Copley 70,000$ (2)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Shane Starrett 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Marek Mazanec 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Adam Tambellini 61,600$ (3)
Salary Remaining : 55,336$
Salary Average : 61,600$
Salary Average Remaining : 55,336$
Tobias Lindberg 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Nathan Walker 57,900$ (3)
Salary Remaining : 52,012$
Salary Average : 57,900$
Salary Average Remaining : 52,012$
Kyle Burroughs 57,700$ (1)
Salary Remaining : 51,832$
Salary Average : 57,700$
Salary Average Remaining : 51,832$
Petteri Lindbohm 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Gregory Chase 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Keith Aulie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Karl Stollery 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players21
Salary Commitment
Year 20 : 1,567,200$
Year 21 : 972,000$
Year 22 : 902,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,567,200$
Year 21 : 972,000$
Year 22 : 902,000$
Year 23 : 0$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - 125$ - 5,779 - 101%
Level 2: 4750 - 100$ - 4,366 - 92%
Level 3: 3750 - 75$ - 4,125 - 110%
Level 4: 2750 - 50$ - 2,632 - 96%
Luxury : 1000 - 300$ - 1,049 - 105%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,508 - 75%
Farm Level 2: 1000 - 15$ - 807 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %17,953 - 100%
Average Income per Game2,236,961$
Year to Date Revenue6,710,882$
Farm
Home Games Left38
Average Attendance - %2,315 - 77%
Average Income per Game68,194$
Year to Date Revenue204,581$

Expense

Pro Players Total Salaries57,645,000$
Farm Players Total Salaries1,245,000$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,489,501$
Farm Year To Date Expenses217,746$
Pro Salary Cap To Date6,337,671$
Farm Salary Cap To Date126,216$

Estimate

Pro Estimated Season Revenue85,004,505$
Farm Estimated Season Revenue2,591,359$
Pro Remaining Season Days160
Pro Expenses Per Days332,275$
Pro Estimated Expenses53,164,000$
Farm Remaining Season Days159
Farm Expenses Per Days12,119$
Farm Estimated Expenses1,926,921$
Estimated Season Expenses55,090,921$
Season Salary Cap57,645,000$
Estimate Under Maximum Salary Cap of 75,000,000$17,355,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 17,645,000$
Current Bank Account3,603,752$
Projected Bank Account36,108,695$

Pro Players Salaries

Jaromir Jagr (Out of Payroll) 6,100,000$ (3)
-Salary Remaining : 5,483,146$
-Salary Average : 6,100,000$
-Salary Average Remaining : 5,483,146$
Mike Ribeiro (1 Way Contract) 6,060,000$ (2)
-Salary Remaining : 5,447,191$
-Salary Average : 6,060,000$
-Salary Average Remaining : 5,447,191$
Ondrej Pavelec (1 Way Contract) 4,810,000$ (2)
-1 Way Contract Salary Cap : 4,810,000$
-Salary Remaining : 4,323,596$
-Salary Average : 4,810,000$
-Salary Average Remaining : 4,323,596$
Carter Hutton (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Drew Stafford (1 Way Contract) 4,025,000$ (1)
-1 Way Contract Salary Cap : 4,025,000$
-Salary Remaining : 3,617,978$
-Salary Average : 4,025,000$
-Salary Average Remaining : 3,617,978$
Benoit Pouliot (1 Way Contract) 3,400,000$ (1)
-Salary Remaining : 3,056,180$
-Salary Average : 3,400,000$
-Salary Average Remaining : 3,056,180$
Nate Prosser (1 Way Contract) 3,250,000$ (1)
-Salary Remaining : 2,921,348$
-Salary Average : 3,250,000$
-Salary Average Remaining : 2,921,348$
Teddy Purcell (1 Way Contract) 3,090,000$ (3)
-1 Way Contract Salary Cap : 3,090,000$
-Salary Remaining : 2,777,528$
-Salary Average : 3,090,000$
-Salary Average Remaining : 2,777,528$
Mark Letestu (1 Way Contract) 2,785,000$ (3)
-Salary Remaining : 2,503,371$
-Salary Average : 2,785,000$
-Salary Average Remaining : 2,503,371$
Antoine Vermette (1 Way Contract) 2,400,000$ (1)
-Salary Remaining : 2,157,303$
-Salary Average : 2,400,000$
-Salary Average Remaining : 2,157,303$
Tom Pyatt (1 Way Contract) 2,255,000$ (3)
-Salary Remaining : 2,026,966$
-Salary Average : 2,255,000$
-Salary Average Remaining : 2,026,966$
Erik Condra (1 Way Contract) 2,180,000$ (1)
-1 Way Contract Salary Cap : 2,180,000$
-Salary Remaining : 1,959,551$
-Salary Average : 2,180,000$
-Salary Average Remaining : 1,959,551$
Jason Chimera (1 Way Contract) 2,050,000$ (2)
-Salary Remaining : 1,842,697$
-Salary Average : 2,050,000$
-Salary Average Remaining : 1,842,697$
Daniel Winnik (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Anton Khudobin (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Lee Stempniak (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
David Warsofsky (1 Way Contract) 1,975,000$ (2)
-Salary Remaining : 1,775,281$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Dale Weise (1 Way Contract) 1,590,000$ (2)
-Salary Remaining : 1,429,213$
-Salary Average : 1,590,000$
-Salary Average Remaining : 1,429,213$
Lance Bouma (1 Way Contract) 1,400,000$ (2)
-Salary Remaining : 1,258,427$
-Salary Average : 1,925,000$
-Salary Average Remaining : 1,730,337$
Brett Connolly (1 Way Contract) 1,310,000$ (2)
-Salary Remaining : 1,177,528$
-Salary Average : 1,310,000$
-Salary Average Remaining : 1,177,528$
Mikhail Grigorenko (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,450,000$
-Salary Average Remaining : 1,303,371$
Jaycob Megna 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Thomas Chabot 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Magnus Paajarvi 900,000$ (3)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Jake Dotchin 815,000$ (2)
-Salary Remaining : 732,584$
-Salary Average : 815,000$
-Salary Average Remaining : 732,584$
Total Pro Players25
Salary Commitment
Year 20 : 63,745,000$
Year 21 : 44,565,000$
Year 22 : 24,555,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 63,295,000$
Year 21 : 43,665,000$
Year 22 : 24,555,000$
Year 23 : 0$
Salary Cap with 1 Way Contract
Year 20 : 63,745,000$
Year 21 : 44,565,000$
Year 22 : 24,555,000$
Year 23 : 0$

Farm Players Salaries

Dominik Simon 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Andrew Agozzino 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Tomas Jurco 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Chase Balisy 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Sheldon Souray 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Karl Dykhuis 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Patrice Brisebois 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Darren Raddysh 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Colby Sissons 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Zbynek Michalek 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Sean Durzi 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Bobby Shea 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brett Findlay 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jocelyn Thibault 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Wade Megan 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Casey DeSmith 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jack Campbell 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joel Hanley 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matt Puempel 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Colin Blackwell 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Chris Porter 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ben Sexton 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players22
Salary Commitment
Year 20 : 1,245,000$
Year 21 : 340,000$
Year 22 : 65,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,245,000$
Year 21 : 340,000$
Year 22 : 65,000$
Year 23 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - 125$ - 5,493 - 96%
Level 2: 4750 - 100$ - 4,200 - 88%
Level 3: 3750 - 75$ - 3,600 - 96%
Level 4: 2750 - 50$ - 2,489 - 91%
Luxury : 1000 - 300$ - 999 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,479 - 74%
Farm Level 2: 1000 - 15$ - 805 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %16,780 - 93%
Average Income per Game2,313,494$
Year to Date Revenue9,253,975$
Farm
Home Games Left37
Average Attendance - %2,284 - 76%
Average Income per Game66,099$
Year to Date Revenue264,394$

Expense

Pro Players Total Salaries62,221,167$
Farm Players Total Salaries2,101,000$
Coaches Total Salaries2,650,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,770,745$
Farm Year To Date Expenses283,488$
Pro Salary Cap To Date6,568,305$
Farm Salary Cap To Date217,392$

Estimate

Pro Estimated Season Revenue85,599,269$
Farm Estimated Season Revenue2,445,644$
Pro Remaining Season Days160
Pro Expenses Per Days360,793$
Pro Estimated Expenses57,726,880$
Farm Remaining Season Days159
Farm Expenses Per Days15,542$
Farm Estimated Expenses2,471,178$
Estimated Season Expenses60,198,058$
Season Salary Cap62,221,167$
Estimate Under Maximum Salary Cap of 75,000,000$12,778,833$
Estimate Over Minimum Salary Cap of 40,000,000$ 22,221,167$
Current Bank Account13,722,192$
Projected Bank Account41,569,047$

Pro Players Salaries

John Gibson (1 Way Contract) 7,300,000$ (3)
-Salary Remaining : 6,561,798$
-Salary Average : 7,300,000$
-Salary Average Remaining : 6,561,798$
Drew Doughty (1 Way Contract) 6,130,000$ (2)
-Salary Remaining : 5,510,112$
-Salary Average : 6,130,000$
-Salary Average Remaining : 5,510,112$
Nathan MacKinnon (1 Way Contract) 5,770,000$ (1)
-Salary Remaining : 5,186,517$
-Salary Average : 5,770,000$
-Salary Average Remaining : 5,186,517$
Jaden Schwartz (1 Way Contract) 5,210,000$ (1)
-Salary Remaining : 4,683,146$
-Salary Average : 5,210,000$
-Salary Average Remaining : 4,683,146$
Cam Fowler (1 Way Contract) 4,600,000$ (1)
-Salary Remaining : 4,134,831$
-Salary Average : 4,600,000$
-Salary Average Remaining : 4,134,831$
Ondrej Palat (1 Way Contract) 3,800,000$ (1)
-Salary Remaining : 3,415,730$
-Salary Average : 5,697,000$
-Salary Average Remaining : 5,120,899$
Vladimir Sobotka (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
Boone Jenner (1 Way Contract) 3,424,000$ (3)
-Salary Remaining : 3,077,753$
-Salary Average : 3,424,000$
-Salary Average Remaining : 3,077,753$
Alexander Edler (1 Way Contract) 3,070,000$ (2)
-Salary Remaining : 2,759,551$
-Salary Average : 3,070,000$
-Salary Average Remaining : 2,759,551$
Michael Del Zotto (1 Way Contract) 3,021,000$ (4)
-Salary Remaining : 2,715,506$
-Salary Average : 3,021,000$
-Salary Average Remaining : 2,715,506$
Thomas Hickey (1 Way Contract) 2,240,000$ (3)
-Salary Remaining : 2,013,483$
-Salary Average : 2,240,000$
-Salary Average Remaining : 2,013,483$
Ryan Murray (1 Way Contract) 2,200,000$ (3)
-Salary Remaining : 1,977,528$
-Salary Average : 2,200,000$
-Salary Average Remaining : 1,977,528$
Alexander Wennberg (1 Way Contract) 1,920,000$ (2)
-Salary Remaining : 1,725,843$
-Salary Average : 1,920,000$
-Salary Average Remaining : 1,725,843$
Antti Niemi (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Tobias Rieder (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Tyler Pitlick (1 Way Contract) 1,475,000$ (1)
-Salary Remaining : 1,325,843$
-Salary Average : 1,475,000$
-Salary Average Remaining : 1,325,843$
Brendan Smith (1 Way Contract) 1,267,000$ (2)
-1 Way Contract Salary Cap : 1,267,000$
-Salary Remaining : 1,138,876$
-Salary Average : 1,267,000$
-Salary Average Remaining : 1,138,876$
Bryan Rust (1 Way Contract) 1,000,000$ (2)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Artturi Lehkonen 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Mikko Rantanen 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jake Virtanen 894,167$ (1)
-Salary Remaining : 803,746$
-Salary Average : 894,167$
-Salary Average Remaining : 803,746$
Rob O'Gara 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players22
Salary Commitment
Year 20 : 62,221,167$
Year 21 : 37,497,000$
Year 22 : 19,685,000$
Year 23 : 3,021,000$
Salary Average Commitment
Year 20 : 64,118,167$
Year 21 : 37,497,000$
Year 22 : 19,685,000$
Year 23 : 3,021,000$
Salary Cap with 1 Way Contract
Year 20 : 62,221,167$
Year 21 : 37,497,000$
Year 22 : 19,685,000$
Year 23 : 3,021,000$

Farm Players Salaries

Nick DeSimone 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Scott Eansor 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Matt Luff 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Bokondji Imama 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Blaine Byron 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Gage Quinney 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Kevin Spinozzi 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Jalen Chatfield 95,000$ (3)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Trevor Smith 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jordan Greenway 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Zach Sanford 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alexandar Georgiev 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Filip Chlapik 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Corban Knight 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
William Pelletier 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Shane Conacher 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Caleb Herbert 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Tim McGauley 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Anthony Peters 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Michael Hutchinson 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Nicholas Schilkey 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
James De Haas 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Eric Selleck 63,500$ (1)
Salary Remaining : 57,042$
Salary Average : 63,500$
Salary Average Remaining : 57,042$
Alex Gallant 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Sam Brittain 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jack Dougherty 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jarrett Burton 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players27
Salary Commitment
Year 20 : 2,101,000$
Year 21 : 1,897,500$
Year 22 : 1,750,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,063,500$
Year 21 : 1,860,000$
Year 22 : 1,712,500$
Year 23 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - 125$ - 5,508 - 96%
Level 2: 4750 - 100$ - 3,656 - 77%
Level 3: 3750 - 75$ - 2,837 - 76%
Level 4: 2750 - 50$ - 1,991 - 72%
Luxury : 1000 - 300$ - 917 - 92%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,597 - 80%
Farm Level 2: 1000 - 15$ - 780 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left39
Average Attendance - %14,908 - 83%
Average Income per Game2,489,032$
Year to Date Revenue4,978,063$
Farm
Home Games Left39
Average Attendance - %2,376 - 79%
Average Income per Game64,507$
Year to Date Revenue129,013$

Expense

Pro Players Total Salaries74,076,333$
Farm Players Total Salaries5,760,333$
Coaches Total Salaries3,100,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,750,965$
Farm Year To Date Expenses647,335$
Pro Salary Cap To Date7,497,915$
Farm Salary Cap To Date584,751$

Estimate

Pro Estimated Season Revenue97,072,228$
Farm Estimated Season Revenue2,515,754$
Pro Remaining Season Days160
Pro Expenses Per Days430,204$
Pro Estimated Expenses68,832,640$
Farm Remaining Season Days159
Farm Expenses Per Days35,934$
Farm Estimated Expenses5,713,506$
Estimated Season Expenses74,546,146$
Season Salary Cap74,076,333$
Estimate Under Maximum Salary Cap of 75,000,000$923,667$
Estimate Over Minimum Salary Cap of 40,000,000$ 34,076,333$
Current Bank Account8,853,307$
Projected Bank Account33,895,143$

Pro Players Salaries

John Carlson (1 Way Contract) 7,275,000$ (5)
-Salary Remaining : 6,539,326$
-Salary Average : 4,950,000$
-Salary Average Remaining : 4,449,438$
John Tavares (1 Way Contract) 7,225,000$ (5)
-Salary Remaining : 6,494,382$
-Salary Average : 7,060,000$
-Salary Average Remaining : 6,346,067$
Jeff Skinner (1 Way Contract) 7,188,000$ (2)
-Salary Remaining : 6,461,124$
-Salary Average : 7,188,000$
-Salary Average Remaining : 6,461,124$
Kevin Shattenkirk (1 Way Contract) 6,749,000$ (2)
-Salary Remaining : 6,066,517$
-Salary Average : 6,749,000$
-Salary Average Remaining : 6,066,517$
Ryan O'Reilly (1 Way Contract) 6,608,000$ (3)
-Salary Remaining : 5,939,775$
-Salary Average : 6,608,000$
-Salary Average Remaining : 5,939,775$
Alex Galchenyuk (1 Way Contract) 5,510,000$ (4)
-Salary Remaining : 4,952,809$
-Salary Average : 5,510,000$
-Salary Average Remaining : 4,952,809$
Mats Zuccarello (1 Way Contract) 5,050,000$ (1)
-Salary Remaining : 4,539,326$
-Salary Average : 5,050,000$
-Salary Average Remaining : 4,539,326$
Josh Manson (1 Way Contract) 3,975,000$ (1)
-Salary Remaining : 3,573,034$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Cam Talbot (1 Way Contract) 3,000,000$ (1)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Radko Gudas (1 Way Contract) 2,778,000$ (3)
-Salary Remaining : 2,497,079$
-Salary Average : 2,778,000$
-Salary Average Remaining : 2,497,079$
Pierre-Edouard Bellemare (1 Way Contract) 2,125,000$ (4)
-Salary Remaining : 1,910,112$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Al Montoya (1 Way Contract) 2,000,000$ (1)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Jared Boll (1 Way Contract) 2,000,000$ (2)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Cory Conacher (1 Way Contract) 1,800,000$ (2)
-1 Way Contract Salary Cap : 1,800,000$
-Salary Remaining : 1,617,978$
-Salary Average : 1,800,000$
-Salary Average Remaining : 1,617,978$
Andrew Copp (1 Way Contract) 1,625,000$ (4)
-Salary Remaining : 1,460,674$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Max Domi 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Artemi Panarin 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Matt Benning 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Anton Forsberg 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Charlie McAvoy 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Jack Eichel 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Noel Acciari 890,000$ (1)
-Salary Remaining : 800,000$
-Salary Average : 890,000$
-Salary Average Remaining : 800,000$
Clayton Keller 885,833$ (2)
-Salary Remaining : 796,254$
-Salary Average : 885,833$
-Salary Average Remaining : 796,254$
Jaccob Slavin 742,500$ (1)
-Salary Remaining : 667,416$
-Salary Average : 742,500$
-Salary Average Remaining : 667,416$
Kevin Fiala 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Travis Konecny 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players26
Salary Commitment
Year 20 : 74,076,333$
Year 21 : 55,093,833$
Year 22 : 34,996,000$
Year 23 : 23,760,000$
Salary Average Commitment
Year 20 : 65,511,333$
Year 21 : 49,953,833$
Year 22 : 29,856,000$
Year 23 : 18,620,000$
Salary Cap with 1 Way Contract
Year 20 : 74,076,333$
Year 21 : 55,093,833$
Year 22 : 34,996,000$
Year 23 : 23,760,000$

Farm Players Salaries

Dryden Hunt 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kevin Czuczman 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Andrew Poturalski 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dominic Turgeon 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Clark Bishop 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Greg Carey 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Casey Bailey 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kurtis Gabriel 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Michael Kapla 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kyle Baun 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Marcus Sorensen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Darren Kramer 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jack Roslovic 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Felix Girard 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
C.J. Smith 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Yohann Auvitu 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Roman Lyubimov 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Sergey Kalinin 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Michal Kempny (Out of Payroll) 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
J.T. Compher 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kyle Rau 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Troy Stecher 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Andy Welinski 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Anton Lindholm 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Conor Allen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Barclay Goodrow 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
A.J. Greer 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Adam Helewka 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Paul Bittner 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tucker Poolman 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Victor Ejdsell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Yaroslav Dyblenko 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Oscar Fantenberg 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mathieu Joseph 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mitch Hults 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mitch Reinke 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Philippe Desrosiers 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Niklas Svedberg 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matej Machovsky 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colin Stevens 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Joseph Gambardella 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Sean Maguire 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jamie Phillips 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nicolas Kerdiles 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alex Iafallo 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colton White 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Zach Palmquist 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brett Pollock 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tomas Nosek 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Trevor Murphy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jake Bischoff 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Klim Kostin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jeremy Bracco 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Erik Cernak 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matheson Iacopelli 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
David Kampf 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mario Kempe 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brendan Leipsic 80,000$ (1)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Nick Shore 71,000$ (1)
Salary Remaining : 63,780$
Salary Average : 71,000$
Salary Average Remaining : 63,780$
Nikita Tryamkin 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Nick Paul 67,000$ (1)
Salary Remaining : 60,186$
Salary Average : 67,000$
Salary Average Remaining : 60,186$
Joseph Blandisi 64,833$ (1)
Salary Remaining : 58,240$
Salary Average : 64,833$
Salary Average Remaining : 58,240$
Jon Gillies 62,500$ (3)
Salary Remaining : 56,144$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
Cole Bardreau 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Vadim Shipachyov 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matthew Peca 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players66
Salary Commitment
Year 20 : 5,852,833$
Year 21 : 5,297,500$
Year 22 : 4,687,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 5,862,833$
Year 21 : 5,307,500$
Year 22 : 4,697,500$
Year 23 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - 125$ - 5,555 - 97%
Level 2: 4750 - 100$ - 4,485 - 94%
Level 3: 3750 - 75$ - 3,588 - 96%
Level 4: 2750 - 50$ - 2,689 - 98%
Luxury : 1000 - 300$ - 948 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,565 - 78%
Farm Level 2: 1000 - 15$ - 800 - 80%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %17,264 - 96%
Average Income per Game2,694,219$
Year to Date Revenue13,471,093$
Farm
Home Games Left36
Average Attendance - %2,366 - 79%
Average Income per Game63,923$
Year to Date Revenue319,613$

Expense

Pro Players Total Salaries69,096,333$
Farm Players Total Salaries2,221,500$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,104,388$
Farm Year To Date Expenses282,400$
Pro Salary Cap To Date6,952,561$
Farm Salary Cap To Date226,461$

Estimate

Pro Estimated Season Revenue96,991,870$
Farm Estimated Season Revenue2,301,214$
Pro Remaining Season Days160
Pro Expenses Per Days396,609$
Pro Estimated Expenses63,457,440$
Farm Remaining Season Days159
Farm Expenses Per Days15,658$
Farm Estimated Expenses2,489,622$
Estimated Season Expenses65,947,062$
Season Salary Cap69,096,333$
Estimate Under Maximum Salary Cap of 75,000,000$5,903,667$
Estimate Over Minimum Salary Cap of 40,000,000$ 29,096,333$
Current Bank Account28,834,270$
Projected Bank Account62,180,292$

Pro Players Salaries

Jamie Benn (1 Way Contract) 8,442,000$ (4)
-Salary Remaining : 7,588,315$
-Salary Average : 8,442,000$
-Salary Average Remaining : 7,588,315$
Shea Weber (1 Way Contract) 7,930,000$ (2)
-Salary Remaining : 7,128,090$
-Salary Average : 7,930,000$
-Salary Average Remaining : 7,128,090$
Dustin Byfuglien (1 Way Contract) 7,500,000$ (1)
-Salary Remaining : 6,741,573$
-Salary Average : 7,500,000$
-Salary Average Remaining : 6,741,573$
Tuukka Rask (1 Way Contract) 7,231,000$ (4)
-Salary Remaining : 6,499,775$
-Salary Average : 7,231,000$
-Salary Average Remaining : 6,499,775$
Wayne Simmonds (1 Way Contract) 5,600,000$ (2)
-Salary Remaining : 5,033,708$
-Salary Average : 5,600,000$
-Salary Average Remaining : 5,033,708$
Chris Kreider (1 Way Contract) 4,625,000$ (1)
-Salary Remaining : 4,157,303$
-Salary Average : 4,625,000$
-Salary Average Remaining : 4,157,303$
Matt Duchene (1 Way Contract) 3,850,000$ (1)
-Salary Remaining : 3,460,674$
-Salary Average : 6,175,000$
-Salary Average Remaining : 5,550,562$
Dustin Brown (1 Way Contract) 3,277,000$ (1)
-Salary Remaining : 2,945,618$
-Salary Average : 3,277,000$
-Salary Average Remaining : 2,945,618$
Niklas Hjalmarsson (1 Way Contract) 2,861,000$ (3)
-Salary Remaining : 2,571,685$
-Salary Average : 2,861,000$
-Salary Average Remaining : 2,571,685$
Casey Cizikas (1 Way Contract) 2,675,000$ (1)
-Salary Remaining : 2,404,494$
-Salary Average : 2,561,000$
-Salary Average Remaining : 2,302,022$
Charlie Coyle (1 Way Contract) 2,600,000$ (2)
-Salary Remaining : 2,337,079$
-Salary Average : 2,600,000$
-Salary Average Remaining : 2,337,079$
Cody Ceci (1 Way Contract) 2,066,000$ (2)
-Salary Remaining : 1,857,079$
-Salary Average : 2,066,000$
-Salary Average Remaining : 1,857,079$
Melker Karlsson (1 Way Contract) 1,850,000$ (4)
-Salary Remaining : 1,662,921$
-Salary Average : 950,000$
-Salary Average Remaining : 853,933$
Adam McQuaid (1 Way Contract) 1,701,000$ (3)
-Salary Remaining : 1,528,989$
-Salary Average : 1,701,000$
-Salary Average Remaining : 1,528,989$
Joshua Ho-Sang 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Haydn Fleury 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Joel Edmundson 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Radek Faksa 863,333$ (1)
-Salary Remaining : 776,030$
-Salary Average : 863,333$
-Salary Average Remaining : 776,030$
Reid Boucher (1 Way Contract) 850,000$ (3)
-1 Way Contract Salary Cap : 850,000$
-Salary Remaining : 764,045$
-Salary Average : 1,157,000$
-Salary Average Remaining : 1,040,000$
Aaron Dell 750,000$ (2)
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Mark Pysyk 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Ryan Dzingel 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Conor Sheary 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players23
Salary Commitment
Year 20 : 69,096,333$
Year 21 : 43,731,000$
Year 22 : 23,860,000$
Year 23 : 17,523,000$
Salary Average Commitment
Year 20 : 70,714,333$
Year 21 : 43,138,000$
Year 22 : 23,267,000$
Year 23 : 16,623,000$
Salary Cap with 1 Way Contract
Year 20 : 69,096,333$
Year 21 : 43,731,000$
Year 22 : 23,860,000$
Year 23 : 17,523,000$

Farm Players Salaries

Zach Leslie 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Evan McEneny 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Nolan Valleau 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
John Gilmour 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Sean Malone 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Spencer Abbott 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colby Cave 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brendan Woods 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dylan Sadowy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Guillaume Brisebois 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Doyle Somerby 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Samuel Montembeault 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
John Albert 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nick Moutrey 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Morgan Klimchuk 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tim Kennedy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Carson Soucy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ben Street 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Brett Kulak 81,500$ (2)
Salary Remaining : 73,212$
Salary Average : 81,500$
Salary Average Remaining : 73,212$
Curtis McKenzie 80,000$ (1)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Brendan Ranford 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Marek Langhamer 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Cody McLeod 62,500$ (1)
Salary Remaining : 56,144$
Salary Average : 62,500$
Salary Average Remaining : 56,144$
Chris Butler 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Jack Rodewald 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Will O'Neill 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players26
Salary Commitment
Year 20 : 2,221,500$
Year 21 : 1,604,000$
Year 22 : 1,267,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,171,500$
Year 21 : 1,594,000$
Year 22 : 1,257,500$
Year 23 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - 125$ - 5,633 - 98%
Level 2: 4750 - 100$ - 4,317 - 91%
Level 3: 3750 - 75$ - 3,174 - 85%
Level 4: 2750 - 50$ - 2,440 - 89%
Luxury : 1000 - 300$ - 953 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,595 - 80%
Farm Level 2: 1000 - 15$ - 819 - 82%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %16,517 - 92%
Average Income per Game2,591,446$
Year to Date Revenue10,365,782$
Farm
Home Games Left37
Average Attendance - %2,414 - 80%
Average Income per Game65,205$
Year to Date Revenue260,819$

Expense

Pro Players Total Salaries64,782,111$
Farm Players Total Salaries1,712,300$
Coaches Total Salaries3,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,881,070$
Farm Year To Date Expenses228,492$
Pro Salary Cap To Date6,557,163$
Farm Salary Cap To Date172,563$

Estimate

Pro Estimated Season Revenue95,883,484$
Farm Estimated Season Revenue2,412,576$
Pro Remaining Season Days160
Pro Expenses Per Days381,922$
Pro Estimated Expenses61,107,520$
Farm Remaining Season Days159
Farm Expenses Per Days12,781$
Farm Estimated Expenses2,032,179$
Estimated Season Expenses63,139,699$
Season Salary Cap64,782,111$
Estimate Under Maximum Salary Cap of 75,000,000$10,217,889$
Estimate Over Minimum Salary Cap of 40,000,000$ 24,782,111$
Current Bank Account14,650,675$
Projected Bank Account49,807,036$

Pro Players Salaries

Anze Kopitar (1 Way Contract) 7,525,000$ (1)
-Salary Remaining : 6,764,045$
-Salary Average : 7,525,000$
-Salary Average Remaining : 6,764,045$
Jonathan Quick (1 Way Contract) 6,875,000$ (2)
-Salary Remaining : 6,179,775$
-Salary Average : 6,875,000$
-Salary Average Remaining : 6,179,775$
Anders Lee (1 Way Contract) 5,600,000$ (5)
-Salary Remaining : 5,033,708$
-Salary Average : 5,600,000$
-Salary Average Remaining : 5,033,708$
Morgan Rielly (1 Way Contract) 3,733,000$ (4)
-Salary Remaining : 3,355,506$
-Salary Average : 3,733,000$
-Salary Average Remaining : 3,355,506$
Brayden Schenn (1 Way Contract) 3,575,000$ (1)
-Salary Remaining : 3,213,483$
-Salary Average : 3,575,000$
-Salary Average Remaining : 3,213,483$
Alec Martinez (1 Way Contract) 3,525,000$ (3)
-Salary Remaining : 3,168,539$
-Salary Average : 3,525,000$
-Salary Average Remaining : 3,168,539$
Brian Boyle (1 Way Contract) 3,511,112$ (2)
-Salary Remaining : 3,156,056$
-Salary Average : 3,511,112$
-Salary Average Remaining : 3,156,056$
Justin Abdelkader (1 Way Contract) 3,225,000$ (1)
-Salary Remaining : 2,898,876$
-Salary Average : 3,225,000$
-Salary Average Remaining : 2,898,876$
Alex Killorn (1 Way Contract) 3,205,000$ (4)
-Salary Remaining : 2,880,899$
-Salary Average : 3,205,000$
-Salary Average Remaining : 2,880,899$
Tyler Toffoli (1 Way Contract) 3,025,000$ (2)
-Salary Remaining : 2,719,101$
-Salary Average : 3,025,000$
-Salary Average Remaining : 2,719,101$
Thomas Greiss (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Ben Lovejoy (1 Way Contract) 2,800,000$ (2)
-Salary Remaining : 2,516,854$
-Salary Average : 2,800,000$
-Salary Average Remaining : 2,516,854$
Christopher Tanev (1 Way Contract) 2,691,000$ (3)
-Salary Remaining : 2,418,876$
-Salary Average : 2,691,000$
-Salary Average Remaining : 2,418,876$
Jordie Benn (1 Way Contract) 2,100,000$ (1)
-Salary Remaining : 1,887,640$
-Salary Average : 2,100,000$
-Salary Average Remaining : 1,887,640$
Alexander Petrovic (1 Way Contract) 1,679,000$ (2)
-Salary Remaining : 1,509,213$
-Salary Average : 1,679,000$
-Salary Average Remaining : 1,509,213$
Marcus Kruger (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Ryan Garbutt (1 Way Contract) 1,400,000$ (1)
-1 Way Contract Salary Cap : 1,400,000$
-Salary Remaining : 1,258,427$
-Salary Average : 1,400,000$
-Salary Average Remaining : 1,258,427$
Shawn Matthias (1 Way Contract) 1,270,000$ (1)
-Salary Remaining : 1,141,573$
-Salary Average : 1,270,000$
-Salary Average Remaining : 1,141,573$
Kyle Clifford (1 Way Contract) 1,050,000$ (1)
-1 Way Contract Salary Cap : 1,050,000$
-Salary Remaining : 943,820$
-Salary Average : 1,050,000$
-Salary Average Remaining : 943,820$
Chris Bourque (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Scottie Upshall 999,999$ (3)
-Salary Remaining : 898,876$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Brett Ritchie 943,000$ (2)
-Salary Remaining : 847,640$
-Salary Average : 943,000$
-Salary Average Remaining : 847,640$
Tom Kuhnhackl 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players23
Salary Commitment
Year 20 : 64,782,111$
Year 21 : 43,087,111$
Year 22 : 22,753,999$
Year 23 : 12,538,000$
Salary Average Commitment
Year 20 : 64,782,111$
Year 21 : 43,087,111$
Year 22 : 22,753,999$
Year 23 : 12,538,000$
Salary Cap with 1 Way Contract
Year 20 : 64,782,111$
Year 21 : 43,087,111$
Year 22 : 22,753,999$
Year 23 : 12,538,000$

Farm Players Salaries

John Muse 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Jhonas Enroth 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Connor Clifton 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Julien Gauthier 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Boo Nieves 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nikita Korostelev 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Zach Senyshyn 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nick Schneider 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Colin White 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Trent Frederic 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brian Flynn 84,000$ (1)
Salary Remaining : 75,458$
Salary Average : 84,000$
Salary Average Remaining : 75,458$
Max Reinhart 80,000$ (3)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Cody Goloubef 78,300$ (2)
Salary Remaining : 70,337$
Salary Average : 78,300$
Salary Average Remaining : 70,337$
Ryan Stanton 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Tony DeAngelo 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Patrick Cullity 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matt Roy 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Taylor Fedun 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Steven Swavely 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jan Kostalek 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tony Cameranesi 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Patrick McGrath 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players22
Salary Commitment
Year 20 : 1,712,300$
Year 21 : 1,448,300$
Year 22 : 1,020,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,712,300$
Year 21 : 1,448,300$
Year 22 : 1,020,000$
Year 23 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - 125$ - 5,628 - 98%
Level 2: 4750 - 100$ - 4,334 - 91%
Level 3: 3750 - 75$ - 3,237 - 86%
Level 4: 2750 - 50$ - 2,418 - 88%
Luxury : 1000 - 300$ - 954 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,585 - 79%
Farm Level 2: 1000 - 15$ - 776 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %16,570 - 92%
Average Income per Game2,721,300$
Year to Date Revenue13,606,501$
Farm
Home Games Left36
Average Attendance - %2,361 - 79%
Average Income per Game64,079$
Year to Date Revenue320,395$

Expense

Pro Players Total Salaries51,394,999$
Farm Players Total Salaries1,629,000$
Coaches Total Salaries2,070,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses4,710,819$
Farm Year To Date Expenses223,821$
Pro Salary Cap To Date4,556,972$
Farm Salary Cap To Date167,886$

Estimate

Pro Estimated Season Revenue97,966,807$
Farm Estimated Season Revenue2,306,844$
Pro Remaining Season Days160
Pro Expenses Per Days297,275$
Pro Estimated Expenses47,564,000$
Farm Remaining Season Days159
Farm Expenses Per Days12,311$
Farm Estimated Expenses1,957,449$
Estimated Season Expenses49,521,449$
Season Salary Cap51,394,999$
Estimate Under Maximum Salary Cap of 75,000,000$23,605,001$
Estimate Over Minimum Salary Cap of 40,000,000$ 11,394,999$
Current Bank Account27,298,681$
Projected Bank Account78,050,883$

Pro Players Salaries

Henrik Sedin (1 Way Contract) 7,900,000$ (2)
-Salary Remaining : 7,101,124$
-Salary Average : 7,900,000$
-Salary Average Remaining : 7,101,124$
Kyle Okposo (1 Way Contract) 7,070,000$ (1)
-Salary Remaining : 6,355,056$
-Salary Average : 7,070,000$
-Salary Average Remaining : 6,355,056$
Jaroslav Halak (1 Way Contract) 5,850,000$ (2)
-Salary Remaining : 5,258,427$
-Salary Average : 5,850,000$
-Salary Average Remaining : 5,258,427$
Milan Lucic (1 Way Contract) 5,680,000$ (3)
-Salary Remaining : 5,105,618$
-Salary Average : 5,680,000$
-Salary Average Remaining : 5,105,618$
Kevin Klein (1 Way Contract) 5,000,000$ (1)
-Salary Remaining : 4,494,382$
-Salary Average : 5,000,000$
-Salary Average Remaining : 4,494,382$
Jori Lehtera (1 Way Contract) 3,050,000$ (1)
-Salary Remaining : 2,741,573$
-Salary Average : 3,050,000$
-Salary Average Remaining : 2,741,573$
Kris Versteeg (1 Way Contract) 2,520,000$ (1)
-Salary Remaining : 2,265,169$
-Salary Average : 2,520,000$
-Salary Average Remaining : 2,265,169$
Matt Martin (1 Way Contract) 1,893,000$ (3)
-Salary Remaining : 1,701,573$
-Salary Average : 1,893,000$
-Salary Average Remaining : 1,701,573$
Jay Beagle (1 Way Contract) 1,020,000$ (1)
-Salary Remaining : 916,854$
-Salary Average : 1,020,000$
-Salary Average Remaining : 916,854$
Klas Dahlbeck (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Nikita Nesterov (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Paul Carey 999,999$ (2)
-Salary Remaining : 898,876$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Joe Colborne 975,000$ (3)
-Salary Remaining : 876,404$
-Salary Average : 975,000$
-Salary Average Remaining : 876,404$
Phil Varone 975,000$ (3)
-Salary Remaining : 876,404$
-Salary Average : 975,000$
-Salary Average Remaining : 876,404$
Joakim Nordstrom 940,000$ (2)
-Salary Remaining : 844,944$
-Salary Average : 940,000$
-Salary Average Remaining : 844,944$
Tim Heed 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Markus Nutivaara 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Andreas Borgman 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
J.T. Brown 860,000$ (1)
-Salary Remaining : 773,034$
-Salary Average : 860,000$
-Salary Average Remaining : 773,034$
Chris Terry 700,000$ (1)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Ryan Sproul 637,000$ (2)
-Salary Remaining : 572,584$
-Salary Average : 637,000$
-Salary Average Remaining : 572,584$
Parker Milner 550,000$ (3)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players22
Salary Commitment
Year 20 : 51,394,999$
Year 21 : 28,249,999$
Year 22 : 10,998,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 51,394,999$
Year 21 : 28,249,999$
Year 22 : 10,998,000$
Year 23 : 0$
Salary Cap with 1 Way Contract
Year 20 : 51,394,999$
Year 21 : 28,249,999$
Year 22 : 10,998,000$
Year 23 : 0$

Farm Players Salaries

Dalton Prout 96,000$ (1)
Salary Remaining : 86,237$
Salary Average : 96,000$
Salary Average Remaining : 86,237$
Jyrki Jokipakka 95,000$ (1)
Salary Remaining : 85,339$
Salary Average : 95,000$
Salary Average Remaining : 85,339$
Gustav Olofsson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Andreas Englund 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tyler Wotherspoon 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Andrew Cherniwchan 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Danick Martel 80,000$ (3)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Callum Booth 80,000$ (3)
Salary Remaining : 71,864$
Salary Average : 80,000$
Salary Average Remaining : 71,864$
Kyle Capobianco 70,000$ (3)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
MacKenzie Weegar 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Anthony Greco 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Michael Chaput 58,000$ (1)
Salary Remaining : 52,102$
Salary Average : 58,000$
Salary Average Remaining : 52,102$
Colin Markison 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brett Gallant 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Charles Williams 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mike Blunden 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Adam Carlson 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Olivier Archambault 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ben Holmstrom 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Stefan Matteau 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Petter Granberg 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Rocco Grimaldi 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mike Liambas 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Dakota Mermis 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players24
Salary Commitment
Year 20 : 1,629,000$
Year 21 : 1,040,000$
Year 22 : 985,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,629,000$
Year 21 : 1,040,000$
Year 22 : 985,000$
Year 23 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - 125$ - 4,917 - 86%
Level 2: 4750 - 100$ - 3,917 - 82%
Level 3: 3750 - 75$ - 3,305 - 88%
Level 4: 2750 - 50$ - 2,233 - 81%
Luxury : 1000 - 300$ - 865 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,715 - 86%
Farm Level 2: 1000 - 15$ - 931 - 93%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %15,236 - 85%
Average Income per Game2,220,919$
Year to Date Revenue11,104,597$
Farm
Home Games Left36
Average Attendance - %2,646 - 88%
Average Income per Game76,881$
Year to Date Revenue384,406$

Expense

Pro Players Total Salaries69,066,000$
Farm Players Total Salaries2,070,733$
Coaches Total Salaries4,999,999$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,583,993$
Farm Year To Date Expenses302,677$
Pro Salary Cap To Date7,179,116$
Farm Salary Cap To Date200,355$

Estimate

Pro Estimated Season Revenue79,953,098$
Farm Estimated Season Revenue2,767,723$
Pro Remaining Season Days160
Pro Expenses Per Days410,483$
Pro Estimated Expenses65,677,280$
Farm Remaining Season Days159
Farm Expenses Per Days17,349$
Farm Estimated Expenses2,758,491$
Estimated Season Expenses68,435,771$
Season Salary Cap69,066,000$
Estimate Under Maximum Salary Cap of 75,000,000$5,934,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 29,066,000$
Current Bank Account19,425,127$
Projected Bank Account33,710,177$

Pro Players Salaries

James van Riemsdyk (1 Way Contract) 6,749,000$ (4)
-Salary Remaining : 6,066,517$
-Salary Average : 6,749,000$
-Salary Average Remaining : 6,066,517$
Leon Draisaitl (1 Way Contract) 6,725,000$ (5)
-Salary Remaining : 6,044,944$
-Salary Average : 6,725,000$
-Salary Average Remaining : 6,044,944$
Marc-Andre Fleury (1 Way Contract) 6,410,000$ (3)
-Salary Remaining : 5,761,798$
-Salary Average : 6,410,000$
-Salary Average Remaining : 5,761,798$
Keith Yandle (1 Way Contract) 5,547,000$ (4)
-Salary Remaining : 4,986,067$
-Salary Average : 5,547,000$
-Salary Average Remaining : 4,986,067$
TJ Brodie (1 Way Contract) 5,216,000$ (4)
-Salary Remaining : 4,688,539$
-Salary Average : 5,216,000$
-Salary Average Remaining : 4,688,539$
James Neal (1 Way Contract) 5,125,000$ (1)
-Salary Remaining : 4,606,742$
-Salary Average : 5,125,000$
-Salary Average Remaining : 4,606,742$
Alexander Radulov (1 Way Contract) 5,071,000$ (4)
-Salary Remaining : 4,558,202$
-Salary Average : 5,071,000$
-Salary Average Remaining : 4,558,202$
Ron Hainsey (1 Way Contract) 4,250,000$ (1)
-Salary Remaining : 3,820,225$
-Salary Average : 4,250,000$
-Salary Average Remaining : 3,820,225$
Dougie Hamilton (1 Way Contract) 3,600,000$ (1)
-Salary Remaining : 3,235,955$
-Salary Average : 3,600,000$
-Salary Average Remaining : 3,235,955$
Adam Henrique (1 Way Contract) 3,500,000$ (5)
-Salary Remaining : 3,146,067$
-Salary Average : 3,500,000$
-Salary Average Remaining : 3,146,067$
David Perron (1 Way Contract) 3,440,000$ (3)
-Salary Remaining : 3,092,135$
-Salary Average : 3,440,000$
-Salary Average Remaining : 3,092,135$
Tom Wilson (1 Way Contract) 2,550,000$ (3)
-Salary Remaining : 2,292,135$
-Salary Average : 2,550,000$
-Salary Average Remaining : 2,292,135$
Leo Komarov (1 Way Contract) 2,375,000$ (2)
-Salary Remaining : 2,134,831$
-Salary Average : 2,375,000$
-Salary Average Remaining : 2,134,831$
Karl Alzner (1 Way Contract) 2,230,000$ (2)
-Salary Remaining : 2,004,494$
-Salary Average : 2,230,000$
-Salary Average Remaining : 2,004,494$
Nate Schmidt (1 Way Contract) 1,393,000$ (1)
-Salary Remaining : 1,252,135$
-Salary Average : 1,393,000$
-Salary Average Remaining : 1,252,135$
Sahir Gill (1 Way Contract) 1,200,000$ (2)
-1 Way Contract Salary Cap : 1,200,000$
-Salary Remaining : 1,078,652$
-Salary Average : 1,200,000$
-Salary Average Remaining : 1,078,652$
Nick Schmaltz 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Brock Boeser 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Austin Watson 735,000$ (2)
-Salary Remaining : 660,674$
-Salary Average : 735,000$
-Salary Average Remaining : 660,674$
Jujhar Khaira 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Fedor Tyutin 550,000$ (3)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players21
Salary Commitment
Year 20 : 69,066,000$
Year 21 : 54,698,000$
Year 22 : 45,758,000$
Year 23 : 32,808,000$
Salary Average Commitment
Year 20 : 69,066,000$
Year 21 : 54,698,000$
Year 22 : 45,758,000$
Year 23 : 32,808,000$
Salary Cap with 1 Way Contract
Year 20 : 69,066,000$
Year 21 : 54,698,000$
Year 22 : 45,758,000$
Year 23 : 32,808,000$

Farm Players Salaries

Kane Lafranchise 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Anders Lindback 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Barry Goers 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Dustin Gazley 99,900$ (1)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Thatcher Demko 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Samuel Kurker 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dennis Robertson 87,500$ (1)
Salary Remaining : 78,602$
Salary Average : 87,500$
Salary Average Remaining : 78,602$
Trent Vogelhuber 87,500$ (1)
Salary Remaining : 78,602$
Salary Average : 87,500$
Salary Average Remaining : 78,602$
Kerby Rychel 86,333$ (1)
Salary Remaining : 77,554$
Salary Average : 86,333$
Salary Average Remaining : 77,554$
Brian Lashoff 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Steven Kampfer 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
John McCarthy 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Corey Elkins 85,000$ (3)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Bobby Butler 85,000$ (3)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Roland McKeown 74,500$ (2)
Salary Remaining : 66,924$
Salary Average : 74,500$
Salary Average Remaining : 66,924$
Cody Bass 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Kevin Lynch (Out of Payroll) 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brandon Mashinter 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Adam Cracknell 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joseph LaBate 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Patrick Killeen 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andreas Martinsen 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matt Mangene 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jayson Megna 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Josiah Didier 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mario Lucia 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Anthony Stolarz 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Emile Poirier 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players28
Salary Commitment
Year 20 : 2,070,733$
Year 21 : 804,500$
Year 22 : 675,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,070,733$
Year 21 : 804,500$
Year 22 : 675,000$
Year 23 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - 125$ - 5,519 - 96%
Level 2: 4750 - 100$ - 4,366 - 92%
Level 3: 3750 - 75$ - 3,573 - 95%
Level 4: 2750 - 50$ - 2,413 - 88%
Luxury : 1000 - 300$ - 991 - 99%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,611 - 81%
Farm Level 2: 1000 - 15$ - 810 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left39
Average Attendance - %16,861 - 94%
Average Income per Game2,507,156$
Year to Date Revenue5,014,312$
Farm
Home Games Left39
Average Attendance - %2,421 - 81%
Average Income per Game65,532$
Year to Date Revenue131,063$

Expense

Pro Players Total Salaries60,938,333$
Farm Players Total Salaries2,331,767$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,350,307$
Farm Year To Date Expenses298,152$
Pro Salary Cap To Date6,168,102$
Farm Salary Cap To Date237,132$

Estimate

Pro Estimated Season Revenue97,779,084$
Farm Estimated Season Revenue2,555,728$
Pro Remaining Season Days160
Pro Expenses Per Days352,463$
Pro Estimated Expenses56,394,080$
Farm Remaining Season Days159
Farm Expenses Per Days16,564$
Farm Estimated Expenses2,633,676$
Estimated Season Expenses59,027,756$
Season Salary Cap60,938,333$
Estimate Under Maximum Salary Cap of 75,000,000$14,061,667$
Estimate Over Minimum Salary Cap of 40,000,000$ 20,938,333$
Current Bank Account6,043,546$
Projected Bank Account47,350,602$

Pro Players Salaries

Andrej Sekera (1 Way Contract) 7,200,000$ (3)
-1 Way Contract Salary Cap : 7,200,000$
-Salary Remaining : 6,471,910$
-Salary Average : 7,200,000$
-Salary Average Remaining : 6,471,910$
Cory Schneider (1 Way Contract) 6,700,000$ (2)
-Salary Remaining : 6,022,472$
-Salary Average : 6,700,000$
-Salary Average Remaining : 6,022,472$
Mark Stuart (1 Way Contract) 5,800,000$ (1)
-1 Way Contract Salary Cap : 5,800,000$
-Salary Remaining : 5,213,483$
-Salary Average : 5,800,000$
-Salary Average Remaining : 5,213,483$
Jonathan Ericsson (1 Way Contract) 4,500,000$ (2)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Frans Nielsen (1 Way Contract) 4,200,000$ (1)
-Salary Remaining : 3,775,281$
-Salary Average : 4,200,000$
-Salary Average Remaining : 3,775,281$
Justin Braun (1 Way Contract) 3,000,000$ (1)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Tanner Pearson (1 Way Contract) 2,625,000$ (2)
-Salary Remaining : 2,359,551$
-Salary Average : 1,290,000$
-Salary Average Remaining : 1,159,551$
Greg Pateryn (1 Way Contract) 2,525,000$ (4)
-Salary Remaining : 2,269,663$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Jamie McGinn (1 Way Contract) 2,520,000$ (2)
-Salary Remaining : 2,265,169$
-Salary Average : 2,520,000$
-Salary Average Remaining : 2,265,169$
Brandon Sutter (1 Way Contract) 2,470,000$ (3)
-Salary Remaining : 2,220,225$
-Salary Average : 2,470,000$
-Salary Average Remaining : 2,220,225$
Darcy Kuemper (1 Way Contract) 2,375,000$ (4)
-Salary Remaining : 2,134,831$
-Salary Average : 995,000$
-Salary Average Remaining : 894,382$
Patrick Eaves (1 Way Contract) 2,300,000$ (1)
-1 Way Contract Salary Cap : 2,300,000$
-Salary Remaining : 2,067,416$
-Salary Average : 2,300,000$
-Salary Average Remaining : 2,067,416$
John Moore (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
David Schlemko (1 Way Contract) 1,775,000$ (4)
-1 Way Contract Salary Cap : 1,775,000$
-Salary Remaining : 1,595,506$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Michael Grabner (1 Way Contract) 1,689,000$ (3)
-Salary Remaining : 1,518,202$
-Salary Average : 1,689,000$
-Salary Average Remaining : 1,518,202$
Adam Lowry (1 Way Contract) 1,668,000$ (3)
-Salary Remaining : 1,499,326$
-Salary Average : 1,668,000$
-Salary Average Remaining : 1,499,326$
Erik Gudbranson (1 Way Contract) 1,378,000$ (2)
-Salary Remaining : 1,238,652$
-Salary Average : 1,378,000$
-Salary Average Remaining : 1,238,652$
Logan Shaw (1 Way Contract) 1,200,000$ (2)
-Salary Remaining : 1,078,652$
-Salary Average : 1,200,000$
-Salary Average Remaining : 1,078,652$
Nicolas Deslauriers (1 Way Contract) 1,000,000$ (2)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Nico Hischier 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Sam Reinhart 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Michael McCarron 863,333$ (1)
-Salary Remaining : 776,030$
-Salary Average : 863,333$
-Salary Average Remaining : 776,030$
Jamie Oleksiak 750,000$ (1)
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Devin Shore 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players24
Salary Commitment
Year 20 : 60,938,333$
Year 21 : 43,100,000$
Year 22 : 22,627,000$
Year 23 : 8,675,000$
Salary Average Commitment
Year 20 : 55,473,332$
Year 21 : 37,634,999$
Year 22 : 18,496,999$
Year 23 : 4,544,999$
Salary Cap with 1 Way Contract
Year 20 : 60,938,333$
Year 21 : 43,100,000$
Year 22 : 22,627,000$
Year 23 : 8,675,000$

Farm Players Salaries

Cole Ully 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Juho Lammikko 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Reece Willcox 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Curtis Valk 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jakob Chychrun 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Evan Rodrigues 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Francis Perron 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Danton Heinen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Taylor Leier 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vincent Dunn 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tristan Jarry 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dylan Ferguson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Daniel Brickley 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jakub Jerabek 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Yannick Veilleux 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Anthony Cirelli 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan White 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Brandon Montour 85,000$ (1)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Byron Froese 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Miikka Salomaki 70,200$ (1)
Salary Remaining : 63,061$
Salary Average : 70,200$
Salary Average Remaining : 63,061$
Tyler Bertuzzi 66,167$ (2)
Salary Remaining : 59,438$
Salary Average : 66,167$
Salary Average Remaining : 59,438$
Sven Andrighetto 66,000$ (1)
Salary Remaining : 59,288$
Salary Average : 66,000$
Salary Average Remaining : 59,288$
Josh Leivo 62,400$ (2)
Salary Remaining : 56,054$
Salary Average : 62,400$
Salary Average Remaining : 56,054$
Alan Quine 62,000$ (1)
Salary Remaining : 55,695$
Salary Average : 62,000$
Salary Average Remaining : 55,695$
Jesse Graham 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Garret Ross 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Tom McCollum 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
TJ Brennan 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jean-Sebastien Dea 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players29
Salary Commitment
Year 20 : 2,331,767$
Year 21 : 1,681,067$
Year 22 : 1,257,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,331,767$
Year 21 : 1,681,067$
Year 22 : 1,257,500$
Year 23 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - 125$ - 5,502 - 96%
Level 2: 4750 - 100$ - 4,470 - 94%
Level 3: 3750 - 75$ - 3,608 - 96%
Level 4: 2750 - 50$ - 2,591 - 94%
Luxury : 1000 - 300$ - 950 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,584 - 79%
Farm Level 2: 1000 - 15$ - 806 - 81%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %17,121 - 95%
Average Income per Game2,612,542$
Year to Date Revenue7,837,625$
Farm
Home Games Left38
Average Attendance - %2,389 - 80%
Average Income per Game64,596$
Year to Date Revenue193,788$

Expense

Pro Players Total Salaries72,945,000$
Farm Players Total Salaries2,769,000$
Coaches Total Salaries2,210,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses5,043,622$
Farm Year To Date Expenses241,950$
Pro Salary Cap To Date4,936,670$
Farm Salary Cap To Date157,208$

Estimate

Pro Estimated Season Revenue99,276,583$
Farm Estimated Season Revenue2,454,648$
Pro Remaining Season Days160
Pro Expenses Per Days418,287$
Pro Estimated Expenses66,925,920$
Farm Remaining Season Days159
Farm Expenses Per Days19,599$
Farm Estimated Expenses3,116,241$
Estimated Season Expenses70,042,161$
Season Salary Cap72,945,000$
Estimate Under Maximum Salary Cap of 75,000,000$2,055,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 32,945,000$
Current Bank Account22,732,891$
Projected Bank Account54,421,961$

Pro Players Salaries

Claude Giroux (1 Way Contract) 8,560,000$ (3)
-Salary Remaining : 7,694,382$
-Salary Average : 8,560,000$
-Salary Average Remaining : 7,694,382$
Victor Hedman (1 Way Contract) 7,750,000$ (5)
-Salary Remaining : 6,966,292$
-Salary Average : 7,750,000$
-Salary Average Remaining : 6,966,292$
Braden Holtby (1 Way Contract) 6,800,000$ (1)
-Salary Remaining : 6,112,360$
-Salary Average : 6,800,000$
-Salary Average Remaining : 6,112,360$
Johnny Gaudreau (1 Way Contract) 6,675,000$ (1)
-Salary Remaining : 6,000,000$
-Salary Average : 6,675,000$
-Salary Average Remaining : 6,000,000$
Jonathan Huberdeau (1 Way Contract) 5,600,000$ (3)
-Salary Remaining : 5,033,708$
-Salary Average : 5,600,000$
-Salary Average Remaining : 5,033,708$
Gabriel Landeskog (1 Way Contract) 4,490,000$ (1)
-Salary Remaining : 4,035,955$
-Salary Average : 4,490,000$
-Salary Average Remaining : 4,035,955$
Evander Kane (1 Way Contract) 4,375,000$ (1)
-Salary Remaining : 3,932,584$
-Salary Average : 4,375,000$
-Salary Average Remaining : 3,932,584$
Alex Goligoski (1 Way Contract) 4,220,000$ (2)
-Salary Remaining : 3,793,258$
-Salary Average : 4,220,000$
-Salary Average Remaining : 3,793,258$
Sami Vatanen (1 Way Contract) 3,825,000$ (1)
-Salary Remaining : 3,438,202$
-Salary Average : 3,825,000$
-Salary Average Remaining : 3,438,202$
Ryan Spooner (1 Way Contract) 3,495,000$ (1)
-Salary Remaining : 3,141,573$
-Salary Average : 3,495,000$
-Salary Average Remaining : 3,141,573$
Danny DeKeyser (1 Way Contract) 2,825,000$ (4)
-Salary Remaining : 2,539,326$
-Salary Average : 2,825,000$
-Salary Average Remaining : 2,539,326$
Mikkel Boedker (1 Way Contract) 2,700,000$ (3)
-Salary Remaining : 2,426,966$
-Salary Average : 2,700,000$
-Salary Average Remaining : 2,426,966$
Michal Neuvirth (1 Way Contract) 2,230,000$ (2)
-Salary Remaining : 2,004,494$
-Salary Average : 2,230,000$
-Salary Average Remaining : 2,004,494$
Jesper Fast (1 Way Contract) 2,100,000$ (1)
-Salary Remaining : 1,887,640$
-Salary Average : 2,100,000$
-Salary Average Remaining : 1,887,640$
Chris Tierney (1 Way Contract) 1,750,000$ (3)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Colton Sceviour (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Riley Nash (1 Way Contract) 1,300,000$ (2)
-Salary Remaining : 1,168,539$
-Salary Average : 1,300,000$
-Salary Average Remaining : 1,168,539$
Brandon Tanev 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Blake Coleman 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Colin Miller 900,000$ (1)
-Salary Remaining : 808,989$
-Salary Average : 900,000$
-Salary Average Remaining : 808,989$
Total Pro Players20
Salary Commitment
Year 20 : 72,945,000$
Year 21 : 39,360,000$
Year 22 : 30,685,000$
Year 23 : 10,575,000$
Salary Average Commitment
Year 20 : 72,945,000$
Year 21 : 39,360,000$
Year 22 : 30,685,000$
Year 23 : 10,575,000$
Salary Cap with 1 Way Contract
Year 20 : 72,945,000$
Year 21 : 39,360,000$
Year 22 : 30,685,000$
Year 23 : 10,575,000$

Farm Players Salaries

Freddie Hamilton 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Michael Brodzinski 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Joel Vermin 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Chris Thorburn 99,500$ (3)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Carter Camper 99,500$ (3)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Josh Archibald 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Patrick Russell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Sam Anas 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jonny Brodzinski 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mike Reilly 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kevin Labanc 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Charlie Lindgren 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Philippe Myers 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Zach Whitecloud 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Chris Driedger 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vitek Vanecek 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tyler Moy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Calvin Thurkauf 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alex Formenton 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Christian Jaros 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Philip Holm 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Manuel Wiederer 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brandon Davidson 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Lukas Sedlak 82,500$ (2)
Salary Remaining : 74,110$
Salary Average : 82,500$
Salary Average Remaining : 74,110$
Alexandre Grenier 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Scott Wedgewood 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Christian Thomas 60,000$ (2)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Wayne Simpson 60,000$ (2)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Sena Acolatse 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Carter Bancks 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Derek Army 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Colton Beck 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Travis St. Denis 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players33
Salary Commitment
Year 20 : 2,769,000$
Year 21 : 2,486,500$
Year 22 : 1,716,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,769,000$
Year 21 : 2,486,500$
Year 22 : 1,716,500$
Year 23 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - 125$ - 5,844 - 102%
Level 2: 4750 - 100$ - 4,530 - 95%
Level 3: 3750 - 75$ - 4,125 - 110%
Level 4: 2750 - 50$ - 2,727 - 99%
Luxury : 1000 - 300$ - 1,024 - 102%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,565 - 78%
Farm Level 2: 1000 - 15$ - 780 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %18,250 - 101%
Average Income per Game1,761,418$
Year to Date Revenue7,045,672$
Farm
Home Games Left37
Average Attendance - %2,344 - 78%
Average Income per Game73,487$
Year to Date Revenue293,946$

Expense

Pro Players Total Salaries64,723,165$
Farm Players Total Salaries1,664,700$
Coaches Total Salaries2,260,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses6,676,376$
Farm Year To Date Expenses230,310$
Pro Salary Cap To Date6,508,349$
Farm Salary Cap To Date169,290$

Estimate

Pro Estimated Season Revenue65,172,466$
Farm Estimated Season Revenue2,719,000$
Pro Remaining Season Days160
Pro Expenses Per Days372,939$
Pro Estimated Expenses59,670,240$
Farm Remaining Season Days159
Farm Expenses Per Days12,795$
Farm Estimated Expenses2,034,405$
Estimated Season Expenses61,704,645$
Season Salary Cap64,723,165$
Estimate Under Maximum Salary Cap of 75,000,000$10,276,835$
Estimate Over Minimum Salary Cap of 40,000,000$ 24,723,165$
Current Bank Account12,102,693$
Projected Bank Account18,289,514$

Pro Players Salaries

Scott Hartnell (1 Way Contract) 7,800,000$ (2)
-Salary Remaining : 7,011,236$
-Salary Average : 7,800,000$
-Salary Average Remaining : 7,011,236$
Justin Schultz (1 Way Contract) 4,550,000$ (5)
-Salary Remaining : 4,089,888$
-Salary Average : 4,550,000$
-Salary Average Remaining : 4,089,888$
Martin Hanzal (1 Way Contract) 4,150,000$ (1)
-Salary Remaining : 3,730,337$
-Salary Average : 4,150,000$
-Salary Average Remaining : 3,730,337$
Jason Spezza (1 Way Contract) 4,110,000$ (3)
-Salary Remaining : 3,694,382$
-Salary Average : 4,110,000$
-Salary Average Remaining : 3,694,382$
Brian Gionta (1 Way Contract) 4,100,000$ (1)
-1 Way Contract Salary Cap : 4,100,000$
-Salary Remaining : 3,685,393$
-Salary Average : 4,100,000$
-Salary Average Remaining : 3,685,393$
Marc Methot (1 Way Contract) 3,650,000$ (4)
-Salary Remaining : 3,280,899$
-Salary Average : 3,650,000$
-Salary Average Remaining : 3,280,899$
Eric Gryba (1 Way Contract) 2,950,000$ (2)
-Salary Remaining : 2,651,685$
-Salary Average : 2,950,000$
-Salary Average Remaining : 2,651,685$
Nathan Beaulieu (1 Way Contract) 2,907,000$ (1)
-Salary Remaining : 2,613,034$
-Salary Average : 2,907,000$
-Salary Average Remaining : 2,613,034$
Andrew Shaw (1 Way Contract) 2,878,000$ (1)
-Salary Remaining : 2,586,966$
-Salary Average : 2,878,000$
-Salary Average Remaining : 2,586,966$
Sam Gagner (1 Way Contract) 2,812,000$ (3)
-Salary Remaining : 2,527,640$
-Salary Average : 2,812,000$
-Salary Average Remaining : 2,527,640$
Jason Pominville (1 Way Contract) 2,650,000$ (4)
-Salary Remaining : 2,382,022$
-Salary Average : 2,650,000$
-Salary Average Remaining : 2,382,022$
Chris Wideman (1 Way Contract) 2,425,000$ (4)
-Salary Remaining : 2,179,775$
-Salary Average : 2,425,000$
-Salary Average Remaining : 2,179,775$
Ryan Miller (1 Way Contract) 2,400,000$ (2)
-Salary Remaining : 2,157,303$
-Salary Average : 2,400,000$
-Salary Average Remaining : 2,157,303$
Lauri Korpikoski (1 Way Contract) 2,000,000$ (2)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Luke Schenn (1 Way Contract) 1,808,000$ (3)
-Salary Remaining : 1,625,169$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Tim Schaller (1 Way Contract) 1,750,000$ (4)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Mike Condon (1 Way Contract) 1,750,000$ (4)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Garnet Hathaway (1 Way Contract) 1,700,000$ (1)
-1 Way Contract Salary Cap : 1,700,000$
-Salary Remaining : 1,528,090$
-Salary Average : 1,700,000$
-Salary Average Remaining : 1,528,090$
Matt Hunwick (1 Way Contract) 1,549,000$ (3)
-Salary Remaining : 1,392,360$
-Salary Average : 1,549,000$
-Salary Average Remaining : 1,392,360$
Jacob de la Rose (1 Way Contract) 1,450,000$ (1)
-Salary Remaining : 1,303,371$
-Salary Average : 1,450,000$
-Salary Average Remaining : 1,303,371$
Robert Bortuzzo (1 Way Contract) 1,055,000$ (2)
-Salary Remaining : 948,315$
-Salary Average : 1,055,000$
-Salary Average Remaining : 948,315$
Curtis McElhinney 999,999$ (1)
-Salary Remaining : 898,876$
-Salary Average : 999,999$
-Salary Average Remaining : 898,876$
Drake Caggiula 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Sven Baertschi 910,000$ (1)
-Salary Remaining : 817,978$
-Salary Average : 910,000$
-Salary Average Remaining : 817,978$
Pierre-Luc Dubois 894,166$ (2)
-Salary Remaining : 803,745$
-Salary Average : 894,166$
-Salary Average Remaining : 803,745$
Darren Archibald 550,000$ (2)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players26
Salary Commitment
Year 20 : 64,723,165$
Year 21 : 45,628,166$
Year 22 : 27,054,000$
Year 23 : 16,775,000$
Salary Average Commitment
Year 20 : 63,915,165$
Year 21 : 44,820,166$
Year 22 : 26,246,000$
Year 23 : 16,775,000$
Salary Cap with 1 Way Contract
Year 20 : 64,723,165$
Year 21 : 45,628,166$
Year 22 : 27,054,000$
Year 23 : 16,775,000$

Farm Players Salaries

Slater Koekkoek 95,500$ (3)
Salary Remaining : 85,788$
Salary Average : 95,500$
Salary Average Remaining : 85,788$
Andrei Mironov 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Eeli Tolvanen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan MacInnis 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tyson Jost 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Francis Beauvillier 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Stepan Falkovsky 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Patrick Sieloff 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jakub Zboril 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Hartman 86,500$ (2)
Salary Remaining : 77,703$
Salary Average : 86,500$
Salary Average Remaining : 77,703$
Paul Postma 80,200$ (2)
Salary Remaining : 72,044$
Salary Average : 80,200$
Salary Average Remaining : 72,044$
Antoine Waked 75,000$ (3)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Reid Duke 72,500$ (3)
Salary Remaining : 65,127$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
Brad Thiessen 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Stephen Gionta 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Liam O'Brien 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Christopher Gibson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Buddy Robinson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jake Chelios 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jordan Oesterle 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Peter Stoykewych 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joel Lowry 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players22
Salary Commitment
Year 20 : 1,664,700$
Year 21 : 1,242,200$
Year 22 : 1,010,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,664,700$
Year 21 : 1,242,200$
Year 22 : 1,010,500$
Year 23 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - 125$ - 5,448 - 95%
Level 2: 4750 - 100$ - 4,624 - 97%
Level 3: 3750 - 75$ - 3,343 - 89%
Level 4: 2750 - 50$ - 2,651 - 96%
Luxury : 1000 - 300$ - 945 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,572 - 79%
Farm Level 2: 1000 - 15$ - 746 - 75%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %17,011 - 95%
Average Income per Game2,764,703$
Year to Date Revenue11,058,813$
Farm
Home Games Left37
Average Attendance - %2,318 - 77%
Average Income per Game63,102$
Year to Date Revenue252,406$

Expense

Pro Players Total Salaries68,664,000$
Farm Players Total Salaries2,095,000$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,182,196$
Farm Year To Date Expenses335,088$
Pro Salary Cap To Date7,000,006$
Farm Salary Cap To Date213,048$

Estimate

Pro Estimated Season Revenue102,294,020$
Farm Estimated Season Revenue2,334,756$
Pro Remaining Season Days160
Pro Expenses Per Days395,865$
Pro Estimated Expenses63,338,400$
Farm Remaining Season Days159
Farm Expenses Per Days18,616$
Farm Estimated Expenses2,959,944$
Estimated Season Expenses66,298,344$
Season Salary Cap68,664,000$
Estimate Under Maximum Salary Cap of 75,000,000$6,336,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 28,664,000$
Current Bank Account5,832,909$
Projected Bank Account44,163,341$

Pro Players Salaries

Alexander Steen (1 Way Contract) 7,450,000$ (2)
-Salary Remaining : 6,696,629$
-Salary Average : 7,450,000$
-Salary Average Remaining : 6,696,629$
Thomas Vanek (1 Way Contract) 6,075,000$ (1)
-Salary Remaining : 5,460,674$
-Salary Average : 6,075,000$
-Salary Average Remaining : 5,460,674$
Loui Eriksson (1 Way Contract) 5,990,000$ (3)
-Salary Remaining : 5,384,270$
-Salary Average : 5,990,000$
-Salary Average Remaining : 5,384,270$
Vladimir Tarasenko (1 Way Contract) 5,825,000$ (1)
-Salary Remaining : 5,235,955$
-Salary Average : 5,825,000$
-Salary Average Remaining : 5,235,955$
Valtteri Filppula (1 Way Contract) 5,400,000$ (2)
-Salary Remaining : 4,853,933$
-Salary Average : 5,400,000$
-Salary Average Remaining : 4,853,933$
Trevor Daley (1 Way Contract) 4,625,000$ (2)
-Salary Remaining : 4,157,303$
-Salary Average : 4,625,000$
-Salary Average Remaining : 4,157,303$
Kevan Miller (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Matt Read (1 Way Contract) 4,500,000$ (1)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Brooks Orpik (1 Way Contract) 4,500,000$ (1)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Andrew Ladd (1 Way Contract) 3,505,000$ (1)
-Salary Remaining : 3,150,562$
-Salary Average : 3,505,000$
-Salary Average Remaining : 3,150,562$
Michael Frolik (1 Way Contract) 3,080,000$ (3)
-Salary Remaining : 2,768,539$
-Salary Average : 3,080,000$
-Salary Average Remaining : 2,768,539$
Craig Anderson (1 Way Contract) 2,490,000$ (1)
-Salary Remaining : 2,238,202$
-Salary Average : 2,490,000$
-Salary Average Remaining : 2,238,202$
Marc Staal (1 Way Contract) 2,315,000$ (4)
-Salary Remaining : 2,080,899$
-Salary Average : 2,315,000$
-Salary Average Remaining : 2,080,899$
Kyle Brodziak (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 1,348,315$
-Salary Average : 1,500,000$
-Salary Average Remaining : 1,348,315$
Jimmy Hayes (1 Way Contract) 1,270,000$ (2)
-Salary Remaining : 1,141,573$
-Salary Average : 1,270,000$
-Salary Average Remaining : 1,141,573$
Kyle Quincey (1 Way Contract) 1,150,000$ (3)
-Salary Remaining : 1,033,708$
-Salary Average : 1,150,000$
-Salary Average Remaining : 1,033,708$
Curtis Lazar (1 Way Contract) 1,070,000$ (1)
-1 Way Contract Salary Cap : 1,070,000$
-Salary Remaining : 961,798$
-Salary Average : 1,070,000$
-Salary Average Remaining : 961,798$
Derek MacKenzie (1 Way Contract) 1,000,000$ (1)
-Salary Remaining : 898,876$
-Salary Average : 1,000,000$
-Salary Average Remaining : 898,876$
Noah Juulsen 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Tanner Kero 769,000$ (2)
-Salary Remaining : 691,236$
-Salary Average : 769,000$
-Salary Average Remaining : 691,236$
David Rittich 725,000$ (2)
-Salary Remaining : 651,685$
-Salary Average : 725,000$
-Salary Average Remaining : 651,685$
Total Pro Players21
Salary Commitment
Year 20 : 68,664,000$
Year 21 : 39,699,000$
Year 22 : 19,460,000$
Year 23 : 2,315,000$
Salary Average Commitment
Year 20 : 68,664,000$
Year 21 : 39,699,000$
Year 22 : 19,460,000$
Year 23 : 2,315,000$
Salary Cap with 1 Way Contract
Year 20 : 68,664,000$
Year 21 : 39,699,000$
Year 22 : 19,460,000$
Year 23 : 2,315,000$

Farm Players Salaries

Kyle Platzer 97,500$ (1)
Salary Remaining : 87,585$
Salary Average : 97,500$
Salary Average Remaining : 87,585$
Cameron Darcy 97,500$ (1)
Salary Remaining : 87,585$
Salary Average : 97,500$
Salary Average Remaining : 87,585$
Tyler Lewington 97,500$ (1)
Salary Remaining : 87,585$
Salary Average : 97,500$
Salary Average Remaining : 87,585$
MacKenzie MacEachern 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Gavin Bayreuther 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Troy Terry 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Parker Wotherspoon 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Justin Hickman 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Freddie Tiffels 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Mason Mitchell 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Colin Larkin 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Brandon Baddock 90,000$ (3)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Daniel Walcott 87,500$ (1)
Salary Remaining : 78,602$
Salary Average : 87,500$
Salary Average Remaining : 78,602$
Jordan Schroeder 72,500$ (3)
Salary Remaining : 65,127$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
JC Lipon 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Zachary Fucale 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Hampus Gustafsson 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Adam Erne 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Brent Regner 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Tommy Hughes 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ryan Horvat 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Michael Bournival 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jordan Binnington 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Reid Petryk 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Robert Hagg 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Matt Buckles 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mathieu Brodeur 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jansen Harkins 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players28
Salary Commitment
Year 20 : 2,095,000$
Year 21 : 1,235,000$
Year 22 : 895,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,095,000$
Year 21 : 1,235,000$
Year 22 : 895,000$
Year 23 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - 125$ - 5,860 - 102%
Level 2: 4750 - 100$ - 4,338 - 91%
Level 3: 3750 - 75$ - 3,830 - 102%
Level 4: 2750 - 50$ - 2,562 - 93%
Luxury : 1000 - 300$ - 1,007 - 101%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,526 - 76%
Farm Level 2: 1000 - 15$ - 825 - 83%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %17,598 - 98%
Average Income per Game2,473,038$
Year to Date Revenue12,365,189$
Farm
Home Games Left36
Average Attendance - %2,351 - 78%
Average Income per Game66,284$
Year to Date Revenue331,420$

Expense

Pro Players Total Salaries71,323,167$
Farm Players Total Salaries2,250,000$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,483,665$
Farm Year To Date Expenses291,242$
Pro Salary Cap To Date7,306,533$
Farm Salary Cap To Date224,665$

Estimate

Pro Estimated Season Revenue89,029,361$
Farm Estimated Season Revenue2,386,224$
Pro Remaining Season Days160
Pro Expenses Per Days410,523$
Pro Estimated Expenses65,683,680$
Farm Remaining Season Days159
Farm Expenses Per Days16,384$
Farm Estimated Expenses2,605,056$
Estimated Season Expenses68,288,736$
Season Salary Cap71,323,167$
Estimate Under Maximum Salary Cap of 75,000,000$3,676,833$
Estimate Over Minimum Salary Cap of 40,000,000$ 31,323,167$
Current Bank Account6,355,525$
Projected Bank Account29,482,374$

Pro Players Salaries

Jakub Voracek (1 Way Contract) 7,626,000$ (4)
-Salary Remaining : 6,854,831$
-Salary Average : 7,626,000$
-Salary Average Remaining : 6,854,831$
David Pastrnak (1 Way Contract) 7,175,000$ (5)
-Salary Remaining : 6,449,438$
-Salary Average : 7,175,000$
-Salary Average Remaining : 6,449,438$
Sergei Bobrovsky (1 Way Contract) 6,600,000$ (1)
-Salary Remaining : 5,932,584$
-Salary Average : 6,600,000$
-Salary Average Remaining : 5,932,584$
Taylor Hall (1 Way Contract) 6,524,000$ (1)
-Salary Remaining : 5,864,270$
-Salary Average : 6,524,000$
-Salary Average Remaining : 5,864,270$
Jake Gardiner (1 Way Contract) 5,975,000$ (5)
-Salary Remaining : 5,370,787$
-Salary Average : 5,975,000$
-Salary Average Remaining : 5,370,787$
Torey Krug (1 Way Contract) 5,726,000$ (1)
-Salary Remaining : 5,146,966$
-Salary Average : 5,726,000$
-Salary Average Remaining : 5,146,966$
Sean Couturier (1 Way Contract) 5,425,000$ (2)
-Salary Remaining : 4,876,404$
-Salary Average : 5,425,000$
-Salary Average Remaining : 4,876,404$
David Krejci (1 Way Contract) 4,500,000$ (5)
-Salary Remaining : 4,044,944$
-Salary Average : 4,500,000$
-Salary Average Remaining : 4,044,944$
Mikael Backlund (1 Way Contract) 4,332,000$ (2)
-Salary Remaining : 3,893,933$
-Salary Average : 4,332,000$
-Salary Average Remaining : 3,893,933$
Kevin Hayes (1 Way Contract) 3,050,000$ (2)
-Salary Remaining : 2,741,573$
-Salary Average : 3,050,000$
-Salary Average Remaining : 2,741,573$
Andy Greene (1 Way Contract) 2,950,000$ (2)
-Salary Remaining : 2,651,685$
-Salary Average : 2,950,000$
-Salary Average Remaining : 2,651,685$
Kris Russell (1 Way Contract) 2,501,000$ (3)
-Salary Remaining : 2,248,090$
-Salary Average : 2,501,000$
-Salary Average Remaining : 2,248,090$
Paul Byron (1 Way Contract) 1,630,000$ (3)
-Salary Remaining : 1,465,169$
-Salary Average : 1,630,000$
-Salary Average Remaining : 1,465,169$
Cedric Paquette (1 Way Contract) 1,300,000$ (2)
-Salary Remaining : 1,168,539$
-Salary Average : 1,300,000$
-Salary Average Remaining : 1,168,539$
Josh Gorges (1 Way Contract) 1,150,000$ (2)
-Salary Remaining : 1,033,708$
-Salary Average : 1,150,000$
-Salary Average Remaining : 1,033,708$
Malcolm Subban 950,000$ (3)
-Salary Remaining : 853,933$
-Salary Average : 950,000$
-Salary Average Remaining : 853,933$
Auston Matthews 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Robby Fabbri 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Brett Pesce 809,167$ (1)
-Salary Remaining : 727,341$
-Salary Average : 809,167$
-Salary Average Remaining : 727,341$
Stefan Noesen 700,000$ (2)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Charles Hudon 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players21
Salary Commitment
Year 20 : 71,323,167$
Year 21 : 49,264,000$
Year 22 : 30,357,000$
Year 23 : 25,276,000$
Salary Average Commitment
Year 20 : 71,323,167$
Year 21 : 49,264,000$
Year 22 : 30,357,000$
Year 23 : 25,276,000$
Salary Cap with 1 Way Contract
Year 20 : 71,323,167$
Year 21 : 49,264,000$
Year 22 : 30,357,000$
Year 23 : 25,276,000$

Farm Players Salaries

Peter Budaj 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Reto Berra 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Andrew Miller 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Dante Salituro 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Radel Fazleev 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Anthony Richard 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Graham Knott 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Fitzgerald 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nicolas Meloche 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jonas Siegenthaler 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kevin Porter 85,000$ (3)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Jason Garrison 85,000$ (3)
Salary Remaining : 76,356$
Salary Average : 85,000$
Salary Average Remaining : 76,356$
Tyler Randell 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Jon Merrill 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Korbinian Holzer 70,000$ (2)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Corey Tropp 67,500$ (2)
Salary Remaining : 60,636$
Salary Average : 67,500$
Salary Average Remaining : 60,636$
Zac Rinaldo 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Michal Rozsival 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Alexey Marchenko 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Beau Bennett 65,000$ (3)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Vernon Fiddler 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Jay McClement 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Jamie McBain 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Etienne Marcoux 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Tom Sestito 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Pierre-Cedric Labrie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Zach Sill 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Dillon Simpson 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mitch Callahan 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Keegan Lowe 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players30
Salary Commitment
Year 20 : 2,250,000$
Year 21 : 1,820,000$
Year 22 : 1,047,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,250,000$
Year 21 : 1,820,000$
Year 22 : 1,047,500$
Year 23 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - 125$ - 5,939 - 103%
Level 2: 4750 - 100$ - 4,248 - 89%
Level 3: 3750 - 75$ - 4,119 - 110%
Level 4: 2750 - 50$ - 2,682 - 98%
Luxury : 1000 - 300$ - 1,073 - 107%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,709 - 85%
Farm Level 2: 1000 - 15$ - 785 - 79%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left39
Average Attendance - %18,060 - 100%
Average Income per Game2,292,346$
Year to Date Revenue4,584,691$
Farm
Home Games Left39
Average Attendance - %2,494 - 83%
Average Income per Game78,819$
Year to Date Revenue157,637$

Expense

Pro Players Total Salaries72,686,333$
Farm Players Total Salaries1,404,117$
Coaches Total Salaries2,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,053,632$
Farm Year To Date Expenses234,604$
Pro Salary Cap To Date6,901,802$
Farm Salary Cap To Date168,506$

Estimate

Pro Estimated Season Revenue89,401,474$
Farm Estimated Season Revenue3,073,922$
Pro Remaining Season Days160
Pro Expenses Per Days416,777$
Pro Estimated Expenses66,684,320$
Farm Remaining Season Days159
Farm Expenses Per Days11,605$
Farm Estimated Expenses1,845,195$
Estimated Season Expenses68,529,515$
Season Salary Cap72,686,333$
Estimate Under Maximum Salary Cap of 75,000,000$2,313,667$
Estimate Over Minimum Salary Cap of 40,000,000$ 32,686,333$
Current Bank Account4,161,242$
Projected Bank Account28,107,123$

Pro Players Salaries

Phil Kessel (1 Way Contract) 7,900,000$ (1)
-Salary Remaining : 7,101,124$
-Salary Average : 7,900,000$
-Salary Average Remaining : 7,101,124$
Tyler Johnson (1 Way Contract) 6,463,000$ (4)
-Salary Remaining : 5,809,438$
-Salary Average : 6,463,000$
-Salary Average Remaining : 5,809,438$
Patrice Bergeron (1 Way Contract) 6,370,000$ (3)
-Salary Remaining : 5,725,843$
-Salary Average : 6,370,000$
-Salary Average Remaining : 5,725,843$
Brian Elliott (1 Way Contract) 6,030,000$ (3)
-Salary Remaining : 5,420,225$
-Salary Average : 6,030,000$
-Salary Average Remaining : 5,420,225$
Mike Green (1 Way Contract) 5,830,000$ (3)
-Salary Remaining : 5,240,449$
-Salary Average : 5,830,000$
-Salary Average Remaining : 5,240,449$
David Backes (1 Way Contract) 5,700,000$ (1)
-Salary Remaining : 5,123,596$
-Salary Average : 5,700,000$
-Salary Average Remaining : 5,123,596$
Derek Stepan (1 Way Contract) 5,150,000$ (5)
-Salary Remaining : 4,629,213$
-Salary Average : 6,550,000$
-Salary Average Remaining : 5,887,640$
Seth Jones (1 Way Contract) 4,489,000$ (4)
-Salary Remaining : 4,035,056$
-Salary Average : 4,489,000$
-Salary Average Remaining : 4,035,056$
Johnny Boychuk (1 Way Contract) 4,360,000$ (2)
-Salary Remaining : 3,919,101$
-Salary Average : 4,360,000$
-Salary Average Remaining : 3,919,101$
Justin Williams (1 Way Contract) 3,782,000$ (2)
-Salary Remaining : 3,399,551$
-Salary Average : 3,782,000$
-Salary Average Remaining : 3,399,551$
Marco Scandella (1 Way Contract) 2,525,000$ (4)
-Salary Remaining : 2,269,663$
-Salary Average : 2,625,000$
-Salary Average Remaining : 2,359,551$
Ales Hemsky (1 Way Contract) 2,370,000$ (1)
-1 Way Contract Salary Cap : 2,370,000$
-Salary Remaining : 2,130,337$
-Salary Average : 2,370,000$
-Salary Average Remaining : 2,130,337$
Carl Hagelin (1 Way Contract) 2,320,000$ (2)
-Salary Remaining : 2,085,393$
-Salary Average : 2,320,000$
-Salary Average Remaining : 2,085,393$
Alex Biega (1 Way Contract) 1,775,000$ (4)
-Salary Remaining : 1,595,506$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Vinni Lettieri 995,000$ (2)
-Salary Remaining : 894,382$
-Salary Average : 995,000$
-Salary Average Remaining : 894,382$
Alex Chiasson 950,000$ (3)
-Salary Remaining : 853,933$
-Salary Average : 950,000$
-Salary Average Remaining : 853,933$
Matthew Tkachuk 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Neal Pionk 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Trevor van Riemsdyk 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Brendan Gaunce 863,333$ (1)
-Salary Remaining : 776,030$
-Salary Average : 863,333$
-Salary Average Remaining : 776,030$
Nail Yakupov 750,000$ (3)
-Salary Remaining : 674,157$
-Salary Average : 750,000$
-Salary Average Remaining : 674,157$
Scott Darling 700,000$ (1)
-Salary Remaining : 629,213$
-Salary Average : 700,000$
-Salary Average Remaining : 629,213$
Carter Rowney 589,000$ (2)
-Salary Remaining : 529,438$
-Salary Average : 589,000$
-Salary Average Remaining : 529,438$
Total Pro Players23
Salary Commitment
Year 20 : 72,686,333$
Year 21 : 53,303,000$
Year 22 : 41,257,000$
Year 23 : 20,402,000$
Salary Average Commitment
Year 20 : 72,961,333$
Year 21 : 53,578,000$
Year 22 : 41,532,000$
Year 23 : 20,677,000$
Salary Cap with 1 Way Contract
Year 20 : 72,686,333$
Year 21 : 53,303,000$
Year 22 : 41,257,000$
Year 23 : 20,402,000$

Farm Players Salaries

Vince Pedrie 99,500$ (2)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Josh Wesley 99,500$ (2)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Landon Bow 99,500$ (2)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Emil Johansson 99,500$ (2)
Salary Remaining : 89,381$
Salary Average : 99,500$
Salary Average Remaining : 89,381$
Anton Blidh 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Dwight King 88,200$ (2)
Salary Remaining : 79,231$
Salary Average : 88,200$
Salary Average Remaining : 79,231$
Tom Parisi 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Daniel Carr 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Alex Lintuniemi 72,917$ (2)
Salary Remaining : 65,501$
Salary Average : 72,917$
Salary Average Remaining : 65,501$
Lukas Elvenes 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Filip Hallander 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nikita Popugaev 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brendan Warren 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Noah Cates 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Angus Crookshank 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Julius Nattinen (Out of Payroll) 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 73,083$
Salary Average Remaining : 65,651$
Zach O'Brien 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Kaapo Kahkonen 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Austin Wuthrich 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Daniel Taylor 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brennan Menell 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 71,667$
Salary Average Remaining : 64,378$
Total Farm Players21
Salary Commitment
Year 20 : 1,459,117$
Year 21 : 669,117$
Year 22 : 110,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,493,867$
Year 21 : 703,867$
Year 22 : 144,750$
Year 23 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - 125$ - 5,706 - 99%
Level 2: 4750 - 100$ - 3,999 - 84%
Level 3: 3750 - 75$ - 3,558 - 95%
Level 4: 2750 - 50$ - 2,382 - 87%
Luxury : 1000 - 300$ - 961 - 96%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,521 - 76%
Farm Level 2: 1000 - 15$ - 798 - 80%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left37
Average Attendance - %16,606 - 92%
Average Income per Game2,434,792$
Year to Date Revenue9,739,169$
Farm
Home Games Left37
Average Attendance - %2,319 - 77%
Average Income per Game82,378$
Year to Date Revenue329,513$

Expense

Pro Players Total Salaries73,742,000$
Farm Players Total Salaries3,713,000$
Coaches Total Salaries2,625,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,728,469$
Farm Year To Date Expenses468,619$
Pro Salary Cap To Date7,551,342$
Farm Salary Cap To Date379,627$

Estimate

Pro Estimated Season Revenue90,087,313$
Farm Estimated Season Revenue3,047,995$
Pro Remaining Season Days160
Pro Expenses Per Days424,112$
Pro Estimated Expenses67,857,920$
Farm Remaining Season Days159
Farm Expenses Per Days25,921$
Farm Estimated Expenses4,121,439$
Estimated Season Expenses71,979,359$
Season Salary Cap73,742,000$
Estimate Under Maximum Salary Cap of 75,000,000$1,258,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 33,742,000$
Current Bank Account14,847,035$
Projected Bank Account36,002,984$

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 7,900,000$ (1)
-Salary Remaining : 7,101,124$
-Salary Average : 7,900,000$
-Salary Average Remaining : 7,101,124$
Steven Stamkos (1 Way Contract) 7,800,000$ (4)
-Salary Remaining : 7,011,236$
-Salary Average : 7,800,000$
-Salary Average Remaining : 7,011,236$
Henrik Lundqvist (1 Way Contract) 7,775,000$ (2)
-Salary Remaining : 6,988,764$
-Salary Average : 7,775,000$
-Salary Average Remaining : 6,988,764$
Alex Pietrangelo (1 Way Contract) 6,475,000$ (5)
-Salary Remaining : 5,820,225$
-Salary Average : 6,475,000$
-Salary Average Remaining : 5,820,225$
Dion Phaneuf (1 Way Contract) 4,900,000$ (3)
-Salary Remaining : 4,404,494$
-Salary Average : 4,900,000$
-Salary Average Remaining : 4,404,494$
Jeff Petry (1 Way Contract) 3,558,000$ (4)
-Salary Remaining : 3,198,202$
-Salary Average : 3,558,000$
-Salary Average Remaining : 3,198,202$
Mattias Ekholm (1 Way Contract) 3,550,000$ (5)
-Salary Remaining : 3,191,011$
-Salary Average : 3,550,000$
-Salary Average Remaining : 3,191,011$
Derick Brassard (1 Way Contract) 3,425,000$ (5)
-Salary Remaining : 3,078,652$
-Salary Average : 3,425,000$
-Salary Average Remaining : 3,078,652$
Bryan Little (1 Way Contract) 3,250,000$ (5)
-Salary Remaining : 2,921,348$
-Salary Average : 3,250,000$
-Salary Average Remaining : 2,921,348$
Ryan Callahan (1 Way Contract) 3,220,000$ (3)
-Salary Remaining : 2,894,382$
-Salary Average : 3,220,000$
-Salary Average Remaining : 2,894,382$
Jacob Markstrom (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 2,696,629$
-Salary Average : 3,000,000$
-Salary Average Remaining : 2,696,629$
Elias Lindholm (1 Way Contract) 2,875,000$ (4)
-Salary Remaining : 2,584,270$
-Salary Average : 2,875,000$
-Salary Average Remaining : 2,584,270$
Hampus Lindholm (1 Way Contract) 2,790,000$ (2)
-Salary Remaining : 2,507,865$
-Salary Average : 2,790,000$
-Salary Average Remaining : 2,507,865$
Jay Bouwmeester (1 Way Contract) 2,710,000$ (1)
-Salary Remaining : 2,435,955$
-Salary Average : 2,710,000$
-Salary Average Remaining : 2,435,955$
Marcus Johansson (1 Way Contract) 2,525,000$ (3)
-Salary Remaining : 2,269,663$
-Salary Average : 2,525,000$
-Salary Average Remaining : 2,269,663$
Tyler Bozak (1 Way Contract) 2,450,000$ (4)
-Salary Remaining : 2,202,247$
-Salary Average : 2,450,000$
-Salary Average Remaining : 2,202,247$
Calle Jarnkrok (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Jonathan Drouin (1 Way Contract) 1,660,000$ (1)
-Salary Remaining : 1,492,135$
-Salary Average : 1,660,000$
-Salary Average Remaining : 1,492,135$
Stephen Johns 954,000$ (1)
-Salary Remaining : 857,528$
-Salary Average : 954,000$
-Salary Average Remaining : 857,528$
Sebastian Aho 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Total Pro Players20
Salary Commitment
Year 20 : 73,742,000$
Year 21 : 58,518,000$
Year 22 : 47,028,000$
Year 23 : 33,383,000$
Salary Average Commitment
Year 20 : 73,742,000$
Year 21 : 58,518,000$
Year 22 : 47,028,000$
Year 23 : 33,383,000$
Salary Cap with 1 Way Contract
Year 20 : 73,742,000$
Year 21 : 58,518,000$
Year 22 : 47,028,000$
Year 23 : 33,383,000$

Farm Players Salaries

Teemu Pulkkinen 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Kiefer Sherwood 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Nic Dowd 100,000$ (3)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Kevin Gravel 100,000$ (2)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Ryan Carpenter 100,000$ (1)
Salary Remaining : 89,830$
Salary Average : 100,000$
Salary Average Remaining : 89,830$
Bryan Bickell 99,000$ (1)
Salary Remaining : 88,932$
Salary Average : 99,000$
Salary Average Remaining : 88,932$
Stuart Percy 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Viktor Loov 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Zack Mitchell 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Carl Dahlstrom 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Garret Sparks 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Justin Kloos 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jared McCann 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Miro Aaltonen 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Christian Wolanin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Oskar Lindblom 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Michael Amadio 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Travis Sanheim 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alex Stalock 90,000$ (2)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Ben Hutton 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
David Booth 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Anthony Bitetto 75,000$ (3)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Thomas Vannelli 72,500$ (3)
Salary Remaining : 65,127$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
Matthew Ford 72,500$ (2)
Salary Remaining : 65,127$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
Tim Erixon 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Julian Melchiori 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Laurent Brossoit 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Harry Zolnierczyk 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Denis Malgin 69,000$ (2)
Salary Remaining : 61,983$
Salary Average : 69,000$
Salary Average Remaining : 61,983$
Micheal Haley 67,500$ (2)
Salary Remaining : 60,636$
Salary Average : 67,500$
Salary Average Remaining : 60,636$
Zac Dalpe 60,000$ (2)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Nathan Paetsch 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Ryan Lomberg 57,500$ (3)
Salary Remaining : 51,653$
Salary Average : 57,500$
Salary Average Remaining : 51,653$
Cameron Hughes 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Shane Harper 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Josh Currie 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ben Thomson 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Brett Sterling 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Scott Foster 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Lane Pederson 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Alex Broadhurst 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrew O'Brien 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Pontus Aberg 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Bobby Farnham 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Austin Carroll 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Hunter Warner 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Kristofers Bindulis 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Joe Whitney 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Eric Robinson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ben Betker 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players50
Salary Commitment
Year 20 : 3,713,000$
Year 21 : 2,624,000$
Year 22 : 1,550,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 3,713,000$
Year 21 : 2,624,000$
Year 22 : 1,550,000$
Year 23 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - 125$ - 5,949 - 103%
Level 2: 4750 - 100$ - 4,619 - 97%
Level 3: 3750 - 75$ - 4,032 - 108%
Level 4: 2750 - 50$ - 2,712 - 99%
Luxury : 1000 - 300$ - 1,030 - 103%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,606 - 80%
Farm Level 2: 1000 - 15$ - 800 - 80%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %18,342 - 102%
Average Income per Game1,644,867$
Year to Date Revenue8,224,335$
Farm
Home Games Left36
Average Attendance - %2,406 - 80%
Average Income per Game112,521$
Year to Date Revenue562,606$

Expense

Pro Players Total Salaries72,629,000$
Farm Players Total Salaries1,415,500$
Coaches Total Salaries4,875,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,756,296$
Farm Year To Date Expenses232,938$
Pro Salary Cap To Date7,351,419$
Farm Salary Cap To Date143,946$

Estimate

Pro Estimated Season Revenue59,215,212$
Farm Estimated Season Revenue4,050,763$
Pro Remaining Season Days160
Pro Expenses Per Days430,500$
Pro Estimated Expenses68,880,000$
Farm Remaining Season Days159
Farm Expenses Per Days12,941$
Farm Estimated Expenses2,057,619$
Estimated Season Expenses70,937,619$
Season Salary Cap72,629,000$
Estimate Under Maximum Salary Cap of 75,000,000$2,371,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 32,629,000$
Current Bank Account2,318,448$
Projected Bank Account-5,353,196$

Pro Players Salaries

Zach Parise (1 Way Contract) 8,000,000$ (2)
-Salary Remaining : 7,191,011$
-Salary Average : 8,000,000$
-Salary Average Remaining : 7,191,011$
Paul Stastny (1 Way Contract) 6,950,000$ (3)
-Salary Remaining : 6,247,191$
-Salary Average : 6,950,000$
-Salary Average Remaining : 6,247,191$
Logan Couture (1 Way Contract) 6,453,000$ (4)
-Salary Remaining : 5,800,449$
-Salary Average : 6,453,000$
-Salary Average Remaining : 5,800,449$
Ryan Suter (1 Way Contract) 5,848,000$ (4)
-Salary Remaining : 5,256,629$
-Salary Average : 5,848,000$
-Salary Average Remaining : 5,256,629$
Matt Murray (1 Way Contract) 5,625,000$ (2)
-Salary Remaining : 5,056,180$
-Salary Average : 5,625,000$
-Salary Average Remaining : 5,056,180$
Kyle Turris (1 Way Contract) 5,154,000$ (4)
-Salary Remaining : 4,632,809$
-Salary Average : 5,154,000$
-Salary Average Remaining : 4,632,809$
Erik Johnson (1 Way Contract) 3,940,000$ (2)
-Salary Remaining : 3,541,573$
-Salary Average : 3,940,000$
-Salary Average Remaining : 3,541,573$
Cam Atkinson (1 Way Contract) 3,680,000$ (3)
-Salary Remaining : 3,307,865$
-Salary Average : 3,680,000$
-Salary Average Remaining : 3,307,865$
Brayden McNabb (1 Way Contract) 3,225,000$ (1)
-Salary Remaining : 2,898,876$
-Salary Average : 3,225,000$
-Salary Average Remaining : 2,898,876$
Brian Dumoulin (1 Way Contract) 2,700,000$ (1)
-Salary Remaining : 2,426,966$
-Salary Average : 2,700,000$
-Salary Average Remaining : 2,426,966$
Jason Zucker (1 Way Contract) 2,620,000$ (1)
-Salary Remaining : 2,355,056$
-Salary Average : 2,620,000$
-Salary Average Remaining : 2,355,056$
Phillip Danault (1 Way Contract) 2,500,000$ (3)
-Salary Remaining : 2,247,191$
-Salary Average : 2,500,000$
-Salary Average Remaining : 2,247,191$
Micheal Ferland (1 Way Contract) 2,250,000$ (2)
-Salary Remaining : 2,022,472$
-Salary Average : 630,000$
-Salary Average Remaining : 566,292$
Chris Wagner (1 Way Contract) 2,050,000$ (1)
-Salary Remaining : 1,842,697$
-Salary Average : 2,050,000$
-Salary Average Remaining : 1,842,697$
Chad Johnson (1 Way Contract) 1,958,000$ (3)
-Salary Remaining : 1,760,000$
-Salary Average : 1,958,000$
-Salary Average Remaining : 1,760,000$
Jacob Josefson (1 Way Contract) 1,900,000$ (3)
-Salary Remaining : 1,707,865$
-Salary Average : 1,900,000$
-Salary Average Remaining : 1,707,865$
Peter Holland (1 Way Contract) 1,470,000$ (1)
-Salary Remaining : 1,321,348$
-Salary Average : 1,470,000$
-Salary Average Remaining : 1,321,348$
Martin Marincin (1 Way Contract) 1,103,000$ (2)
-1 Way Contract Salary Cap : 1,103,000$
-Salary Remaining : 991,461$
-Salary Average : 1,103,000$
-Salary Average Remaining : 991,461$
Luke Glendening 950,000$ (2)
-Salary Remaining : 853,933$
-Salary Average : 950,000$
-Salary Average Remaining : 853,933$
Shayne Gostisbehere 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Alexander Kerfoot 925,000$ (3)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Dylan Larkin 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Shea Theodore 863,000$ (1)
-Salary Remaining : 775,730$
-Salary Average : 863,000$
-Salary Average Remaining : 775,730$
Jordan Martinook 615,000$ (1)
-Salary Remaining : 552,809$
-Salary Average : 615,000$
-Salary Average Remaining : 552,809$
Total Pro Players24
Salary Commitment
Year 20 : 72,629,000$
Year 21 : 57,236,000$
Year 22 : 35,368,000$
Year 23 : 17,455,000$
Salary Average Commitment
Year 20 : 71,009,000$
Year 21 : 55,616,000$
Year 22 : 35,368,000$
Year 23 : 17,455,000$
Salary Cap with 1 Way Contract
Year 20 : 72,629,000$
Year 21 : 57,236,000$
Year 22 : 35,368,000$
Year 23 : 17,455,000$

Farm Players Salaries

Adam Brooks 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ryan Gropp 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Gabriel Carlsson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mackenzie Blackwood 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Tyler Parsons 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dylan McIlrath 78,000$ (1)
Salary Remaining : 70,068$
Salary Average : 78,000$
Salary Average Remaining : 70,068$
Lucas Wallmark 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Brian Strait 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Blake Pietila 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Zack Stortini 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Oskar Sundqvist 60,000$ (1)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Graham Black 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Bryce Gervais 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jamie Devane 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ethan Werek 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Daniel Maggio 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Scott Harrington 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Dawson Leedahl 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Philip Samuelsson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Michael Ferrantino 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Grant Besse 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players21
Salary Commitment
Year 20 : 1,415,500$
Year 21 : 592,500$
Year 22 : 370,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,415,500$
Year 21 : 592,500$
Year 22 : 370,000$
Year 23 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - 125$ - 5,149 - 90%
Level 2: 4750 - 100$ - 3,796 - 80%
Level 3: 3750 - 75$ - 3,305 - 88%
Level 4: 2750 - 50$ - 2,205 - 80%
Luxury : 1000 - 300$ - 896 - 90%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,883 - 94%
Farm Level 2: 1000 - 15$ - 989 - 99%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left38
Average Attendance - %15,351 - 85%
Average Income per Game2,101,899$
Year to Date Revenue6,305,697$
Farm
Home Games Left38
Average Attendance - %2,872 - 96%
Average Income per Game710,734$
Year to Date Revenue2,132,203$

Expense

Pro Players Total Salaries74,363,000$
Farm Players Total Salaries1,896,000$
Coaches Total Salaries4,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,918,766$
Farm Year To Date Expenses247,698$
Pro Salary Cap To Date7,564,499$
Farm Salary Cap To Date191,770$

Estimate

Pro Estimated Season Revenue79,872,162$
Farm Estimated Season Revenue27,007,905$
Pro Remaining Season Days160
Pro Expenses Per Days437,433$
Pro Estimated Expenses69,989,280$
Farm Remaining Season Days159
Farm Expenses Per Days13,819$
Farm Estimated Expenses2,197,221$
Estimated Season Expenses72,186,501$
Season Salary Cap74,363,000$
Estimate Under Maximum Salary Cap of 75,000,000$637,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 34,363,000$
Current Bank Account13,828,710$
Projected Bank Account48,522,276$

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9,140,000$ (3)
-Salary Remaining : 8,215,730$
-Salary Average : 9,140,000$
-Salary Average Remaining : 8,215,730$
Alex Ovechkin (1 Way Contract) 9,075,000$ (2)
-Salary Remaining : 8,157,303$
-Salary Average : 9,075,000$
-Salary Average Remaining : 8,157,303$
Pekka Rinne (1 Way Contract) 6,970,000$ (3)
-Salary Remaining : 6,265,169$
-Salary Average : 6,970,000$
-Salary Average Remaining : 6,265,169$
Mark Giordano (1 Way Contract) 6,857,000$ (2)
-Salary Remaining : 6,163,596$
-Salary Average : 6,857,000$
-Salary Average Remaining : 6,163,596$
Rasmus Ristolainen (1 Way Contract) 5,750,000$ (4)
-Salary Remaining : 5,168,539$
-Salary Average : 5,750,000$
-Salary Average Remaining : 5,168,539$
Patric Hornqvist (1 Way Contract) 5,297,000$ (4)
-Salary Remaining : 4,761,348$
-Salary Average : 5,297,000$
-Salary Average Remaining : 4,761,348$
Zdeno Chara (1 Way Contract) 3,930,000$ (1)
-Salary Remaining : 3,532,584$
-Salary Average : 3,930,000$
-Salary Average Remaining : 3,532,584$
Aaron Ekblad (1 Way Contract) 3,750,000$ (2)
-Salary Remaining : 3,370,787$
-Salary Average : 3,750,000$
-Salary Average Remaining : 3,370,787$
Patrik Nemeth (1 Way Contract) 3,050,000$ (2)
-Salary Remaining : 2,741,573$
-Salary Average : 3,050,000$
-Salary Average Remaining : 2,741,573$
Jean-Gabriel Pageau (1 Way Contract) 2,170,000$ (2)
-Salary Remaining : 1,950,562$
-Salary Average : 2,170,000$
-Salary Average Remaining : 1,950,562$
Nick Bonino (1 Way Contract) 2,170,000$ (2)
-Salary Remaining : 1,950,562$
-Salary Average : 2,170,000$
-Salary Average Remaining : 1,950,562$
Roman Polak (1 Way Contract) 2,080,000$ (2)
-Salary Remaining : 1,869,663$
-Salary Average : 2,080,000$
-Salary Average Remaining : 1,869,663$
Anders Nilsson (1 Way Contract) 1,875,000$ (4)
-Salary Remaining : 1,685,393$
-Salary Average : 1,875,000$
-Salary Average Remaining : 1,685,393$
Richard Panik (1 Way Contract) 1,827,000$ (1)
-Salary Remaining : 1,642,247$
-Salary Average : 1,827,000$
-Salary Average Remaining : 1,642,247$
Matt Hendricks (1 Way Contract) 1,750,000$ (1)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Andre Burakovsky (1 Way Contract) 1,750,000$ (1)
-Salary Remaining : 1,573,034$
-Salary Average : 1,750,000$
-Salary Average Remaining : 1,573,034$
Bo Horvat (1 Way Contract) 1,670,000$ (1)
-Salary Remaining : 1,501,124$
-Salary Average : 1,670,000$
-Salary Average Remaining : 1,501,124$
Markus Granlund (1 Way Contract) 1,342,000$ (2)
-Salary Remaining : 1,206,292$
-Salary Average : 1,342,000$
-Salary Average Remaining : 1,206,292$
Ian Cole (1 Way Contract) 1,110,000$ (1)
-Salary Remaining : 997,753$
-Salary Average : 1,110,000$
-Salary Average Remaining : 997,753$
Joel Armia 950,000$ (1)
-Salary Remaining : 853,933$
-Salary Average : 950,000$
-Salary Average Remaining : 853,933$
Jakub Vrana 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
William Nylander 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Total Pro Players22
Salary Commitment
Year 20 : 74,363,000$
Year 21 : 60,451,000$
Year 22 : 29,032,000$
Year 23 : 12,922,000$
Salary Average Commitment
Year 20 : 74,363,000$
Year 21 : 60,451,000$
Year 22 : 29,032,000$
Year 23 : 12,922,000$
Salary Cap with 1 Way Contract
Year 20 : 74,363,000$
Year 21 : 60,451,000$
Year 22 : 29,032,000$
Year 23 : 12,922,000$

Farm Players Salaries

Nikolay Goldobin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vili Saarijarvi 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
T.J. Hensick 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Andreas Johnsson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nikita Soshnikov 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ivan Barbashev 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Julius Bergman 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Kirill Gotovets 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Marcus Hogberg 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Filip Sandberg 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Axel Holmstrom 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Emil Pettersson 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Ville Pokka 71,000$ (3)
Salary Remaining : 63,780$
Salary Average : 71,000$
Salary Average Remaining : 63,780$
Chad Kolarik 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andre Petersson 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Anton Zlobin 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jusso Ikonen 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nicola Riopel 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jesse Joensuu 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Daniel Muzito-Bagenda 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Nikita Jevpalovs 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
David Fischer 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Miroslav Svoboda 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Max Gortz 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Henri Ikonen 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Radim Simek 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players26
Salary Commitment
Year 20 : 1,896,000$
Year 21 : 1,236,000$
Year 22 : 996,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,896,000$
Year 21 : 1,236,000$
Year 22 : 996,000$
Year 23 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - 125$ - 5,842 - 102%
Level 2: 4750 - 100$ - 4,567 - 96%
Level 3: 3750 - 75$ - 3,984 - 106%
Level 4: 2750 - 50$ - 2,750 - 100%
Luxury : 1000 - 300$ - 1,014 - 101%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,575 - 79%
Farm Level 2: 1000 - 15$ - 792 - 79%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %18,157 - 101%
Average Income per Game1,992,935$
Year to Date Revenue9,964,674$
Farm
Home Games Left36
Average Attendance - %2,367 - 79%
Average Income per Game117,462$
Year to Date Revenue587,311$

Expense

Pro Players Total Salaries74,683,000$
Farm Players Total Salaries2,472,633$
Coaches Total Salaries2,225,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,688,373$
Farm Year To Date Expenses346,965$
Pro Salary Cap To Date7,559,319$
Farm Salary Cap To Date249,620$

Estimate

Pro Estimated Season Revenue71,745,653$
Farm Estimated Season Revenue4,228,639$
Pro Remaining Season Days160
Pro Expenses Per Days426,730$
Pro Estimated Expenses68,276,800$
Farm Remaining Season Days159
Farm Expenses Per Days19,337$
Farm Estimated Expenses3,074,583$
Estimated Season Expenses71,351,383$
Season Salary Cap74,683,000$
Estimate Under Maximum Salary Cap of 75,000,000$317,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 34,683,000$
Current Bank Account6,191,387$
Projected Bank Account10,814,296$

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8,540,000$ (3)
-Salary Remaining : 7,676,404$
-Salary Average : 8,540,000$
-Salary Average Remaining : 7,676,404$
Filip Forsberg (1 Way Contract) 6,875,000$ (4)
-Salary Remaining : 6,179,775$
-Salary Average : 6,875,000$
-Salary Average Remaining : 6,179,775$
Corey Crawford (1 Way Contract) 6,305,000$ (2)
-Salary Remaining : 5,667,416$
-Salary Average : 6,305,000$
-Salary Average Remaining : 5,667,416$
Aleksander Barkov (1 Way Contract) 6,300,000$ (1)
-Salary Remaining : 5,662,921$
-Salary Average : 6,300,000$
-Salary Average Remaining : 5,662,921$
Jonathan Marchessault (1 Way Contract) 6,050,000$ (5)
-Salary Remaining : 5,438,202$
-Salary Average : 6,050,000$
-Salary Average Remaining : 5,438,202$
Brent Seabrook (1 Way Contract) 5,625,000$ (1)
-Salary Remaining : 5,056,180$
-Salary Average : 5,625,000$
-Salary Average Remaining : 5,056,180$
Dmitry Orlov (1 Way Contract) 5,410,000$ (4)
-Salary Remaining : 4,862,921$
-Salary Average : 5,410,000$
-Salary Average Remaining : 4,862,921$
Rickard Rakell (1 Way Contract) 5,004,000$ (3)
-Salary Remaining : 4,497,978$
-Salary Average : 5,004,000$
-Salary Average Remaining : 4,497,978$
Ryan McDonagh (1 Way Contract) 4,879,000$ (4)
-Salary Remaining : 4,385,618$
-Salary Average : 4,879,000$
-Salary Average Remaining : 4,385,618$
Brendan Gallagher (1 Way Contract) 3,845,000$ (2)
-Salary Remaining : 3,456,180$
-Salary Average : 3,845,000$
-Salary Average Remaining : 3,456,180$
Tomas Hertl (1 Way Contract) 3,250,000$ (3)
-Salary Remaining : 2,921,348$
-Salary Average : 3,250,000$
-Salary Average Remaining : 2,921,348$
Travis Hamonic (1 Way Contract) 2,850,000$ (4)
-Salary Remaining : 2,561,798$
-Salary Average : 2,850,000$
-Salary Average Remaining : 2,561,798$
Vladislav Namestnikov (1 Way Contract) 2,550,000$ (2)
-Salary Remaining : 2,292,135$
-Salary Average : 2,550,000$
-Salary Average Remaining : 2,292,135$
Darren Helm (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 1,797,753$
-Salary Average : 2,000,000$
-Salary Average Remaining : 1,797,753$
Zemgus Girgensons (1 Way Contract) 1,650,000$ (4)
-Salary Remaining : 1,483,146$
-Salary Average : 1,650,000$
-Salary Average Remaining : 1,483,146$
Gabriel Dumont (1 Way Contract) 1,250,000$ (3)
-Salary Remaining : 1,123,596$
-Salary Average : 1,250,000$
-Salary Average Remaining : 1,123,596$
Joe Cannata 650,000$ (3)
-Salary Remaining : 584,270$
-Salary Average : 650,000$
-Salary Average Remaining : 584,270$
Jeff Schultz 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Maxime Fortunus 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Rich Clune 550,000$ (1)
-Salary Remaining : 494,382$
-Salary Average : 550,000$
-Salary Average Remaining : 494,382$
Total Pro Players20
Salary Commitment
Year 20 : 74,683,000$
Year 21 : 61,108,000$
Year 22 : 48,408,000$
Year 23 : 29,714,000$
Salary Average Commitment
Year 20 : 74,683,000$
Year 21 : 61,108,000$
Year 22 : 48,408,000$
Year 23 : 29,714,000$
Salary Cap with 1 Way Contract
Year 20 : 74,683,000$
Year 21 : 61,108,000$
Year 22 : 48,408,000$
Year 23 : 29,714,000$

Farm Players Salaries

Matt Taormina 99,900$ (2)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Eric Tangradi 99,900$ (2)
Salary Remaining : 89,741$
Salary Average : 99,900$
Salary Average Remaining : 89,741$
Matt Grzelcyk 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Christopher DiDomenico 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Luke Kunin 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Paul LaDue 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Alex Nedeljkovic 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Christian Dvorak 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Dominic Toninato 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Nathan Gerbe 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Shane Gersich 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Vince Dunn 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jeff Zatkoff 90,000$ (2)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Andy Andreoff 90,000$ (1)
Salary Remaining : 80,847$
Salary Average : 90,000$
Salary Average Remaining : 80,847$
Victor Mete 87,000$ (2)
Salary Remaining : 78,153$
Salary Average : 87,000$
Salary Average Remaining : 78,153$
Nic Petan 75,833$ (1)
Salary Remaining : 68,121$
Salary Average : 75,833$
Salary Average Remaining : 68,121$
Maxim Lamarche 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Jeff Glass 75,000$ (2)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Julius Honka 75,000$ (1)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Frederick Gaudreau 70,000$ (3)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Marek Hrivik 70,000$ (1)
Salary Remaining : 62,881$
Salary Average : 70,000$
Salary Average Remaining : 62,881$
Clayton Stoner 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Chandler Stephenson 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
John-Michael Liles 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Tye McGinn 60,000$ (3)
Salary Remaining : 53,898$
Salary Average : 60,000$
Salary Average Remaining : 53,898$
Alex Dostie 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Mark Zengerle 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Alex Belzile 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Kevin Rooney 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Jimmy Oligny 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Luke Gazdic 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Markus Eisenschmid 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players32
Salary Commitment
Year 20 : 2,472,633$
Year 21 : 1,931,800$
Year 22 : 887,500$
Year 23 : 0$
Salary Average Commitment
Year 20 : 2,472,633$
Year 21 : 1,931,800$
Year 22 : 887,500$
Year 23 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - 125$ - 5,387 - 94%
Level 2: 4750 - 100$ - 4,132 - 87%
Level 3: 3750 - 75$ - 3,624 - 97%
Level 4: 2750 - 50$ - 2,488 - 90%
Luxury : 1000 - 300$ - 930 - 93%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,554 - 78%
Farm Level 2: 1000 - 15$ - 775 - 78%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left36
Average Attendance - %16,559 - 92%
Average Income per Game2,570,226$
Year to Date Revenue12,851,129$
Farm
Home Games Left36
Average Attendance - %2,329 - 78%
Average Income per Game63,106$
Year to Date Revenue315,532$

Expense

Pro Players Total Salaries73,985,000$
Farm Players Total Salaries1,894,000$
Coaches Total Salaries4,325,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses7,862,713$
Farm Year To Date Expenses276,516$
Pro Salary Cap To Date7,508,446$
Farm Salary Cap To Date192,618$

Estimate

Pro Estimated Season Revenue92,528,129$
Farm Estimated Season Revenue2,271,830$
Pro Remaining Season Days160
Pro Expenses Per Days435,309$
Pro Estimated Expenses69,649,440$
Farm Remaining Season Days159
Farm Expenses Per Days15,362$
Farm Estimated Expenses2,442,558$
Estimated Season Expenses72,091,998$
Season Salary Cap73,985,000$
Estimate Under Maximum Salary Cap of 75,000,000$1,015,000$
Estimate Over Minimum Salary Cap of 40,000,000$ 33,985,000$
Current Bank Account22,240,684$
Projected Bank Account44,948,645$

Pro Players Salaries

Sidney Crosby (1 Way Contract) 9,250,000$ (2)
-Salary Remaining : 8,314,607$
-Salary Average : 9,250,000$
-Salary Average Remaining : 8,314,607$
Henrik Zetterberg (1 Way Contract) 7,750,000$ (1)
-Salary Remaining : 6,966,292$
-Salary Average : 7,750,000$
-Salary Average Remaining : 6,966,292$
Tyler Seguin (1 Way Contract) 6,767,000$ (1)
-Salary Remaining : 6,082,697$
-Salary Average : 6,767,000$
-Salary Average Remaining : 6,082,697$
Martin Jones (1 Way Contract) 6,750,000$ (5)
-Salary Remaining : 6,067,416$
-Salary Average : 6,750,000$
-Salary Average Remaining : 6,067,416$
Mark Stone (1 Way Contract) 6,675,000$ (1)
-Salary Remaining : 6,000,000$
-Salary Average : 6,675,000$
-Salary Average Remaining : 6,000,000$
Duncan Keith (1 Way Contract) 5,738,000$ (4)
-Salary Remaining : 5,157,753$
-Salary Average : 5,738,000$
-Salary Average Remaining : 5,157,753$
Eric Staal (1 Way Contract) 5,350,000$ (1)
-Salary Remaining : 4,808,989$
-Salary Average : 5,350,000$
-Salary Average Remaining : 4,808,989$
Gustav Nyquist (1 Way Contract) 4,230,000$ (3)
-Salary Remaining : 3,802,247$
-Salary Average : 4,230,000$
-Salary Average Remaining : 3,802,247$
Justin Faulk (1 Way Contract) 4,150,000$ (1)
-Salary Remaining : 3,730,337$
-Salary Average : 4,150,000$
-Salary Average Remaining : 3,730,337$
Teuvo Teravainen (1 Way Contract) 3,550,000$ (2)
-Salary Remaining : 3,191,011$
-Salary Average : 3,550,000$
-Salary Average Remaining : 3,191,011$
Anton Stralman (1 Way Contract) 3,400,000$ (2)
-Salary Remaining : 3,056,180$
-Salary Average : 3,400,000$
-Salary Average Remaining : 3,056,180$
Cody Eakin (1 Way Contract) 2,125,000$ (3)
-Salary Remaining : 1,910,112$
-Salary Average : 2,125,000$
-Salary Average Remaining : 1,910,112$
Matt Calvert (1 Way Contract) 1,300,000$ (1)
-Salary Remaining : 1,168,539$
-Salary Average : 1,300,000$
-Salary Average Remaining : 1,168,539$
Keith Kinkaid (1 Way Contract) 1,265,000$ (2)
-Salary Remaining : 1,137,079$
-Salary Average : 1,265,000$
-Salary Average Remaining : 1,137,079$
Devante Smith-Pelly (1 Way Contract) 1,110,000$ (1)
-Salary Remaining : 997,753$
-Salary Average : 1,110,000$
-Salary Average Remaining : 997,753$
Kyle Connor 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Adam Pelech 925,000$ (2)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Colton Parayko 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Noah Hanifin 925,000$ (1)
-Salary Remaining : 831,461$
-Salary Average : 925,000$
-Salary Average Remaining : 831,461$
Brian Gibbons 875,000$ (1)
-Salary Remaining : 786,517$
-Salary Average : 875,000$
-Salary Average Remaining : 786,517$
Total Pro Players20
Salary Commitment
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$
Salary Average Commitment
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$
Salary Cap with 1 Way Contract
Year 20 : 73,985,000$
Year 21 : 38,158,000$
Year 22 : 18,843,000$
Year 23 : 12,488,000$

Farm Players Salaries

Louie Belpedio 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Philip Lane 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Brian Cooper 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Mark McNeill 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Gustav Forsling 92,500$ (2)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Christian Djoos 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Matthew O'Connor 92,500$ (3)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Connor Brown 92,500$ (1)
Salary Remaining : 83,093$
Salary Average : 92,500$
Salary Average Remaining : 83,093$
Jim O'Brien 84,500$ (2)
Salary Remaining : 75,907$
Salary Average : 84,500$
Salary Average Remaining : 75,907$
Zach Redmond 75,000$ (3)
Salary Remaining : 67,373$
Salary Average : 75,000$
Salary Average Remaining : 67,373$
Seth Griffith 72,500$ (3)
Salary Remaining : 65,127$
Salary Average : 72,500$
Salary Average Remaining : 65,127$
Josh Anderson 65,000$ (1)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Mikkel Aagaard 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
J-F Berube 65,000$ (2)
Salary Remaining : 58,390$
Salary Average : 65,000$
Salary Average Remaining : 58,390$
Paul Thompson 62,500$ (2)
Salary Remaining : 56,144$
Salary Average : 62,500$
Salary Average Remaining : 56,144$
Seth Helgeson 59,500$ (3)
Salary Remaining : 53,449$
Salary Average : 59,500$
Salary Average Remaining : 53,449$
Justin Falk 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Boyd Gordon 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Rod Pelley 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ryan Malone 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Josh Hennessy 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Dustin Tokarski 55,000$ (2)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Terry Broadhurst 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Andrew Mangiapane 55,000$ (1)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Braden Christoffer 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Greg Rallo 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Ryan Hamilton 55,000$ (3)
Salary Remaining : 49,407$
Salary Average : 55,000$
Salary Average Remaining : 49,407$
Total Farm Players27
Salary Commitment
Year 20 : 1,894,000$
Year 21 : 1,626,500$
Year 22 : 1,147,000$
Year 23 : 0$
Salary Average Commitment
Year 20 : 1,894,000$
Year 21 : 1,626,500$
Year 22 : 1,147,000$
Year 23 : 0$

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 75,000,000$
Available Cap Space

Over Minimum of
40,000,000$

Pro Players

Farm Players

Total Players

Avalanche 4,431,706$ 54,072,167$ 20,927,833$ 14,072,167$ 253055
Blackhawks 8,274,722$ 57,975,000$ 17,025,000$ 17,975,000$ 203050
Blue Jackets 15,181,786$ 71,867,999$ 3,132,001$ 31,867,999$ 252045
Blues 3,394,758$ 69,263,500$ 5,736,500$ 29,263,500$ 283260
Bruins 614,462$ 68,082,000$ 6,918,000$ 28,082,000$ 233962
Canadiens 20,980,972$ 44,655,000$ 30,345,000$ 4,655,000$ 242448
Canucks 1,462,357$ 62,931,333$ 12,068,667$ 22,931,333$ 213152
Capitals 11,006,788$ 58,684,999$ 16,315,001$ 18,684,999$ 262652
Coyotes 10,035,004$ 69,000,000$ 6,000,000$ 29,000,000$ 242448
Devils 18,541,919$ 71,406,500$ 3,593,500$ 31,406,500$ 222244
Ducks 18,545,448$ 51,919,167$ 23,080,833$ 11,919,167$ 253661
Flames 2,057,967$ 73,504,000$ 1,496,000$ 33,504,000$ 232851
Flyers 9,410,352$ 47,307,000$ 27,693,000$ 7,307,000$ 252146
Golden Knights 3,603,752$ 57,645,000$ 17,355,000$ 17,645,000$ 252247
Hurricanes 13,722,192$ 62,221,167$ 12,778,833$ 22,221,167$ 222749
Islanders 8,853,307$ 74,076,333$ 923,667$ 34,076,333$ 266692
Jets 28,834,270$ 69,096,333$ 5,903,667$ 29,096,333$ 232649
Kings 14,650,675$ 64,782,111$ 10,217,889$ 24,782,111$ 232245
Lightning 27,298,681$ 51,394,999$ 23,605,001$ 11,394,999$ 222446
Maple Leafs 19,425,127$ 69,066,000$ 5,934,000$ 29,066,000$ 212849
Oilers 6,043,546$ 60,938,333$ 14,061,667$ 20,938,333$ 242953
Panthers 22,732,891$ 72,945,000$ 2,055,000$ 32,945,000$ 203353
Penguins 12,102,693$ 64,723,165$ 10,276,835$ 24,723,165$ 262248
Predators 5,832,909$ 68,664,000$ 6,336,000$ 28,664,000$ 212849
Rangers 6,355,525$ 71,323,167$ 3,676,833$ 31,323,167$ 213051
Red Wings 4,161,242$ 72,686,333$ 2,313,667$ 32,686,333$ 232144
Sabres 14,847,035$ 73,742,000$ 1,258,000$ 33,742,000$ 205070
Senators 2,318,448$ 72,629,000$ 2,371,000$ 32,629,000$ 242145
Sharks 13,828,710$ 74,363,000$ 637,000$ 34,363,000$ 222648
Stars 6,191,387$ 74,683,000$ 317,000$ 34,683,000$ 203252
Wild 22,240,684$ 73,985,000$ 1,015,000$ 33,985,000$ 202747