Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - 175 $ - 3 321 - 57,76%
Level 2: 4750 - 150 $ - 2 565 - 53,99%
Level 3: 3750 - 125 $ - 1 942 - 51,78%
Level 4: 2750 - 100 $ - 1 179 - 42,88%
Luxury : 1000 - 400 $ - 618 - 61,81%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 891 - 94,55%
Farm Level 2: 1000 - 15 $ - 945 - 94,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %9 625 - 53,47%
Average Income per Game1 967 141 $
Year to Date Revenue27 539 970 $
Farm
Home Games Left27
Average Attendance - %2 836 - 94,53%
Average Income per Game76 809 $
Year to Date Revenue1 075 331 $

Expense

Pro Players Total Salaries63 844 667 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 083 595 $
Farm Year To Date Expenses1 158 503 $
Pro Salary Cap To Date21 702 393 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 112 799 $
Farm Estimated Season Revenue2 073 853 $
Pro Remaining Season Days115
Pro Expenses Per Days351 315 $
Pro Estimated Expenses40 401 225 $
Farm Remaining Season Days115
Farm Expenses Per Days16 384 $
Farm Estimated Expenses1 884 160 $
Estimated Season Expenses42 285 385 $
Season Salary Cap56 065 500 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 934 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 16 065 500 $
Current Bank Account22 612 278 $
Projected Bank Account35 513 545 $

Pro Players Salaries

Kyle Palmieri (1 Way Contract) 7 250 000 $ (5)
-Salary Remaining : 4 482 527 $
-Salary Average : 2 370 000 $
-Salary Average Remaining : 1 465 323 $
Reilly Smith (Out of Payroll) 7 030 000 $ (3)
-Salary Remaining : 4 346 505 $
-Salary Average : 2 860 000 $
-Salary Average Remaining : 1 768 280 $
Tyler Johnson (1 Way Contract) 6 463 000 $ (3)
-Salary Remaining : 3 995 941 $
-Salary Average : 6 463 000 $
-Salary Average Remaining : 3 995 941 $
Mathieu Perreault (1 Way Contract) 4 980 000 $ (2)
-Salary Remaining : 3 079 032 $
-Salary Average : 4 980 000 $
-Salary Average Remaining : 3 079 032 $
Robin Lehner (1 Way Contract) 4 600 000 $ (5)
-Salary Remaining : 2 844 086 $
-Salary Average : 4 816 000 $
-Salary Average Remaining : 2 977 634 $
Carter Hutton (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 782 258 $
Jordan Staal (1 Way Contract) 4 050 000 $ (2)
-Salary Remaining : 2 504 032 $
-Salary Average : 4 050 000 $
-Salary Average Remaining : 2 504 032 $
Nick Holden (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Travis Zajac (1 Way Contract) 3 310 000 $ (1)
-Salary Remaining : 2 046 505 $
-Salary Average : 3 310 000 $
-Salary Average Remaining : 2 046 505 $
Radko Gudas (1 Way Contract) 2 778 000 $ (2)
-Salary Remaining : 1 717 581 $
-Salary Average : 2 778 000 $
-Salary Average Remaining : 1 717 581 $
Josh Morrissey (1 Way Contract) 2 275 000 $ (3)
-Salary Remaining : 1 406 586 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Niklas Kronwall (1 Way Contract) 1 975 000 $ (1)
-Salary Remaining : 1 221 102 $
-Salary Average : 2 856 000 $
-Salary Average Remaining : 1 765 806 $
Brandon Manning (1 Way Contract) 1 765 000 $ (3)
-Salary Remaining : 1 091 263 $
-Salary Average : 1 765 000 $
-Salary Average Remaining : 1 091 263 $
Gabriel Bourque (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 1 081 989 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Matt Nieto (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 1 020 161 $
-Salary Average : 805 000 $
-Salary Average Remaining : 497 715 $
Ben Chiarot (1 Way Contract) 1 575 000 $ (3)
-Salary Remaining : 973 790 $
-Salary Average : 1 185 000 $
-Salary Average Remaining : 732 661 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Alex Tuch 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jesper Bratt (Out of Payroll) 749 167 $ (1)
-Salary Remaining : 463 195 $
-Salary Average : 749 167 $
-Salary Average Remaining : 463 195 $
Vinnie Hinostroza 717 500 $ (1)
-Salary Remaining : 443 616 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Dylan DeMelo 577 000 $ (1)
-Salary Remaining : 356 747 $
-Salary Average : 577 000 $
-Salary Average Remaining : 356 747 $
Total Pro Players21
Salary Commitment
Year 21 : 63 844 667 $
Year 22 : 53 016 000 $
Year 23 : 32 708 000 $
Year 24 : 11 850 000 $
Salary Average Commitment
Year 21 : 52 814 167 $
Year 22 : 42 117 000 $
Year 23 : 21 809 000 $
Year 24 : 7 186 000 $
Salary Cap with 1 Way Contract
Year 21 : 63 844 667 $
Year 22 : 53 016 000 $
Year 23 : 32 708 000 $
Year 24 : 11 850 000 $

Farm Players Salaries

Erik Burgdoerfer 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Macoy Erkamps 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Adam Johnson (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Giovanni Fiore 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Sam Vigneault 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ian McCoshen 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Gabriel Gagne 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Tyler Vesel 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Connor Ingram 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
John Stevens 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nicholas Merkley 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Charles-David Beaudoin 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Ludwig Bystrom 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Kevin Connauton 90 000 $ (1)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Dan Renouf 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Michal Cajkovsky (Out of Payroll) 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Evan Cormier 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tyler Benson 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Spencer Martin 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Colton Point 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alexandre Alain 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Ryan Kuffner 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kieffer Bellows 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Lucas Carlsson 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kevin Stenlund 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Nicholas Caamano 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Ross Colton 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tyler Gaudet 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Mark Cooper 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Hubert Labrie 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players30
Salary Commitment
Year 21 : 2 447 500 $
Year 22 : 1 940 000 $
Year 23 : 1 200 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 402 500 $
Year 22 : 1 910 000 $
Year 23 : 1 170 000 $
Year 24 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 175 $ - 3 529 - 61,37%
Level 2: 4750 - 150 $ - 2 612 - 54,99%
Level 3: 3750 - 125 $ - 1 903 - 50,76%
Level 4: 2750 - 100 $ - 1 180 - 42,91%
Luxury : 1000 - 400 $ - 605 - 60,49%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 40 $ - 1 065 - 53,24%
Farm Level 2: 1000 - 30 $ - 434 - 43,39%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %9 829 - 54,61%
Average Income per Game2 009 072 $
Year to Date Revenue34 154 220 $
Farm
Home Games Left24
Average Attendance - %1 499 - 49,95%
Average Income per Game69 509 $
Year to Date Revenue1 181 651 $

Expense

Pro Players Total Salaries80 200 000 $
Farm Players Total Salaries3 032 344 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 487 842 $
Farm Year To Date Expenses1 395 785 $
Pro Salary Cap To Date27 895 283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 217 722 $
Farm Estimated Season Revenue1 668 213 $
Pro Remaining Season Days115
Pro Expenses Per Days441 935 $
Pro Estimated Expenses50 822 525 $
Farm Remaining Season Days115
Farm Expenses Per Days20 066 $
Farm Estimated Expenses2 307 590 $
Estimated Season Expenses53 130 115 $
Season Salary Cap71 979 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 021 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 31 979 000 $
Current Bank Account22 505 733 $
Projected Bank Account19 261 553 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 9 470 000 $ (2)
-Salary Remaining : 5 855 108 $
-Salary Average : 9 470 000 $
-Salary Average Remaining : 5 855 108 $
Jonathan Toews (1 Way Contract) 8 590 000 $ (1)
-Salary Remaining : 5 311 022 $
-Salary Average : 8 590 000 $
-Salary Average Remaining : 5 311 022 $
P.K. Subban (1 Way Contract) 7 660 000 $ (4)
-Salary Remaining : 4 736 022 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Tyson Barrie (1 Way Contract) 6 205 000 $ (4)
-Salary Remaining : 3 836 425 $
-Salary Average : 5 550 000 $
-Salary Average Remaining : 3 431 452 $
Jake Allen (1 Way Contract) 6 015 000 $ (4)
-Salary Remaining : 3 718 952 $
-Salary Average : 6 015 000 $
-Salary Average Remaining : 3 718 952 $
Semyon Varlamov (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 2 936 828 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 2 936 828 $
Seth Jones (1 Way Contract) 4 489 000 $ (3)
-Salary Remaining : 2 775 457 $
-Salary Average : 4 489 000 $
-Salary Average Remaining : 2 775 457 $
Mikael Backlund (1 Way Contract) 4 332 000 $ (1)
-Salary Remaining : 2 678 387 $
-Salary Average : 4 332 000 $
-Salary Average Remaining : 2 678 387 $
Brandon Saad (Out of Payroll) 3 700 000 $ (3)
-Salary Remaining : 2 287 634 $
-Salary Average : 4 025 000 $
-Salary Average Remaining : 2 488 575 $
Cam Atkinson (1 Way Contract) 3 680 000 $ (2)
-Salary Remaining : 2 275 269 $
-Salary Average : 3 680 000 $
-Salary Average Remaining : 2 275 269 $
Trevor Lewis (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Olli Maatta (Out of Payroll) 2 896 000 $ (3)
-Salary Remaining : 1 790 538 $
-Salary Average : 2 896 000 $
-Salary Average Remaining : 1 790 538 $
Chad Johnson (1 Way Contract) 1 958 000 $ (2)
-Salary Remaining : 1 210 591 $
-Salary Average : 1 958 000 $
-Salary Average Remaining : 1 210 591 $
Tyler Pitlick (1 Way Contract) 1 800 000 $ (3)
-Salary Remaining : 1 112 903 $
-Salary Average : 1 475 000 $
-Salary Average Remaining : 911 962 $
Andreas Athanasiou (1 Way Contract) 1 795 000 $ (3)
-Salary Remaining : 1 109 812 $
-Salary Average : 1 795 000 $
-Salary Average Remaining : 1 109 812 $
Marcus Foligno (1 Way Contract) 1 740 000 $ (3)
-Salary Remaining : 1 075 806 $
-Salary Average : 1 410 000 $
-Salary Average Remaining : 871 774 $
Andrew Copp (Out of Payroll) 1 625 000 $ (3)
-Salary Remaining : 1 004 704 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Chris Kunitz (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 927 419 $
-Salary Average : 4 425 000 $
-Salary Average Remaining : 2 735 887 $
Cody McLeod (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 1 250 000 $
-Salary Remaining : 772 849 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 772 849 $
Jan Rutta 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Dennis Cholowski 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Tyler Motte 720 000 $ (1)
-Salary Remaining : 445 161 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Ryan Graves 700 000 $ (1)
-Salary Remaining : 432 796 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Total Pro Players23
Salary Commitment
Year 21 : 80 200 000 $
Year 22 : 64 358 000 $
Year 23 : 42 325 000 $
Year 24 : 19 880 000 $
Salary Average Commitment
Year 21 : 73 535 000 $
Year 22 : 54 988 000 $
Year 23 : 32 955 000 $
Year 24 : 12 115 000 $
Salary Cap with 1 Way Contract
Year 21 : 80 200 000 $
Year 22 : 64 358 000 $
Year 23 : 42 325 000 $
Year 24 : 19 880 000 $

Farm Players Salaries

Colby Williams 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Anthony Louis 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Cam Johnson 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Collin Delia 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Valentin Zykov 97 000 $ (2)
Salary Remaining : 59 973 $
Salary Average : 71 000 $
Salary Average Remaining : 43 898 $
Kalle Kossila 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matthew Highmore 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
John Hayden 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mikhail Vorobyev 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Lawrence Pilut 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Hunter Miska 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kevin Lankinen 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kasimir Kaskisuo 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Henrik Borgstrom 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Henri Jokiharju 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Sebastien Aho 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jan Kovar 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Chris Bourque 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Kurtis MacDermid 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Niko Mikkola 84 250 $ (3)
Salary Remaining : 52 090 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tobias Geisser 77 444 $ (2)
Salary Remaining : 47 882 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Joni Tuulola 76 750 $ (2)
Salary Remaining : 47 453 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Dylan Sikura 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
John Nyberg 74 500 $ (2)
Salary Remaining : 46 062 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Dean Kukan 72 500 $ (2)
Salary Remaining : 44 825 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Sam Carrick (Out of Payroll) 72 400 $ (1)
Salary Remaining : 44 763 $
Salary Average : 72 400 $
Salary Average Remaining : 44 763 $
Deven Sideroff 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Nathan Paetsch 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kevin Boyle 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Mason Geertsen 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 67 500 $
Salary Average Remaining : 41 734 $
Michael Joly 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Libor Sulak 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Blake Hillman 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Chris Nell 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ukko-Pekka Luukkonen 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Justin Auger 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Petrus Palmu 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Merrick Madsen 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players38
Salary Commitment
Year 21 : 3 032 344 $
Year 22 : 2 387 444 $
Year 23 : 821 750 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 798 400 $
Year 22 : 2 156 000 $
Year 23 : 735 000 $
Year 24 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - 125 $ - 5 425 - 94,35%
Level 2: 4750 - 100 $ - 4 517 - 95,10%
Level 3: 3750 - 75 $ - 3 461 - 92,29%
Level 4: 2750 - 50 $ - 2 659 - 96,70%
Luxury : 1000 - 300 $ - 947 - 94,69%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 941 - 97,06%
Farm Level 2: 1000 - 15 $ - 962 - 96,15%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %17 009 - 94,50%
Average Income per Game2 258 085 $
Year to Date Revenue38 387 438 $
Farm
Home Games Left24
Average Attendance - %2 903 - 96,76%
Average Income per Game78 692 $
Year to Date Revenue1 337 767 $

Expense

Pro Players Total Salaries55 511 999 $
Farm Players Total Salaries779 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 576 631 $
Farm Year To Date Expenses1 063 720 $
Pro Salary Cap To Date20 702 826 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 194 030 $
Farm Estimated Season Revenue1 888 612 $
Pro Remaining Season Days115
Pro Expenses Per Days319 957 $
Pro Estimated Expenses36 795 055 $
Farm Remaining Season Days115
Farm Expenses Per Days14 944 $
Farm Estimated Expenses1 718 560 $
Estimated Season Expenses38 513 615 $
Season Salary Cap53 286 999 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 713 001 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 13 286 999 $
Current Bank Account29 435 546 $
Projected Bank Account47 004 573 $

Pro Players Salaries

Joe Thornton (1 Way Contract) 7 570 000 $ (1)
-Salary Remaining : 4 680 376 $
-Salary Average : 7 570 000 $
-Salary Average Remaining : 4 680 376 $
Marc-Andre Fleury (1 Way Contract) 6 410 000 $ (2)
-Salary Remaining : 3 963 172 $
-Salary Average : 6 410 000 $
-Salary Average Remaining : 3 963 172 $
Dylan Larkin (1 Way Contract) 5 975 000 $ (4)
-Salary Remaining : 3 694 220 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Calvin de Haan (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 2 782 258 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 782 258 $
Justin Williams (1 Way Contract) 3 782 000 $ (1)
-Salary Remaining : 2 338 333 $
-Salary Average : 3 782 000 $
-Salary Average Remaining : 2 338 333 $
Artem Anisimov (1 Way Contract) 3 590 000 $ (1)
-Salary Remaining : 2 219 624 $
-Salary Average : 3 590 000 $
-Salary Average Remaining : 2 219 624 $
Dan Hamhuis (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Jack Johnson (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 2 009 409 $
-Salary Average : 3 825 000 $
-Salary Average Remaining : 2 364 919 $
Tomas Tatar (1 Way Contract) 2 600 000 $ (3)
-Salary Remaining : 1 607 527 $
-Salary Average : 4 075 000 $
-Salary Average Remaining : 2 519 489 $
Tom Pyatt (1 Way Contract) 2 255 000 $ (2)
-Salary Remaining : 1 394 220 $
-Salary Average : 2 255 000 $
-Salary Average Remaining : 1 394 220 $
Jason Demers (Out of Payroll) 2 225 000 $ (4)
-Salary Remaining : 1 375 672 $
-Salary Average : 2 225 000 $
-Salary Average Remaining : 1 375 672 $
Victor Rask (1 Way Contract) 2 060 000 $ (1)
-Salary Remaining : 1 273 656 $
-Salary Average : 2 060 000 $
-Salary Average Remaining : 1 273 656 $
Steve Bernier 999 999 $ (1)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Carter Camper 995 000 $ (2)
-Salary Remaining : 615 188 $
-Salary Average : 995 000 $
-Salary Average Remaining : 615 188 $
Josh Archibald 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Ivan Provorov 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Michael Leighton 900 000 $ (2)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Derek Grant 900 000 $ (1)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Garrett Wilson 750 000 $ (1)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Tyler Graovac 750 000 $ (1)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Mark Borowiecki 650 000 $ (1)
-Salary Remaining : 401 882 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Total Pro Players21
Salary Commitment
Year 21 : 55 511 999 $
Year 22 : 33 535 000 $
Year 23 : 18 550 000 $
Year 24 : 12 700 000 $
Salary Average Commitment
Year 21 : 52 511 999 $
Year 22 : 30 535 000 $
Year 23 : 15 550 000 $
Year 24 : 7 650 000 $
Salary Cap with 1 Way Contract
Year 21 : 55 511 999 $
Year 22 : 33 535 000 $
Year 23 : 18 550 000 $
Year 24 : 12 700 000 $

Farm Players Salaries

Michael Garteig 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Chris Thorburn (Out of Payroll) 99 500 $ (2)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Charlie Lindgren 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Patrick Russell 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Steve Oleksy 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Chris Breen 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
William Lagesson 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Wayne Simpson 60 000 $ (1)
Salary Remaining : 37 097 $
Salary Average : 60 000 $
Salary Average Remaining : 37 097 $
Turner Elson 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Justin Holl 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players10
Salary Commitment
Year 21 : 779 500 $
Year 22 : 664 500 $
Year 23 : 225 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 779 500 $
Year 22 : 664 500 $
Year 23 : 225 000 $
Year 24 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - 140 $ - 4 173 - 72,57%
Level 2: 4750 - 120 $ - 3 161 - 66,55%
Level 3: 3750 - 90 $ - 2 636 - 70,30%
Level 4: 2750 - 65 $ - 1 867 - 67,91%
Luxury : 1000 - 300 $ - 941 - 94,13%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 30 $ - 1 427 - 71,35%
Farm Level 2: 1000 - 18 $ - 713 - 71,31%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %12 779 - 70,99%
Average Income per Game2 005 730 $
Year to Date Revenue30 085 950 $
Farm
Home Games Left26
Average Attendance - %2 140 - 71,34%
Average Income per Game69 555 $
Year to Date Revenue1 043 331 $

Expense

Pro Players Total Salaries55 811 000 $
Farm Players Total Salaries2 304 300 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 651 526 $
Farm Year To Date Expenses1 165 476 $
Pro Salary Cap To Date17 382 720 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 148 980 $
Farm Estimated Season Revenue1 808 440 $
Pro Remaining Season Days115
Pro Expenses Per Days321 565 $
Pro Estimated Expenses36 979 975 $
Farm Remaining Season Days115
Farm Expenses Per Days16 421 $
Farm Estimated Expenses1 888 415 $
Estimated Season Expenses38 868 390 $
Season Salary Cap43 811 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $38 189 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 3 811 000 $
Current Bank Account21 382 825 $
Projected Bank Account36 471 855 $

Pro Players Salaries

Conor Sheary (Out of Payroll) 12 000 000 $ (1)
-Salary Remaining : 7 419 355 $
-Salary Average : 12 000 000 $
-Salary Average Remaining : 7 419 355 $
Brendan Gaunce (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 091 398 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 3 091 398 $
Brad Hunt (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 091 398 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 3 091 398 $
Josh Currie (1 Way Contract) 4 000 000 $ (2)
-1 Way Contract Salary Cap : 4 000 000 $
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Troy Brouwer (1 Way Contract) 3 410 000 $ (2)
-Salary Remaining : 2 108 333 $
-Salary Average : 3 410 000 $
-Salary Average Remaining : 2 108 333 $
Dmitrij Jaskin (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 2 040 323 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 2 040 323 $
Maxime Lagace (1 Way Contract) 3 000 000 $ (1)
-1 Way Contract Salary Cap : 3 000 000 $
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Mason Appleton (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Brett Seney (1 Way Contract) 1 550 000 $ (2)
-1 Way Contract Salary Cap : 1 550 000 $
-Salary Remaining : 958 333 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Antoine Bibeau (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Anthony Stolarz (1 Way Contract) 1 450 000 $ (3)
-Salary Remaining : 896 505 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jordan Weal (1 Way Contract) 1 300 000 $ (2)
-Salary Remaining : 803 763 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Joe Morrow (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 711 022 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Matt Luff 950 000 $ (2)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Joel Eriksson Ek 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Denis Gurianov 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Austin Wagner 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jeremy Lauzon 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Adin Hill 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Robbie Russo 900 000 $ (2)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Sergei Boikov 851 000 $ (3)
-Salary Remaining : 526 156 $
-Salary Average : 851 000 $
-Salary Average Remaining : 526 156 $
Sami Niku 775 000 $ (2)
-Salary Remaining : 479 167 $
-Salary Average : 775 000 $
-Salary Average Remaining : 479 167 $
Adam Clendening 750 000 $ (1)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Jason Dickinson 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Martin Frk 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Warren Foegele 550 000 $ (2)
-Salary Remaining : 340 054 $
-Salary Average : 800 000 $
-Salary Average Remaining : 494 624 $
Total Pro Players26
Salary Commitment
Year 21 : 55 811 000 $
Year 22 : 28 661 000 $
Year 23 : 3 226 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 54 986 000 $
Year 22 : 27 836 000 $
Year 23 : 2 101 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 55 811 000 $
Year 22 : 28 661 000 $
Year 23 : 3 226 000 $
Year 24 : 0 $

Farm Players Salaries

Troy Grosenick 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Cavan Fitzgerald 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Stuart Skinner 95 700 $ (3)
Salary Remaining : 59 169 $
Salary Average : 95 700 $
Salary Average Remaining : 59 169 $
Filip Zadina 93 500 $ (3)
Salary Remaining : 57 809 $
Salary Average : 93 500 $
Salary Average Remaining : 57 809 $
Julien Nantel 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ashton Sautner (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Casey Mittelstadt 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
John Quenneville 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jayce Hawryluk 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jacob Larsson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Vincent Arseneau 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matthew Spencer 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Cal Petersen 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Anton Forsberg 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dalton Smith 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Gabriel Fontaine 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Logan Brown 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Sebastian Repo 90 900 $ (3)
Salary Remaining : 56 202 $
Salary Average : 90 900 $
Salary Average Remaining : 56 202 $
Ryan Murphy 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 109 000 $
Salary Average Remaining : 67 392 $
Chaz Reddekopp 84 700 $ (3)
Salary Remaining : 52 368 $
Salary Average : 84 700 $
Salary Average Remaining : 52 368 $
Michael Carcone 80 000 $ (1)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Laurent Dauphin 74 500 $ (1)
Salary Remaining : 46 062 $
Salary Average : 74 500 $
Salary Average Remaining : 46 062 $
Jonathon Martin 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 87 500 $
Salary Average Remaining : 54 099 $
Emerson Clark 62 500 $ (1)
Salary Remaining : 38 642 $
Salary Average : 62 500 $
Salary Average Remaining : 38 642 $
Sam Jardine 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ben Gleason 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Logan O'Connor 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players27
Salary Commitment
Year 21 : 2 304 300 $
Year 22 : 1 794 800 $
Year 23 : 622 300 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 323 300 $
Year 22 : 1 813 800 $
Year 23 : 599 800 $
Year 24 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - 125 $ - 5 462 - 94,98%
Level 2: 4750 - 100 $ - 4 476 - 94,23%
Level 3: 3750 - 75 $ - 3 532 - 94,19%
Level 4: 2750 - 50 $ - 2 607 - 94,81%
Luxury : 1000 - 300 $ - 957 - 95,71%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 971 - 98,54%
Farm Level 2: 1000 - 15 $ - 983 - 98,27%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left23
Average Attendance - %17 034 - 94,63%
Average Income per Game2 265 875 $
Year to Date Revenue40 785 751 $
Farm
Home Games Left23
Average Attendance - %2 953 - 98,45%
Average Income per Game80 012 $
Year to Date Revenue1 440 212 $

Expense

Pro Players Total Salaries70 015 000 $
Farm Players Total Salaries2 541 817 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(799 000 $)
Pro Year To Date Expenses30 226 243 $
Farm Year To Date Expenses1 401 019 $
Pro Salary Cap To Date27 007 005 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 115 126 $
Farm Estimated Season Revenue1 840 271 $
Pro Remaining Season Days115
Pro Expenses Per Days389 866 $
Pro Estimated Expenses44 834 590 $
Farm Remaining Season Days115
Farm Expenses Per Days19 042 $
Farm Estimated Expenses2 189 830 $
Estimated Season Expenses47 024 420 $
Season Salary Cap60 106 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $21 894 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 106 000 $
Current Bank Account40 646 034 $
Projected Bank Account47 577 011 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 12 250 000 $ (4)
-Salary Remaining : 7 573 925 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Blake Wheeler (Out of Payroll) 6 960 000 $ (2)
-Salary Remaining : 4 303 226 $
-Salary Average : 6 960 000 $
-Salary Average Remaining : 4 303 226 $
Ben Bishop (1 Way Contract) 6 810 000 $ (2)
-Salary Remaining : 4 210 484 $
-Salary Average : 6 810 000 $
-Salary Average Remaining : 4 210 484 $
Jake Gardiner (1 Way Contract) 5 975 000 $ (4)
-Salary Remaining : 3 694 220 $
-Salary Average : 5 975 000 $
-Salary Average Remaining : 3 694 220 $
Joe Pavelski (1 Way Contract) 5 900 000 $ (4)
-Salary Remaining : 3 647 849 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 3 647 849 $
Duncan Keith (Out of Payroll) 5 738 000 $ (3)
-Salary Remaining : 3 547 688 $
-Salary Average : 5 738 000 $
-Salary Average Remaining : 3 547 688 $
Marc-Edouard Vlasic (1 Way Contract) 4 400 000 $ (4)
-Salary Remaining : 2 720 430 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 2 720 430 $
Evgenii Dadonov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Nate Schmidt (1 Way Contract) 3 600 000 $ (2)
-Salary Remaining : 2 225 806 $
-Salary Average : 1 393 000 $
-Salary Average Remaining : 861 263 $
David Perron (1 Way Contract) 3 440 000 $ (2)
-Salary Remaining : 2 126 882 $
-Salary Average : 3 440 000 $
-Salary Average Remaining : 2 126 882 $
Patrick Marleau (1 Way Contract) 3 385 000 $ (2)
-Salary Remaining : 2 092 876 $
-Salary Average : 3 385 000 $
-Salary Average Remaining : 2 092 876 $
Marco Scandella (1 Way Contract) 2 525 000 $ (3)
-Salary Remaining : 1 561 156 $
-Salary Average : 2 625 000 $
-Salary Average Remaining : 1 622 984 $
Jonathan Bernier (1 Way Contract) 1 970 000 $ (1)
-Salary Remaining : 1 218 011 $
-Salary Average : 1 970 000 $
-Salary Average Remaining : 1 218 011 $
Connor Carrick (Out of Payroll) 1 225 000 $ (2)
-1 Way Contract Salary Cap : 1 225 000 $
-Salary Remaining : 757 392 $
-Salary Average : 1 225 000 $
-Salary Average Remaining : 757 392 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Carter Verhaeghe 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Will Butcher 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Tomas Nosek 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Danton Heinen (Out of Payroll) 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mattias Janmark 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mathieu Joseph 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Devin Shore 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Ty Rattie 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players23
Salary Commitment
Year 21 : 75 753 000 $
Year 22 : 67 758 000 $
Year 23 : 36 788 000 $
Year 24 : 28 525 000 $
Salary Average Commitment
Year 21 : 62 321 000 $
Year 22 : 54 326 000 $
Year 23 : 25 563 000 $
Year 24 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 21 : 75 753 000 $
Year 22 : 67 758 000 $
Year 23 : 36 788 000 $
Year 24 : 28 525 000 $

Farm Players Salaries

Zack MacEwen (Out of Payroll) 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Luke Johnson 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Justin Scott 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Jordan Nolan 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Tommy Cross 99 900 $ (1)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Juho Lammikko 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Justin Kirkland 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Michael McLeod 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
A.J. Greer 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Vladislav Kamenev 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Hudson Fasching 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Scott Kosmachuk 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nicholas Baptiste 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dominik Masin 89 417 $ (1)
Salary Remaining : 55 285 $
Salary Average : 89 417 $
Salary Average Remaining : 55 285 $
Boris Katchouk 87 500 $ (3)
Salary Remaining : 54 099 $
Salary Average : 87 500 $
Salary Average Remaining : 54 099 $
Max McCormick 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Colin Campbell 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kyle Criscuolo 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Brady Brassart 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
George Vézina 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Dan DeSalvo 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Dan Ellis 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Anthony Peters 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Aleksi Saarela 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Daniel Ciampini 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Frank Corrado 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Grayson Downing 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Angus Redmond 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Chris Casto (Out of Payroll) 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Henrik Samuelsson 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Griffin Reinhart 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Joey Laleggia 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players32
Salary Commitment
Year 21 : 2 611 817 $
Year 22 : 1 847 500 $
Year 23 : 770 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 564 317 $
Year 22 : 1 800 000 $
Year 23 : 732 500 $
Year 24 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 125 $ - 5 564 - 96,77%
Level 2: 4750 - 100 $ - 4 541 - 95,60%
Level 3: 3750 - 75 $ - 3 549 - 94,64%
Level 4: 2750 - 50 $ - 2 674 - 97,23%
Luxury : 1000 - 300 $ - 949 - 94,93%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 951 - 97,54%
Farm Level 2: 1000 - 15 $ - 970 - 96,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left23
Average Attendance - %17 278 - 95,99%
Average Income per Game2 292 901 $
Year to Date Revenue41 272 217 $
Farm
Home Games Left23
Average Attendance - %2 921 - 97,35%
Average Income per Game79 146 $
Year to Date Revenue1 424 621 $

Expense

Pro Players Total Salaries45 904 000 $
Farm Players Total Salaries416 500 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 726 062 $
Farm Year To Date Expenses476 253 $
Pro Salary Cap To Date14 703 726 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 736 722 $
Farm Estimated Season Revenue1 820 349 $
Pro Remaining Season Days115
Pro Expenses Per Days262 925 $
Pro Estimated Expenses30 236 375 $
Farm Remaining Season Days115
Farm Expenses Per Days6 809 $
Farm Estimated Expenses783 035 $
Estimated Season Expenses31 019 410 $
Season Salary Cap42 478 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $39 522 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 2 478 000 $
Current Bank Account54 808 318 $
Projected Bank Account78 345 979 $

Pro Players Salaries

Alexander Steen (1 Way Contract) 7 450 000 $ (1)
-Salary Remaining : 4 606 183 $
-Salary Average : 7 450 000 $
-Salary Average Remaining : 4 606 183 $
Mike Hoffman (1 Way Contract) 6 418 000 $ (1)
-Salary Remaining : 3 968 118 $
-Salary Average : 6 418 000 $
-Salary Average Remaining : 3 968 118 $
Bobby Ryan (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 555 108 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 555 108 $
Alex Galchenyuk (1 Way Contract) 5 510 000 $ (3)
-Salary Remaining : 3 406 720 $
-Salary Average : 5 510 000 $
-Salary Average Remaining : 3 406 720 $
Cam Talbot (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 782 258 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Dmitry Kulikov (1 Way Contract) 2 225 000 $ (3)
-Salary Remaining : 1 375 672 $
-Salary Average : 1 480 000 $
-Salary Average Remaining : 915 054 $
Zack Kassian (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 834 677 $
-Salary Average : 1 416 000 $
-Salary Average Remaining : 875 484 $
Zack Smith (Out of Payroll) 1 245 000 $ (1)
-Salary Remaining : 769 758 $
-Salary Average : 1 110 000 $
-Salary Average Remaining : 686 290 $
Ben Harpur (Out of Payroll) 931 000 $ (3)
-Salary Remaining : 575 618 $
-Salary Average : 931 000 $
-Salary Average Remaining : 575 618 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Joonas Lyytinen 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Timo Meier 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Nick Lappin 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Danny O'Regan 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Joona Koppanen 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Nolan Patrick 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Eric Comrie 850 000 $ (3)
-Salary Remaining : 525 538 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Adam Wilcox 700 000 $ (3)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Brett Lernout 700 000 $ (3)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Isac Lundestrom (Out of Payroll) 700 000 $ (3)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Michael Mersch 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jarred Tinordi (Out of Payroll) 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players22
Salary Commitment
Year 21 : 45 904 000 $
Year 22 : 21 166 000 $
Year 23 : 16 116 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 41 140 000 $
Year 22 : 16 537 000 $
Year 23 : 11 421 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 45 904 000 $
Year 22 : 21 166 000 $
Year 23 : 16 116 000 $
Year 24 : 0 $

Farm Players Salaries

Nikita Scherbak 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jeff Taylor 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jayden Halbgewachs 84 000 $ (3)
Salary Remaining : 51 935 $
Salary Average : 84 000 $
Salary Average Remaining : 51 935 $
Mike Vecchione 77 500 $ (2)
Salary Remaining : 47 917 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jonathan Dahlen 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Total Farm Players5
Salary Commitment
Year 21 : 416 500 $
Year 22 : 416 500 $
Year 23 : 154 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 394 000 $
Year 22 : 394 000 $
Year 23 : 154 000 $
Year 24 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - 125 $ - 5 529 - 96,16%
Level 2: 4750 - 100 $ - 4 604 - 96,94%
Level 3: 3750 - 75 $ - 3 624 - 96,63%
Level 4: 2750 - 50 $ - 2 588 - 94,09%
Luxury : 1000 - 300 $ - 945 - 94,48%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 953 - 97,65%
Farm Level 2: 1000 - 15 $ - 971 - 97,08%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 290 - 96,06%
Average Income per Game2 295 268 $
Year to Date Revenue32 133 751 $
Farm
Home Games Left27
Average Attendance - %2 924 - 97,46%
Average Income per Game79 236 $
Year to Date Revenue1 109 299 $

Expense

Pro Players Total Salaries67 185 331 $
Farm Players Total Salaries2 733 900 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 196 875 $
Farm Year To Date Expenses1 188 697 $
Pro Salary Cap To Date26 799 013 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 972 234 $
Farm Estimated Season Revenue2 139 362 $
Pro Remaining Season Days115
Pro Expenses Per Days366 588 $
Pro Estimated Expenses42 157 620 $
Farm Remaining Season Days115
Farm Expenses Per Days17 924 $
Farm Estimated Expenses2 061 260 $
Estimated Season Expenses44 218 880 $
Season Salary Cap65 685 331 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 314 669 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 685 331 $
Current Bank Account15 165 803 $
Projected Bank Account35 058 519 $

Pro Players Salaries

Chris Kreider (1 Way Contract) 16 400 000 $ (1)
-Salary Remaining : 10 139 785 $
-Salary Average : 16 400 000 $
-Salary Average Remaining : 10 139 785 $
Ilya Kovalchuk (1 Way Contract) 10 600 000 $ (1)
-Salary Remaining : 6 553 763 $
-Salary Average : 10 600 000 $
-Salary Average Remaining : 6 553 763 $
Roberto Luongo (1 Way Contract) 6 210 000 $ (2)
-Salary Remaining : 3 839 516 $
-Salary Average : 6 210 000 $
-Salary Average Remaining : 3 839 516 $
Brian Elliott (1 Way Contract) 6 030 000 $ (2)
-Salary Remaining : 3 728 226 $
-Salary Average : 6 030 000 $
-Salary Average Remaining : 3 728 226 $
Justin Braun (1 Way Contract) 4 600 000 $ (5)
-Salary Remaining : 2 844 086 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 2 844 086 $
Ryan Spooner (1 Way Contract) 3 443 000 $ (2)
-Salary Remaining : 2 128 737 $
-Salary Average : 3 495 000 $
-Salary Average Remaining : 2 160 887 $
Nikita Zaitsev (1 Way Contract) 2 962 000 $ (3)
-Salary Remaining : 1 831 344 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Carl Gunnarsson (1 Way Contract) 2 600 000 $ (3)
-Salary Remaining : 1 607 527 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 1 607 527 $
Matt Cullen (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Derek Ryan (1 Way Contract) 1 972 000 $ (3)
-Salary Remaining : 1 219 247 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Mark Barberio (Out of Payroll) 1 500 000 $ (2)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Chris Mueller 999 999 $ (2)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Matt Moulson 999 999 $ (3)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Antti Niemi 990 000 $ (3)
-Salary Remaining : 612 097 $
-Salary Average : 990 000 $
-Salary Average Remaining : 612 097 $
Brendan Perlini 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Ryan Donato 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Anthony Cirelli 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Fredrik Claesson 875 000 $ (1)
-Salary Remaining : 540 995 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Alex DeBrincat 778 333 $ (1)
-Salary Remaining : 481 227 $
-Salary Average : 778 333 $
-Salary Average Remaining : 481 227 $
Brett Howden 750 000 $ (3)
-Salary Remaining : 463 710 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Brady Skjei 700 000 $ (1)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Total Pro Players21
Salary Commitment
Year 21 : 67 185 331 $
Year 22 : 34 906 998 $
Year 23 : 14 873 999 $
Year 24 : 4 600 000 $
Salary Average Commitment
Year 21 : 66 078 331 $
Year 22 : 34 124 998 $
Year 23 : 14 039 999 $
Year 24 : 4 600 000 $
Salary Cap with 1 Way Contract
Year 21 : 67 185 331 $
Year 22 : 34 906 998 $
Year 23 : 14 873 999 $
Year 24 : 4 600 000 $

Farm Players Salaries

Cameron Gaunce (Out of Payroll) 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Ben Street 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Trevor Moore 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Brandon Crawley 99 900 $ (2)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Gemel Smith 93 500 $ (2)
Salary Remaining : 57 809 $
Salary Average : 93 500 $
Salary Average Remaining : 57 809 $
Remi Elie 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ethan Bear 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jordan Schmaltz 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ville Husso 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nathan Bastian (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Alex Lyon 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mitchell Vande Sompel 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Calle Rosen (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dennis Yan 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kailer Yamamoto 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Madison Bowey 83 000 $ (2)
Salary Remaining : 51 317 $
Salary Average : 60 000 $
Salary Average Remaining : 37 097 $
Igor Ozhiganov 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Scott Wilson 80 000 $ (1)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Sam Miletic 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Par Lindholm 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Casey Nelson 77 500 $ (3)
Salary Remaining : 47 917 $
Salary Average : 77 500 $
Salary Average Remaining : 47 917 $
Andrew Oglevie 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tyler Sikura 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Luke Green 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Matthew Phillips 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Reid Gardiner 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Aaron Luchuk 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Andrew Sturtz 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jonathan Ang 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Hudson Elynuik 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Juuso Riikola 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Joakim Ryan 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ethan Prow 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players33
Salary Commitment
Year 21 : 2 733 900 $
Year 22 : 2 188 900 $
Year 23 : 1 172 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 675 900 $
Year 22 : 2 130 900 $
Year 23 : 1 137 500 $
Year 24 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - 125 $ - 5 494 - 95,54%
Level 2: 4750 - 105 $ - 3 619 - 76,19%
Level 3: 3750 - 80 $ - 3 019 - 80,51%
Level 4: 2750 - 55 $ - 2 195 - 79,81%
Luxury : 1000 - 320 $ - 768 - 76,83%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 27 $ - 1 551 - 77,57%
Farm Level 2: 1000 - 17 $ - 772 - 77,23%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %15 095 - 83,86%
Average Income per Game2 093 512 $
Year to Date Revenue33 496 194 $
Farm
Home Games Left25
Average Attendance - %2 324 - 77,46%
Average Income per Game68 773 $
Year to Date Revenue1 100 362 $

Expense

Pro Players Total Salaries74 032 000 $
Farm Players Total Salaries1 875 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 555 103 $
Farm Year To Date Expenses997 589 $
Pro Salary Cap To Date27 531 962 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 337 803 $
Farm Estimated Season Revenue1 719 316 $
Pro Remaining Season Days115
Pro Expenses Per Days419 527 $
Pro Estimated Expenses48 245 605 $
Farm Remaining Season Days115
Farm Expenses Per Days14 113 $
Farm Estimated Expenses1 622 995 $
Estimated Season Expenses49 868 600 $
Season Salary Cap72 257 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 743 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 32 257 000 $
Current Bank Account15 879 185 $
Projected Bank Account20 067 704 $

Pro Players Salaries

Phil Kessel (1 Way Contract) 8 400 000 $ (3)
-Salary Remaining : 5 193 548 $
-Salary Average : 8 275 000 $
-Salary Average Remaining : 5 116 263 $
Devan Dubnyk (1 Way Contract) 7 200 000 $ (2)
-Salary Remaining : 4 451 613 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 4 451 613 $
Kevin Shattenkirk (1 Way Contract) 6 749 000 $ (1)
-Salary Remaining : 4 172 769 $
-Salary Average : 6 749 000 $
-Salary Average Remaining : 4 172 769 $
Zdeno Chara (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 4 018 817 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 4 018 817 $
Jimmy Howard (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 709 677 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 709 677 $
Ryan Kesler (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 400 538 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 400 538 $
Derek Stepan (1 Way Contract) 5 150 000 $ (4)
-Salary Remaining : 3 184 140 $
-Salary Average : 6 550 000 $
-Salary Average Remaining : 4 049 731 $
Viktor Arvidsson (1 Way Contract) 4 375 000 $ (1)
-Salary Remaining : 2 704 973 $
-Salary Average : 4 375 000 $
-Salary Average Remaining : 2 704 973 $
Braydon Coburn (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 2 596 774 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 2 596 774 $
Matt Beleskey (1 Way Contract) 2 930 000 $ (1)
-1 Way Contract Salary Cap : 2 930 000 $
-Salary Remaining : 1 811 559 $
-Salary Average : 2 930 000 $
-Salary Average Remaining : 1 811 559 $
Darnell Nurse (1 Way Contract) 2 075 000 $ (3)
-Salary Remaining : 1 282 930 $
-Salary Average : 1 787 500 $
-Salary Average Remaining : 1 105 175 $
Nikita Zadorov (Out of Payroll) 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
-Salary Average : 1 533 750 $
-Salary Average Remaining : 948 286 $
Eddie Lack (1 Way Contract) 1 700 000 $ (1)
-1 Way Contract Salary Cap : 1 700 000 $
-Salary Remaining : 1 051 075 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 051 075 $
Colton Sceviour (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Sam Bennett (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 927 419 $
-Salary Average : 1 356 250 $
-Salary Average Remaining : 838 542 $
Erik Gudbranson (1 Way Contract) 1 378 000 $ (1)
-Salary Remaining : 851 989 $
-Salary Average : 1 378 000 $
-Salary Average Remaining : 851 989 $
Egor Yakovlev (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Robert Thomas 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Patrik Laine 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Anthony Beauvillier 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Rasmus Dahlin 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Mark Jankowski 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mathew Barzal 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Colton Sissons 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players24
Salary Commitment
Year 21 : 74 032 000 $
Year 22 : 50 300 000 $
Year 23 : 21 750 000 $
Year 24 : 5 150 000 $
Salary Average Commitment
Year 21 : 73 884 500 $
Year 22 : 50 152 500 $
Year 23 : 21 602 500 $
Year 24 : 6 550 000 $
Salary Cap with 1 Way Contract
Year 21 : 74 032 000 $
Year 22 : 50 300 000 $
Year 23 : 21 750 000 $
Year 24 : 5 150 000 $

Farm Players Salaries

Tomas Hyka 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Igor Shvyrev 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Jordan Szwarz (Out of Payroll) 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 91 875 $
Salary Average Remaining : 56 804 $
Michael Paliotta 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Chris Carlisle 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Evan McEneny 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Drake Rymsha 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Duncan Siemens 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Michael Sgarbossa 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Egor Sharangovich 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Lucas Johansen 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Urho Vaakanainen 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Alexandre Fortin (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kale Kessy 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dillon Heatherington (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Joey Daccord 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Marko Dano 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Valeri Nichushkin 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Tyrell Goulbourne 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Kenny Agostino 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 68 533 $
Salary Average Remaining : 42 373 $
Colton Saucerman 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players21
Salary Commitment
Year 21 : 1 875 000 $
Year 22 : 1 775 000 $
Year 23 : 915 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 830 408 $
Year 22 : 1 730 408 $
Year 23 : 871 875 $
Year 24 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - 125 $ - 5 358 - 93,17%
Level 2: 4750 - 95 $ - 4 155 - 87,47%
Level 3: 3750 - 72 $ - 2 782 - 74,18%
Level 4: 2750 - 52 $ - 1 924 - 69,95%
Luxury : 1000 - 290 $ - 942 - 94,15%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 963 - 98,16%
Farm Level 2: 1000 - 15 $ - 970 - 96,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %15 159 - 84,22%
Average Income per Game2 160 637 $
Year to Date Revenue32 409 558 $
Farm
Home Games Left26
Average Attendance - %2 933 - 97,76%
Average Income per Game79 533 $
Year to Date Revenue1 192 999 $

Expense

Pro Players Total Salaries67 518 000 $
Farm Players Total Salaries2 473 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 097 629 $
Farm Year To Date Expenses1 132 385 $
Pro Salary Cap To Date26 710 111 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 176 567 $
Farm Estimated Season Revenue2 067 865 $
Pro Remaining Season Days115
Pro Expenses Per Days375 903 $
Pro Estimated Expenses43 228 845 $
Farm Remaining Season Days115
Farm Expenses Per Days16 522 $
Farm Estimated Expenses1 900 030 $
Estimated Season Expenses45 128 875 $
Season Salary Cap62 188 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $19 812 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 188 000 $
Current Bank Account39 102 009 $
Projected Bank Account52 217 566 $

Pro Players Salaries

John Klingberg (Out of Payroll) 6 250 000 $ (3)
-Salary Remaining : 3 864 247 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 3 864 247 $
Evander Kane (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 3 709 677 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 709 677 $
Sean Monahan (1 Way Contract) 5 775 000 $ (3)
-Salary Remaining : 3 570 565 $
-Salary Average : 5 775 000 $
-Salary Average Remaining : 3 570 565 $
Frederik Andersen (1 Way Contract) 5 760 000 $ (1)
-Salary Remaining : 3 561 290 $
-Salary Average : 5 760 000 $
-Salary Average Remaining : 3 561 290 $
Mikael Granlund (1 Way Contract) 5 720 000 $ (2)
-Salary Remaining : 3 536 559 $
-Salary Average : 5 720 000 $
-Salary Average Remaining : 3 536 559 $
Corey Perry (1 Way Contract) 5 675 000 $ (1)
-Salary Remaining : 3 508 737 $
-Salary Average : 7 370 000 $
-Salary Average Remaining : 4 556 720 $
Yanni Gourde (1 Way Contract) 5 375 000 $ (5)
-Salary Remaining : 3 323 253 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Ryan Johansen (1 Way Contract) 4 850 000 $ (4)
-Salary Remaining : 2 998 656 $
-Salary Average : 5 820 000 $
-Salary Average Remaining : 3 598 387 $
Matt Niskanen (1 Way Contract) 4 735 000 $ (2)
-Salary Remaining : 2 927 554 $
-Salary Average : 4 735 000 $
-Salary Average Remaining : 2 927 554 $
Tyler Myers (1 Way Contract) 4 248 000 $ (3)
-Salary Remaining : 2 626 452 $
-Salary Average : 4 248 000 $
-Salary Average Remaining : 2 626 452 $
Dan Girardi (1 Way Contract) 2 650 000 $ (3)
-Salary Remaining : 1 638 441 $
-Salary Average : 2 650 000 $
-Salary Average Remaining : 1 638 441 $
Andrew MacDonald (Out of Payroll) 2 555 000 $ (1)
-Salary Remaining : 1 579 704 $
-Salary Average : 2 555 000 $
-Salary Average Remaining : 1 579 704 $
Brandon Pirri (1 Way Contract) 2 390 000 $ (1)
-Salary Remaining : 1 477 688 $
-Salary Average : 2 390 000 $
-Salary Average Remaining : 1 477 688 $
Anton Khudobin (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Matt Dumba (1 Way Contract) 1 890 000 $ (1)
-Salary Remaining : 1 168 548 $
-Salary Average : 1 890 000 $
-Salary Average Remaining : 1 168 548 $
Christian Folin (Out of Payroll) 1 850 000 $ (3)
-1 Way Contract Salary Cap : 1 850 000 $
-Salary Remaining : 1 143 817 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 143 817 $
Riley Sheahan (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Joonas Donskoi (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Anthony Duclair (1 Way Contract) 1 195 000 $ (1)
-Salary Remaining : 738 844 $
-Salary Average : 1 195 000 $
-Salary Average Remaining : 738 844 $
Jake Guentzel (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Total Pro Players21
Salary Commitment
Year 21 : 73 768 000 $
Year 22 : 52 453 000 $
Year 23 : 41 998 000 $
Year 24 : 21 225 000 $
Salary Average Commitment
Year 21 : 71 608 000 $
Year 22 : 48 598 000 $
Year 23 : 38 143 000 $
Year 24 : 17 370 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 768 000 $
Year 22 : 52 453 000 $
Year 23 : 41 998 000 $
Year 24 : 21 225 000 $

Farm Players Salaries

Andrej Sustr 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
David Ullstrom (Out of Payroll) 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Blake Pietila 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Jori Lehtera (Out of Payroll) 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
J.T. Brown 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Cal Foote 99 700 $ (3)
Salary Remaining : 61 642 $
Salary Average : 99 700 $
Salary Average Remaining : 61 642 $
Jared Coreau 99 000 $ (3)
Salary Remaining : 61 210 $
Salary Average : 99 000 $
Salary Average Remaining : 61 210 $
Brock McGinn 99 000 $ (2)
Salary Remaining : 61 210 $
Salary Average : 99 000 $
Salary Average Remaining : 61 210 $
Scott Laughton 99 000 $ (2)
Salary Remaining : 61 210 $
Salary Average : 99 000 $
Salary Average Remaining : 61 210 $
Jacob Middleton 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ryan Haggerty 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Marcus Pettersson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dysin Mayo 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Brendan Lemieux 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Martin Necas 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Chase De Leo 89 700 $ (3)
Salary Remaining : 55 460 $
Salary Average : 89 700 $
Salary Average Remaining : 55 460 $
Rasmus Sandin 86 600 $ (3)
Salary Remaining : 53 543 $
Salary Average : 86 600 $
Salary Average Remaining : 53 543 $
Max Jones (Out of Payroll) 82 500 $ (3)
Salary Remaining : 51 008 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Lias Andersson 82 500 $ (3)
Salary Remaining : 51 008 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Alexander True 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Andrew Shortridge 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Taro Hirose 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Scott Sabourin 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Chad Ruhwedel 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Mike Sislo 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Joe Pendenza 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
John Ramage 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players29
Salary Commitment
Year 21 : 2 473 000 $
Year 22 : 2 363 000 $
Year 23 : 1 215 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 448 000 $
Year 22 : 2 338 000 $
Year 23 : 1 190 000 $
Year 24 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - 124 $ - 5 447 - 94,73%
Level 2: 4750 - 99 $ - 4 524 - 95,25%
Level 3: 3750 - 74 $ - 3 573 - 95,27%
Level 4: 2750 - 49 $ - 2 592 - 94,26%
Luxury : 1000 - 295 $ - 953 - 95,32%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 20 $ - 1 994 - 99,69%
Farm Level 2: 1000 - 10 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 090 - 94,94%
Average Income per Game2 244 931 $
Year to Date Revenue35 918 892 $
Farm
Home Games Left25
Average Attendance - %2 994 - 99,80%
Average Income per Game62 347 $
Year to Date Revenue997 550 $

Expense

Pro Players Total Salaries75 630 215 $
Farm Players Total Salaries1 886 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 876 686 $
Farm Year To Date Expenses1 020 040 $
Pro Salary Cap To Date29 508 824 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 123 269 $
Farm Estimated Season Revenue1 558 672 $
Pro Remaining Season Days115
Pro Expenses Per Days411 453 $
Pro Estimated Expenses47 317 095 $
Farm Remaining Season Days115
Farm Expenses Per Days14 444 $
Farm Estimated Expenses1 661 060 $
Estimated Season Expenses48 978 155 $
Season Salary Cap65 905 215 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 094 785 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 905 215 $
Current Bank Account25 605 803 $
Projected Bank Account34 309 589 $

Pro Players Salaries

Nikita Kucherov (1 Way Contract) 10 808 000 $ (1)
-Salary Remaining : 6 682 366 $
-Salary Average : 3 575 000 $
-Salary Average Remaining : 2 210 349 $
Alex Ovechkin (1 Way Contract) 9 075 000 $ (1)
-Salary Remaining : 5 610 887 $
-Salary Average : 9 075 000 $
-Salary Average Remaining : 5 610 887 $
Evgeny Kuznetsov (1 Way Contract) 7 777 500 $ (4)
-Salary Remaining : 4 808 669 $
-Salary Average : 6 825 000 $
-Salary Average Remaining : 4 219 758 $
Erik Karlsson (Out of Payroll) 7 550 000 $ (3)
-Salary Remaining : 4 668 011 $
-Salary Average : 7 550 000 $
-Salary Average Remaining : 4 668 011 $
Roman Josi (1 Way Contract) 6 490 000 $ (4)
-Salary Remaining : 4 012 634 $
-Salary Average : 6 490 000 $
-Salary Average Remaining : 4 012 634 $
Mark Scheifele (1 Way Contract) 5 990 000 $ (2)
-Salary Remaining : 3 703 495 $
-Salary Average : 5 990 000 $
-Salary Average Remaining : 3 703 495 $
Charlie Coyle (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 1 607 527 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 1 607 527 $
Adam Larsson (1 Way Contract) 2 460 000 $ (1)
-Salary Remaining : 1 520 968 $
-Salary Average : 2 460 000 $
-Salary Average Remaining : 1 520 968 $
Andrei Vasilevskiy (1 Way Contract) 2 226 000 $ (2)
-Salary Remaining : 1 376 290 $
-Salary Average : 2 226 000 $
-Salary Average Remaining : 1 376 290 $
Tyler Ennis (1 Way Contract) 2 190 000 $ (2)
-Salary Remaining : 1 354 032 $
-Salary Average : 2 190 000 $
-Salary Average Remaining : 1 354 032 $
Ian Cole (Out of Payroll) 2 175 000 $ (3)
-Salary Remaining : 1 344 758 $
-Salary Average : 1 908 750 $
-Salary Average Remaining : 1 180 141 $
Jonas Brodin (1 Way Contract) 2 165 000 $ (2)
-Salary Remaining : 1 338 575 $
-Salary Average : 2 190 000 $
-Salary Average Remaining : 1 354 032 $
Brock Nelson (1 Way Contract) 2 150 000 $ (3)
-Salary Remaining : 1 329 301 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 700 269 $
Johan Larsson (1 Way Contract) 2 113 715 $ (4)
-Salary Remaining : 1 306 867 $
-Salary Average : 2 113 715 $
-Salary Average Remaining : 1 306 867 $
Roman Polak (1 Way Contract) 2 080 000 $ (1)
-Salary Remaining : 1 286 022 $
-Salary Average : 2 080 000 $
-Salary Average Remaining : 1 286 022 $
Andre Burakovsky (1 Way Contract) 1 886 500 $ (3)
-Salary Remaining : 1 166 384 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Anders Nilsson (1 Way Contract) 1 875 000 $ (3)
-Salary Remaining : 1 159 274 $
-Salary Average : 1 875 000 $
-Salary Average Remaining : 1 159 274 $
Nick Cousins (1 Way Contract) 1 413 500 $ (3)
-Salary Remaining : 873 938 $
-Salary Average : 842 500 $
-Salary Average Remaining : 520 901 $
Dylan McIlrath (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Jordan Kyrou 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Conor Garland 680 000 $ (1)
-Salary Remaining : 420 430 $
-Salary Average : 680 000 $
-Salary Average Remaining : 420 430 $
Total Pro Players21
Salary Commitment
Year 21 : 75 630 215 $
Year 22 : 47 927 215 $
Year 23 : 34 356 215 $
Year 24 : 16 381 215 $
Salary Average Commitment
Year 21 : 66 720 965 $
Year 22 : 46 250 965 $
Year 23 : 32 654 965 $
Year 24 : 15 428 715 $
Salary Cap with 1 Way Contract
Year 21 : 75 630 215 $
Year 22 : 47 927 215 $
Year 23 : 34 356 215 $
Year 24 : 16 381 215 $

Farm Players Salaries

Steven Fogarty 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Anders Bjork 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jake Walman 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Eric Cornel 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Keaton Thompson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Peter Cehlarik 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Oscar Dansk 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Brandon Halverson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Rudolfs Balcers 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Niklas Hansson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Connor Brickley 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Timothy Liljegren 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Joey Anderson (Out of Payroll) 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Matt Bartkowski 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Phillip Di Giuseppe 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Otto Koivula 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Connor Bunnaman 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Dylan Wells 71 500 $ (2)
Salary Remaining : 44 207 $
Salary Average : 71 500 $
Salary Average Remaining : 44 207 $
Maxime Fortier 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Hayden Verbeek 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Brandon Hickey 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jonas Johansson 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Joseph Cramarossa 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Troy Bourke 0 $ (0)
Salary Remaining : 0 $
Salary Average : 0 $
Salary Average Remaining : 0 $
Total Farm Players24
Salary Commitment
Year 21 : 1 886 500 $
Year 22 : 1 831 500 $
Year 23 : 465 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 856 500 $
Year 22 : 1 801 500 $
Year 23 : 435 000 $
Year 24 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - 125 $ - 5 350 - 93,05%
Level 2: 4750 - 63 $ - 4 685 - 98,63%
Level 3: 3750 - 38 $ - 3 750 - 100,00%
Level 4: 2750 - 31 $ - 2 733 - 99,39%
Luxury : 1000 - 203 $ - 993 - 99,34%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 20 $ - 1 971 - 98,53%
Farm Level 2: 1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 512 - 97,29%
Average Income per Game1 741 061 $
Year to Date Revenue27 856 968 $
Farm
Home Games Left25
Average Attendance - %2 971 - 99,02%
Average Income per Game59 267 $
Year to Date Revenue948 275 $

Expense

Pro Players Total Salaries57 234 000 $
Farm Players Total Salaries2 270 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses23 228 145 $
Farm Year To Date Expenses1 154 618 $
Pro Salary Cap To Date21 095 778 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 526 512 $
Farm Estimated Season Revenue1 481 680 $
Pro Remaining Season Days115
Pro Expenses Per Days318 462 $
Pro Estimated Expenses36 623 130 $
Farm Remaining Season Days115
Farm Expenses Per Days16 505 $
Farm Estimated Expenses1 898 075 $
Estimated Season Expenses38 521 205 $
Season Salary Cap52 109 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 891 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 12 109 000 $
Current Bank Account22 569 327 $
Projected Bank Account29 056 314 $

Pro Players Salaries

Eric Staal (1 Way Contract) 12 500 000 $ (2)
-Salary Remaining : 7 728 495 $
-Salary Average : 12 500 000 $
-Salary Average Remaining : 7 728 495 $
Mike Smith (1 Way Contract) 5 850 000 $ (3)
-Salary Remaining : 3 616 935 $
-Salary Average : 5 850 000 $
-Salary Average Remaining : 3 616 935 $
Ryan Nugent-Hopkins (1 Way Contract) 5 630 000 $ (1)
-Salary Remaining : 3 480 914 $
-Salary Average : 5 630 000 $
-Salary Average Remaining : 3 480 914 $
Mats Zuccarello (Out of Payroll) 4 200 000 $ (2)
-Salary Remaining : 2 596 774 $
-Salary Average : 5 050 000 $
-Salary Average Remaining : 3 122 312 $
Zach Hyman (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Petr Mrazek (1 Way Contract) 3 666 000 $ (1)
-Salary Remaining : 2 266 613 $
-Salary Average : 3 666 000 $
-Salary Average Remaining : 2 266 613 $
David Savard (1 Way Contract) 2 825 000 $ (3)
-Salary Remaining : 1 746 640 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 1 746 640 $
Hampus Lindholm (1 Way Contract) 2 790 000 $ (1)
-Salary Remaining : 1 725 000 $
-Salary Average : 2 790 000 $
-Salary Average Remaining : 1 725 000 $
Nate Thompson (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 298 387 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Damon Severson (1 Way Contract) 2 080 000 $ (1)
-Salary Remaining : 1 286 022 $
-Salary Average : 2 080 000 $
-Salary Average Remaining : 1 286 022 $
Adrian Kempe (1 Way Contract) 1 825 000 $ (2)
-Salary Remaining : 1 128 360 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Jimmy Vesey (1 Way Contract) 1 800 000 $ (3)
-Salary Remaining : 1 112 903 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Nick Ritchie (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 989 247 $
-Salary Average : 894 167 $
-Salary Average Remaining : 552 845 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Elias Pettersson 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Adam Pelech 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Zach Werenski (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Michael Dal Colle 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Brandon Carlo 900 000 $ (1)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Ryan Pulock 843 000 $ (1)
-Salary Remaining : 521 210 $
-Salary Average : 843 000 $
-Salary Average Remaining : 521 210 $
Total Pro Players20
Salary Commitment
Year 21 : 57 234 000 $
Year 22 : 36 450 000 $
Year 23 : 17 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 52 603 167 $
Year 22 : 30 919 167 $
Year 23 : 11 844 167 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 57 234 000 $
Year 22 : 36 450 000 $
Year 23 : 17 000 000 $
Year 24 : 0 $

Farm Players Salaries

Sonny Milano 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Christian Fischer 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Frederik Gauthier 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Conner Bleackley 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Vili Saarijarvi (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Riley Barber 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Austin Czarnik 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Blake Speers 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Adam Musil 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nicolas Roy 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nikolay Goldobin 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mitchell Stephens 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Daniel Sprong 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jonne Tammela 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jake Bean 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Will Bitten 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Mason Marchment 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Dan Vladar 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Chris Bigras 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 84 333 $
Salary Average Remaining : 52 142 $
Anton Blidh 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Linus Ullmark 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Sammy Blais 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Harri Sateri 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Andrew Hammond 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Rinat Valiev 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 78 000 $
Salary Average Remaining : 48 226 $
Andrew MacWilliam 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Cameron Schilling 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Andrew Campbell (Out of Payroll) 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Chris Summers 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players29
Salary Commitment
Year 21 : 2 325 000 $
Year 22 : 2 140 000 $
Year 23 : 505 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 342 333 $
Year 22 : 2 157 333 $
Year 23 : 480 000 $
Year 24 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - 125 $ - 5 220 - 90,78%
Level 2: 4750 - 100 $ - 4 118 - 86,69%
Level 3: 3750 - 75 $ - 3 438 - 91,69%
Level 4: 2750 - 50 $ - 2 584 - 93,95%
Luxury : 1000 - 300 $ - 847 - 84,71%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 767 - 88,35%
Farm Level 2: 1000 - 15 $ - 901 - 90,10%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 207 - 90,04%
Average Income per Game2 201 042 $
Year to Date Revenue30 814 590 $
Farm
Home Games Left27
Average Attendance - %2 668 - 88,93%
Average Income per Game74 202 $
Year to Date Revenue1 038 831 $

Expense

Pro Players Total Salaries82 017 000 $
Farm Players Total Salaries1 666 850 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 775 441 $
Farm Year To Date Expenses871 588 $
Pro Salary Cap To Date27 158 129 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 428 138 $
Farm Estimated Season Revenue2 003 460 $
Pro Remaining Season Days115
Pro Expenses Per Days450 360 $
Pro Estimated Expenses51 791 400 $
Farm Remaining Season Days115
Farm Expenses Per Days12 456 $
Farm Estimated Expenses1 432 440 $
Estimated Season Expenses53 223 840 $
Season Salary Cap68 597 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 403 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 28 597 000 $
Current Bank Account17 762 905 $
Projected Bank Account25 970 663 $

Pro Players Salaries

Taylor Hall (1 Way Contract) 9 360 000 $ (2)
-Salary Remaining : 5 787 097 $
-Salary Average : 6 524 000 $
-Salary Average Remaining : 4 033 656 $
Brayden Point (1 Way Contract) 8 500 000 $ (4)
-Salary Remaining : 5 255 376 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Kris Letang (Out of Payroll) 7 350 000 $ (1)
-Salary Remaining : 4 544 355 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 4 544 355 $
Jeff Skinner (1 Way Contract) 7 188 000 $ (1)
-Salary Remaining : 4 444 194 $
-Salary Average : 7 188 000 $
-Salary Average Remaining : 4 444 194 $
Jeff Carter (1 Way Contract) 7 130 000 $ (1)
-Salary Remaining : 4 408 333 $
-Salary Average : 7 130 000 $
-Salary Average Remaining : 4 408 333 $
Mikko Koivu (1 Way Contract) 6 890 000 $ (2)
-Salary Remaining : 4 259 946 $
-Salary Average : 6 890 000 $
-Salary Average Remaining : 4 259 946 $
Ron Hainsey (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 2 627 688 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 2 627 688 $
Vincent Trocheck (1 Way Contract) 3 990 000 $ (2)
-Salary Remaining : 2 466 935 $
-Salary Average : 3 990 000 $
-Salary Average Remaining : 2 466 935 $
Blake Comeau (Out of Payroll) 3 500 000 $ (2)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Antti Raanta (1 Way Contract) 3 179 000 $ (3)
-Salary Remaining : 1 965 511 $
-Salary Average : 3 179 000 $
-Salary Average Remaining : 1 965 511 $
Darcy Kuemper (1 Way Contract) 2 375 000 $ (3)
-Salary Remaining : 1 468 414 $
-Salary Average : 995 000 $
-Salary Average Remaining : 615 188 $
Josh Bailey (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 360 215 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 1 360 215 $
Brandon Montour (1 Way Contract) 2 010 000 $ (3)
-Salary Remaining : 1 242 742 $
-Salary Average : 2 010 000 $
-Salary Average Remaining : 1 242 742 $
Juuse Saros (1 Way Contract) 1 878 000 $ (1)
-1 Way Contract Salary Cap : 1 878 000 $
-Salary Remaining : 1 161 129 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Oliver Bjorkstrand (1 Way Contract) 1 790 000 $ (1)
-1 Way Contract Salary Cap : 1 790 000 $
-Salary Remaining : 1 106 720 $
-Salary Average : 1 790 000 $
-Salary Average Remaining : 1 106 720 $
Craig Smith (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 081 989 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Derek Forbort (Out of Payroll) 1 645 000 $ (1)
-Salary Remaining : 1 017 070 $
-Salary Average : 2 450 000 $
-Salary Average Remaining : 1 514 785 $
Ross Johnston (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 1 300 000 $
-Salary Remaining : 803 763 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 803 763 $
Justin Bailey (1 Way Contract) 1 242 000 $ (1)
-1 Way Contract Salary Cap : 1 242 000 $
-Salary Remaining : 767 903 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
TJ Tynan 990 000 $ (3)
-Salary Remaining : 612 097 $
-Salary Average : 990 000 $
-Salary Average Remaining : 612 097 $
Miro Heiskanen 950 000 $ (2)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Jake DeBrusk 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Steven Santini (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Lawson Crouse 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Total Pro Players24
Salary Commitment
Year 21 : 82 017 000 $
Year 22 : 49 744 000 $
Year 23 : 17 054 000 $
Year 24 : 8 500 000 $
Salary Average Commitment
Year 21 : 69 486 000 $
Year 22 : 38 178 000 $
Year 23 : 8 099 000 $
Year 24 : 925 000 $
Salary Cap with 1 Way Contract
Year 21 : 82 017 000 $
Year 22 : 49 744 000 $
Year 23 : 17 054 000 $
Year 24 : 8 500 000 $

Farm Players Salaries

Corban Knight 99 900 $ (2)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Edward Pasquale 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Cal O'Reilly 99 000 $ (1)
Salary Remaining : 61 210 $
Salary Average : 99 000 $
Salary Average Remaining : 61 210 $
Chris Terry 97 500 $ (2)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Yannick Weber 97 500 $ (2)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Peter Holland 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Gustav Bouramman 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Ryan Lindgren 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Cam Dineen 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Travis Morin 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matt Irwin (Out of Payroll) 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Evan Fitzpatrick 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Linus Olund 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Max Comtois 92 300 $ (3)
Salary Remaining : 57 067 $
Salary Average : 92 300 $
Salary Average Remaining : 57 067 $
Colton Hargrove 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Thomas Di Pauli 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Xavier Ouellet 71 400 $ (1)
Salary Remaining : 44 145 $
Salary Average : 71 400 $
Salary Average Remaining : 44 145 $
Trevor Carrick 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Adam Ollas Mattsson 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Andrew Nielsen 69 750 $ (1)
Salary Remaining : 43 125 $
Salary Average : 69 750 $
Salary Average Remaining : 43 125 $
Total Farm Players20
Salary Commitment
Year 21 : 1 759 350 $
Year 22 : 1 234 700 $
Year 23 : 612 300 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 654 350 $
Year 22 : 1 129 700 $
Year 23 : 522 300 $
Year 24 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - 125 $ - 5 316 - 92,45%
Level 2: 4750 - 100 $ - 4 372 - 92,05%
Level 3: 3750 - 75 $ - 3 527 - 94,06%
Level 4: 2750 - 50 $ - 2 601 - 94,57%
Luxury : 1000 - 300 $ - 941 - 94,09%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 903 - 95,15%
Farm Level 2: 1000 - 15 $ - 954 - 95,44%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %16 757 - 93,10%
Average Income per Game2 223 250 $
Year to Date Revenue35 571 999 $
Farm
Home Games Left25
Average Attendance - %2 857 - 95,25%
Average Income per Game77 364 $
Year to Date Revenue1 237 831 $

Expense

Pro Players Total Salaries51 175 000 $
Farm Players Total Salaries1 779 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 842 076 $
Farm Year To Date Expenses935 807 $
Pro Salary Cap To Date20 078 645 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 581 248 $
Farm Estimated Season Revenue1 934 111 $
Pro Remaining Season Days115
Pro Expenses Per Days285 887 $
Pro Estimated Expenses32 877 005 $
Farm Remaining Season Days115
Farm Expenses Per Days13 866 $
Farm Estimated Expenses1 594 590 $
Estimated Season Expenses34 471 595 $
Season Salary Cap51 175 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $30 825 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 175 000 $
Current Bank Account44 144 924 $
Projected Bank Account67 188 688 $

Pro Players Salaries

Sami Vatanen (1 Way Contract) 12 000 000 $ (2)
-Salary Remaining : 7 419 355 $
-Salary Average : 12 000 000 $
-Salary Average Remaining : 7 419 355 $
Mitchell Marner (1 Way Contract) 6 300 000 $ (5)
-Salary Remaining : 3 895 161 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Carl Soderberg (1 Way Contract) 5 340 000 $ (2)
-Salary Remaining : 3 301 613 $
-Salary Average : 5 340 000 $
-Salary Average Remaining : 3 301 613 $
Jacob Trouba (1 Way Contract) 3 574 000 $ (3)
-Salary Remaining : 2 209 731 $
-Salary Average : 3 574 000 $
-Salary Average Remaining : 2 209 731 $
Michael Raffl (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Nick Bjugstad (1 Way Contract) 2 635 000 $ (1)
-Salary Remaining : 1 629 167 $
-Salary Average : 3 225 000 $
-Salary Average Remaining : 1 993 952 $
Philipp Grubauer (1 Way Contract) 2 600 000 $ (4)
-Salary Remaining : 1 607 527 $
-Salary Average : 1 527 000 $
-Salary Average Remaining : 944 113 $
Andrew Cogliano (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Brenden Dillon (1 Way Contract) 2 392 000 $ (3)
-Salary Remaining : 1 478 925 $
-Salary Average : 2 392 000 $
-Salary Average Remaining : 1 478 925 $
Alex Biega (1 Way Contract) 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Travis Dermott (Out of Payroll) 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Maxime Lajoie 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Adam Gaudette 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Matt Benning 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Frank Vatrano 915 000 $ (3)
-Salary Remaining : 565 726 $
-Salary Average : 790 000 $
-Salary Average Remaining : 488 441 $
Andrei Svechnikov 850 000 $ (3)
-Salary Remaining : 525 538 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Michael Rasmussen 850 000 $ (3)
-Salary Remaining : 525 538 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Shane Starrett 750 000 $ (1)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Ondrej Kase 705 000 $ (1)
-Salary Remaining : 435 887 $
-Salary Average : 705 000 $
-Salary Average Remaining : 435 887 $
Pheonix Copley 700 000 $ (1)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Carter Rowney 589 000 $ (1)
-Salary Remaining : 364 167 $
-Salary Average : 589 000 $
-Salary Average Remaining : 364 167 $
Total Pro Players22
Salary Commitment
Year 21 : 52 100 000 $
Year 22 : 44 871 000 $
Year 23 : 24 756 000 $
Year 24 : 8 900 000 $
Salary Average Commitment
Year 21 : 44 592 000 $
Year 22 : 36 773 000 $
Year 23 : 16 658 000 $
Year 24 : 2 452 000 $
Salary Cap with 1 Way Contract
Year 21 : 52 100 000 $
Year 22 : 44 871 000 $
Year 23 : 24 756 000 $
Year 24 : 8 900 000 $

Farm Players Salaries

Colin Greening 97 500 $ (2)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Stefan Elliott 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Matt Tennyson (Out of Payroll) 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Jeremy Smith 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Felix Girard 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Greg Carey 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jake Bischoff 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matheson Iacopelli 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Frederic Allard 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dylan Gambrell 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Rourke Chartier (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kevin Roy 90 000 $ (1)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Riley Stillman 84 500 $ (3)
Salary Remaining : 52 245 $
Salary Average : 84 500 $
Salary Average Remaining : 52 245 $
Mark Alt 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Kyle Burroughs 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 57 700 $
Salary Average Remaining : 35 675 $
Tobias Lindberg 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 60 000 $
Salary Average Remaining : 37 097 $
Nicolas Aube-Kubel 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Adam Tambellini 61 600 $ (2)
Salary Remaining : 38 086 $
Salary Average : 61 600 $
Salary Average Remaining : 38 086 $
Nathan Walker (Out of Payroll) 57 900 $ (2)
Salary Remaining : 35 798 $
Salary Average : 57 900 $
Salary Average Remaining : 35 798 $
Gerald Mayhew 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Kristian Reichel 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ryan Bourque 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players22
Salary Commitment
Year 21 : 1 779 000 $
Year 22 : 1 619 000 $
Year 23 : 249 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 741 700 $
Year 22 : 1 596 700 $
Year 23 : 249 500 $
Year 24 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - 150 $ - 4 027 - 70,03%
Level 2: 4750 - 100 $ - 4 554 - 95,87%
Level 3: 3750 - 99 $ - 2 387 - 63,65%
Level 4: 2750 - 50 $ - 2 595 - 94,38%
Luxury : 1000 - 400 $ - 614 - 61,42%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 929 - 96,44%
Farm Level 2: 1000 - 15 $ - 981 - 98,14%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %14 177 - 78,76%
Average Income per Game2 088 910 $
Year to Date Revenue35 511 464 $
Farm
Home Games Left24
Average Attendance - %2 910 - 97,00%
Average Income per Game78 674 $
Year to Date Revenue1 337 463 $

Expense

Pro Players Total Salaries51 701 615 $
Farm Players Total Salaries815 000 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 582 371 $
Farm Year To Date Expenses655 979 $
Pro Salary Cap To Date18 830 245 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 133 832 $
Farm Estimated Season Revenue1 888 183 $
Pro Remaining Season Days115
Pro Expenses Per Days283 342 $
Pro Estimated Expenses32 584 330 $
Farm Remaining Season Days115
Farm Expenses Per Days9 220 $
Farm Estimated Expenses1 060 300 $
Estimated Season Expenses33 644 630 $
Season Salary Cap50 101 615 $
Estimate Under Maximum Salary Cap of 82 000 000 $31 898 385 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 10 101 615 $
Current Bank Account30 879 788 $
Projected Bank Account49 257 173 $

Pro Players Salaries

Dustin Byfuglien (1 Way Contract) 9 500 000 $ (3)
-Salary Remaining : 5 873 656 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 5 873 656 $
Mike Green (1 Way Contract) 5 830 000 $ (2)
-Salary Remaining : 3 604 570 $
-Salary Average : 5 830 000 $
-Salary Average Remaining : 3 604 570 $
David Backes (1 Way Contract) 4 384 615 $ (2)
-Salary Remaining : 2 710 918 $
-Salary Average : 5 700 000 $
-Salary Average Remaining : 3 524 194 $
Eric Fehr (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Mark Letestu (1 Way Contract) 2 785 000 $ (2)
-Salary Remaining : 1 721 909 $
-Salary Average : 2 785 000 $
-Salary Average Remaining : 1 721 909 $
Mikkel Boedker (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 1 669 355 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 1 669 355 $
Michal Neuvirth (1 Way Contract) 2 230 000 $ (1)
-1 Way Contract Salary Cap : 2 230 000 $
-Salary Remaining : 1 378 763 $
-Salary Average : 2 230 000 $
-Salary Average Remaining : 1 378 763 $
Lee Stempniak (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 2 000 000 $
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
David Warsofsky (1 Way Contract) 1 975 000 $ (1)
-1 Way Contract Salary Cap : 1 975 000 $
-Salary Remaining : 1 221 102 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jake McCabe (1 Way Contract) 1 587 000 $ (2)
-Salary Remaining : 981 210 $
-Salary Average : 1 587 000 $
-Salary Average Remaining : 981 210 $
Brett Connolly (1 Way Contract) 1 310 000 $ (1)
-Salary Remaining : 809 946 $
-Salary Average : 1 310 000 $
-Salary Average Remaining : 809 946 $
Nate Prosser (1 Way Contract) 1 250 000 $ (3)
-Salary Remaining : 772 849 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 772 849 $
Curtis McKenzie (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Tomas Jurco (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Drake Batherson 950 000 $ (3)
-Salary Remaining : 587 366 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
J.T. Compher 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Dominik Simon 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 868 750 $
-Salary Average Remaining : 537 130 $
Magnus Paajarvi (Out of Payroll) 900 000 $ (2)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Sam Steel 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Dominik Kahun 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Antti Suomela 800 000 $ (3)
-Salary Remaining : 494 624 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Casey DeSmith 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Jaycob Megna 700 000 $ (1)
-Salary Remaining : 432 796 $
-Salary Average : 812 500 $
-Salary Average Remaining : 502 352 $
Oskar Sundqvist (Out of Payroll) 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 666 667 $
-Salary Average Remaining : 412 187 $
Andrew Agozzino 650 000 $ (2)
-Salary Remaining : 401 882 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Jack Campbell 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Sean Walker 550 000 $ (3)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players27
Salary Commitment
Year 21 : 51 701 615 $
Year 22 : 44 011 615 $
Year 23 : 21 775 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 50 814 917 $
Year 22 : 44 437 417 $
Year 23 : 20 968 750 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 51 701 615 $
Year 22 : 44 011 615 $
Year 23 : 21 775 000 $
Year 24 : 0 $

Farm Players Salaries

Janne Kuokkanen (Out of Payroll) 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Jake Kulevich 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Givani Smith 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Colby Sissons (Out of Payroll) 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Chase Balisy 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Darren Raddysh 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Wade Megan (Out of Payroll) 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Louis Domingue 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 81 250 $
Salary Average Remaining : 50 235 $
Ben Sexton 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Matt Puempel 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Colin Blackwell (Out of Payroll) 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Mike McMurtry 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players12
Salary Commitment
Year 21 : 815 000 $
Year 22 : 580 000 $
Year 23 : 440 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 806 250 $
Year 22 : 560 000 $
Year 23 : 430 000 $
Year 24 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - 125 $ - 5 479 - 95,29%
Level 2: 4750 - 100 $ - 4 536 - 95,50%
Level 3: 3750 - 75 $ - 3 543 - 94,49%
Level 4: 2750 - 50 $ - 2 679 - 97,40%
Luxury : 1000 - 300 $ - 924 - 92,43%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 939 - 96,96%
Farm Level 2: 1000 - 15 $ - 966 - 96,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 162 - 95,34%
Average Income per Game2 269 415 $
Year to Date Revenue34 041 218 $
Farm
Home Games Left26
Average Attendance - %2 906 - 96,86%
Average Income per Game78 723 $
Year to Date Revenue1 180 852 $

Expense

Pro Players Total Salaries78 324 000 $
Farm Players Total Salaries2 352 500 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 684 063 $
Farm Year To Date Expenses1 091 889 $
Pro Salary Cap To Date27 448 694 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 004 778 $
Farm Estimated Season Revenue2 046 810 $
Pro Remaining Season Days115
Pro Expenses Per Days434 538 $
Pro Estimated Expenses49 971 870 $
Farm Remaining Season Days115
Farm Expenses Per Days16 142 $
Farm Estimated Expenses1 856 330 $
Estimated Season Expenses51 828 200 $
Season Salary Cap65 510 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 490 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 510 000 $
Current Bank Account29 609 088 $
Projected Bank Account38 832 476 $

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) 10 500 000 $ (4)
-Salary Remaining : 6 491 935 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Mikko Rantanen (1 Way Contract) 8 825 000 $ (1)
-Salary Remaining : 5 456 317 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
John Gibson (1 Way Contract) 7 300 000 $ (2)
-Salary Remaining : 4 513 441 $
-Salary Average : 7 300 000 $
-Salary Average Remaining : 4 513 441 $
James van Riemsdyk (Out of Payroll) 6 749 000 $ (3)
-Salary Remaining : 4 172 769 $
-Salary Average : 6 749 000 $
-Salary Average Remaining : 4 172 769 $
Ondrej Palat (1 Way Contract) 4 775 000 $ (4)
-Salary Remaining : 2 952 285 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Cam Fowler (Out of Payroll) 3 825 000 $ (3)
-Salary Remaining : 2 364 919 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Vladimir Sobotka (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Boone Jenner (1 Way Contract) 3 424 000 $ (2)
-Salary Remaining : 2 116 989 $
-Salary Average : 3 424 000 $
-Salary Average Remaining : 2 116 989 $
Brandon Dubinsky (1 Way Contract) 3 375 000 $ (3)
-Salary Remaining : 2 086 694 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Josh Manson (1 Way Contract) 3 375 000 $ (4)
-Salary Remaining : 2 086 694 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Alexander Edler (1 Way Contract) 3 070 000 $ (1)
-Salary Remaining : 1 898 118 $
-Salary Average : 3 070 000 $
-Salary Average Remaining : 1 898 118 $
Michael Del Zotto (1 Way Contract) 3 021 000 $ (3)
-Salary Remaining : 1 867 823 $
-Salary Average : 3 021 000 $
-Salary Average Remaining : 1 867 823 $
Nino Niederreiter (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 1 669 355 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 1 669 355 $
Thomas Hickey (Out of Payroll) 2 240 000 $ (2)
-Salary Remaining : 1 384 946 $
-Salary Average : 2 240 000 $
-Salary Average Remaining : 1 384 946 $
Ryan Murray (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 360 215 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 1 360 215 $
Alexander Wennberg (1 Way Contract) 1 920 000 $ (1)
-Salary Remaining : 1 187 097 $
-Salary Average : 1 920 000 $
-Salary Average Remaining : 1 187 097 $
Mike Matheson (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 1 143 817 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Tobias Rieder (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Jake Virtanen (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 649 194 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 649 194 $
Bryan Rust (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Charlie McAvoy 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Michael Hutchinson 650 000 $ (2)
-Salary Remaining : 401 882 $
-Salary Average : 650 000 $
-Salary Average Remaining : 401 882 $
Kevin Fiala 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players23
Salary Commitment
Year 21 : 78 324 000 $
Year 22 : 55 709 000 $
Year 23 : 37 470 000 $
Year 24 : 18 650 000 $
Salary Average Commitment
Year 21 : 46 024 000 $
Year 22 : 31 684 000 $
Year 23 : 13 445 000 $
Year 24 : 1 650 000 $
Salary Cap with 1 Way Contract
Year 21 : 78 324 000 $
Year 22 : 55 709 000 $
Year 23 : 37 470 000 $
Year 24 : 18 650 000 $

Farm Players Salaries

Blaine Byron 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Bokondji Imama 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Caleb Herbert 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Gage Quinney 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Dennis Everberg 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Scott Eansor 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Jake Paterson 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Nick DeSimone 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
John McCarron 95 000 $ (3)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Jalen Chatfield 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Trevor Smith 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Timothy Gettinger (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jordan Greenway 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Zach Sanford 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Zach Palmquist 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Filip Chlapik 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Alexandar Georgiev 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Austin Strand 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jack Roslovic 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Alex Barre-Boulet 85 000 $ (1)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jeffrey Truchon-Viel 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Tim McGauley 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
William Pelletier 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Alex Gallant 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Nicholas Schilkey (Out of Payroll) 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
James De Haas (Out of Payroll) 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Jack Dougherty 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players27
Salary Commitment
Year 21 : 2 352 500 $
Year 22 : 2 082 500 $
Year 23 : 680 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 300 000 $
Year 22 : 2 045 000 $
Year 23 : 680 000 $
Year 24 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - 125 $ - 5 548 - 96,49%
Level 2: 4750 - 100 $ - 4 521 - 95,18%
Level 3: 3750 - 75 $ - 3 621 - 96,55%
Level 4: 2750 - 50 $ - 2 592 - 94,24%
Luxury : 1000 - 300 $ - 950 - 94,97%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 910 - 95,49%
Farm Level 2: 1000 - 15 $ - 958 - 95,80%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 231 - 95,73%
Average Income per Game2 289 585 $
Year to Date Revenue34 343 781 $
Farm
Home Games Left26
Average Attendance - %2 868 - 95,60%
Average Income per Game77 646 $
Year to Date Revenue1 164 688 $

Expense

Pro Players Total Salaries84 799 833 $
Farm Players Total Salaries3 470 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 983 258 $
Farm Year To Date Expenses1 598 735 $
Pro Salary Cap To Date28 955 989 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 529 220 $
Farm Estimated Season Revenue2 018 793 $
Pro Remaining Season Days115
Pro Expenses Per Days469 354 $
Pro Estimated Expenses53 975 710 $
Farm Remaining Season Days115
Farm Expenses Per Days21 882 $
Farm Estimated Expenses2 516 430 $
Estimated Season Expenses56 492 140 $
Season Salary Cap77 524 833 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 475 167 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 37 524 833 $
Current Bank Account35 460 141 $
Projected Bank Account40 516 014 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 8 125 000 $ (5)
-Salary Remaining : 5 023 522 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Brent Burns (1 Way Contract) 7 850 000 $ (1)
-Salary Remaining : 4 853 495 $
-Salary Average : 7 850 000 $
-Salary Average Remaining : 4 853 495 $
Jakub Voracek (1 Way Contract) 7 626 000 $ (3)
-Salary Remaining : 4 715 000 $
-Salary Average : 7 626 000 $
-Salary Average Remaining : 4 715 000 $
John Carlson (Out of Payroll) 7 275 000 $ (4)
-Salary Remaining : 4 497 984 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 3 060 484 $
John Tavares (1 Way Contract) 7 225 000 $ (4)
-Salary Remaining : 4 467 070 $
-Salary Average : 7 060 000 $
-Salary Average Remaining : 4 365 054 $
Brad Marchand (1 Way Contract) 6 330 000 $ (2)
-Salary Remaining : 3 913 710 $
-Salary Average : 6 330 000 $
-Salary Average Remaining : 3 913 710 $
Jack Eichel (1 Way Contract) 6 200 000 $ (1)
-Salary Remaining : 3 833 333 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Keith Yandle (1 Way Contract) 5 547 000 $ (3)
-Salary Remaining : 3 429 597 $
-Salary Average : 5 547 000 $
-Salary Average Remaining : 3 429 597 $
Connor Hellebuyck (1 Way Contract) 5 125 000 $ (1)
-Salary Remaining : 3 168 683 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Jaccob Slavin (1 Way Contract) 3 425 000 $ (4)
-Salary Remaining : 2 117 608 $
-Salary Average : 742 500 $
-Salary Average Remaining : 459 073 $
Ryan Strome (1 Way Contract) 2 510 000 $ (1)
-Salary Remaining : 1 551 882 $
-Salary Average : 2 510 000 $
-Salary Average Remaining : 1 551 882 $
Kris Russell (1 Way Contract) 2 501 000 $ (2)
-Salary Remaining : 1 546 317 $
-Salary Average : 2 501 000 $
-Salary Average Remaining : 1 546 317 $
Phillip Danault (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Travis Konecny (1 Way Contract) 2 375 000 $ (2)
-Salary Remaining : 1 468 414 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Joel Armia (1 Way Contract) 2 200 000 $ (4)
-Salary Remaining : 1 360 215 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 1 360 215 $
Cory Conacher (1 Way Contract) 1 800 000 $ (1)
-1 Way Contract Salary Cap : 1 800 000 $
-Salary Remaining : 1 112 903 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 112 903 $
Michal Kempny 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Artturi Lehkonen 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mikko Koskinen 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Brendan Leipsic 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Clayton Keller 885 833 $ (1)
-Salary Remaining : 547 692 $
-Salary Average : 885 833 $
-Salary Average Remaining : 547 692 $
Christoffer Ehn 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Total Pro Players23
Salary Commitment
Year 21 : 84 799 833 $
Year 22 : 58 579 000 $
Year 23 : 43 248 000 $
Year 24 : 28 250 000 $
Salary Average Commitment
Year 21 : 60 677 333 $
Year 22 : 44 156 500 $
Year 23 : 30 650 500 $
Year 24 : 15 877 500 $
Salary Cap with 1 Way Contract
Year 21 : 84 799 833 $
Year 22 : 58 579 000 $
Year 23 : 43 248 000 $
Year 24 : 28 250 000 $

Farm Players Salaries

Kevin Czuczman 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dryden Hunt 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dominic Turgeon 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Andrew Poturalski 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Michael Kapla 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kurtis Gabriel 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Marcus Sorensen 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Barclay Goodrow 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Adam Helewka 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kyle Rau 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Andy Welinski 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Clark Bishop 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Anton Lindholm 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Tucker Poolman 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Oscar Fantenberg 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mitch Reinke 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Philippe Desrosiers 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Joseph Gambardella 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Victor Ejdsell 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mitch Hults 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Colton White 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Trevor Murphy 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Brett Pollock 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mario Kempe 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Klim Kostin 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
David Kampf (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nick Paul 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 67 000 $
Salary Average Remaining : 41 425 $
Stefan Noesen 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jon Gillies 62 500 $ (2)
Salary Remaining : 38 642 $
Salary Average : 72 500 $
Salary Average Remaining : 44 825 $
Jalen Smereck 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Kale Clague 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Maximilian Kammerer 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dominik Shine 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dennis Gilbert 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dmitry Sokolov 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Griffen Molino 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Matthew Peca 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Vincent Praplan 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Josh Healey 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Tanner Kaspick 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Paul Bittner 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Cole Bardreau 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Taylor Raddysh 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players44
Salary Commitment
Year 21 : 3 470 000 $
Year 22 : 3 252 500 $
Year 23 : 715 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 3 477 000 $
Year 22 : 3 259 500 $
Year 23 : 715 000 $
Year 24 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - 125 $ - 5 386 - 93,67%
Level 2: 4750 - 100 $ - 4 536 - 95,50%
Level 3: 3750 - 75 $ - 3 545 - 94,52%
Level 4: 2750 - 50 $ - 2 613 - 95,01%
Luxury : 1000 - 300 $ - 953 - 95,31%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 902 - 95,09%
Farm Level 2: 1000 - 15 $ - 959 - 95,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 033 - 94,63%
Average Income per Game2 261 638 $
Year to Date Revenue33 924 563 $
Farm
Home Games Left26
Average Attendance - %2 861 - 95,35%
Average Income per Game77 408 $
Year to Date Revenue1 161 114 $

Expense

Pro Players Total Salaries66 847 658 $
Farm Players Total Salaries975 000 $
Coaches Total Salaries2 050 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 348 492 $
Farm Year To Date Expenses618 130 $
Pro Salary Cap To Date26 775 881 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 802 576 $
Farm Estimated Season Revenue2 012 598 $
Pro Remaining Season Days115
Pro Expenses Per Days367 461 $
Pro Estimated Expenses42 258 015 $
Farm Remaining Season Days115
Farm Expenses Per Days8 199 $
Farm Estimated Expenses942 885 $
Estimated Season Expenses43 200 900 $
Season Salary Cap66 847 658 $
Estimate Under Maximum Salary Cap of 82 000 000 $15 152 342 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 847 658 $
Current Bank Account39 732 592 $
Projected Bank Account57 346 866 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 8 442 000 $ (3)
-Salary Remaining : 5 219 516 $
-Salary Average : 8 442 000 $
-Salary Average Remaining : 5 219 516 $
Matt Duchene (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 4 946 237 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Shea Weber (1 Way Contract) 7 930 000 $ (1)
-Salary Remaining : 4 902 957 $
-Salary Average : 7 930 000 $
-Salary Average Remaining : 4 902 957 $
Tuukka Rask (1 Way Contract) 7 231 000 $ (3)
-Salary Remaining : 4 470 780 $
-Salary Average : 7 231 000 $
-Salary Average Remaining : 4 470 780 $
Wayne Simmonds (1 Way Contract) 5 600 000 $ (1)
-Salary Remaining : 3 462 366 $
-Salary Average : 5 600 000 $
-Salary Average Remaining : 3 462 366 $
Ryan Dzingel (Out of Payroll) 4 500 000 $ (4)
-Salary Remaining : 2 782 258 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Nazem Kadri (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 2 720 430 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 2 102 151 $
Mark Pysyk (1 Way Contract) 3 652 659 $ (5)
-Salary Remaining : 2 258 364 $
-Salary Average : 3 652 659 $
-Salary Average Remaining : 2 258 364 $
Joel Edmundson (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 163 978 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Casey Cizikas (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 1 854 839 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Niklas Hjalmarsson (1 Way Contract) 2 861 000 $ (2)
-Salary Remaining : 1 768 898 $
-Salary Average : 2 861 000 $
-Salary Average Remaining : 1 768 898 $
Radek Faksa (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Cody Ceci (1 Way Contract) 2 066 000 $ (1)
-Salary Remaining : 1 277 366 $
-Salary Average : 2 066 000 $
-Salary Average Remaining : 1 277 366 $
John Gilmour 999 999 $ (1)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Alex Iafallo 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Joshua Ho-Sang 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Haydn Fleury 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Brendan Woods 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Reid Boucher 850 000 $ (2)
-Salary Remaining : 525 538 $
-Salary Average : 1 157 000 $
-Salary Average Remaining : 715 349 $
Brett Kulak 815 000 $ (1)
-Salary Remaining : 503 898 $
-Salary Average : 815 000 $
-Salary Average Remaining : 503 898 $
Aaron Dell 750 000 $ (1)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Jack Rodewald 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players22
Salary Commitment
Year 21 : 71 347 658 $
Year 22 : 51 711 659 $
Year 23 : 45 225 659 $
Year 24 : 19 152 659 $
Salary Average Commitment
Year 21 : 54 454 658 $
Year 22 : 34 818 659 $
Year 23 : 28 025 659 $
Year 24 : 5 752 659 $
Salary Cap with 1 Way Contract
Year 21 : 71 347 658 $
Year 22 : 51 711 659 $
Year 23 : 45 225 659 $
Year 24 : 19 152 659 $

Farm Players Salaries

Sean Malone 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Morgan Klimchuk 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dylan Sadowy (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Colby Cave 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Doyle Somerby 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Guillaume Brisebois 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nick Moutrey 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Carson Soucy 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Pascal Laberge 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jacob MacDonald 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Brian Pinho 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Nolan Valleau 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players12
Salary Commitment
Year 21 : 975 000 $
Year 22 : 975 000 $
Year 23 : 235 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 975 000 $
Year 22 : 975 000 $
Year 23 : 235 000 $
Year 24 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - 130 $ - 5 380 - 93,57%
Level 2: 4750 - 107 $ - 3 647 - 76,78%
Level 3: 3750 - 79 $ - 3 498 - 93,27%
Level 4: 2750 - 53 $ - 2 592 - 94,27%
Luxury : 1000 - 300 $ - 944 - 94,36%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 28 $ - 1 503 - 75,17%
Farm Level 2: 1000 - 17 $ - 753 - 75,32%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %16 061 - 89,23%
Average Income per Game2 233 028 $
Year to Date Revenue37 961 468 $
Farm
Home Games Left24
Average Attendance - %2 257 - 75,22%
Average Income per Game68 624 $
Year to Date Revenue1 166 602 $

Expense

Pro Players Total Salaries65 326 111 $
Farm Players Total Salaries2 080 800 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 711 237 $
Farm Year To Date Expenses1 075 700 $
Pro Salary Cap To Date23 621 962 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 592 661 $
Farm Estimated Season Revenue1 646 968 $
Pro Remaining Season Days115
Pro Expenses Per Days370 033 $
Pro Estimated Expenses42 553 795 $
Farm Remaining Season Days115
Farm Expenses Per Days15 219 $
Farm Estimated Expenses1 750 185 $
Estimated Season Expenses44 303 980 $
Season Salary Cap57 079 999 $
Estimate Under Maximum Salary Cap of 82 000 000 $24 920 001 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 17 079 999 $
Current Bank Account37 978 760 $
Projected Bank Account48 914 409 $

Pro Players Salaries

Jonathan Quick (1 Way Contract) 6 875 000 $ (1)
-Salary Remaining : 4 250 672 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 4 250 672 $
Vladimir Tarasenko (1 Way Contract) 6 870 000 $ (5)
-Salary Remaining : 4 247 581 $
-Salary Average : 5 825 000 $
-Salary Average Remaining : 3 601 478 $
Logan Couture (1 Way Contract) 6 453 000 $ (3)
-Salary Remaining : 3 989 758 $
-Salary Average : 6 453 000 $
-Salary Average Remaining : 3 989 758 $
Jonathan Huberdeau (1 Way Contract) 5 600 000 $ (2)
-Salary Remaining : 3 462 366 $
-Salary Average : 5 600 000 $
-Salary Average Remaining : 3 462 366 $
Anders Lee (1 Way Contract) 5 600 000 $ (4)
-Salary Remaining : 3 462 366 $
-Salary Average : 5 600 000 $
-Salary Average Remaining : 3 462 366 $
Morgan Rielly (1 Way Contract) 3 733 000 $ (3)
-Salary Remaining : 2 308 038 $
-Salary Average : 3 733 000 $
-Salary Average Remaining : 2 308 038 $
Alec Martinez (1 Way Contract) 3 525 000 $ (2)
-Salary Remaining : 2 179 435 $
-Salary Average : 3 525 000 $
-Salary Average Remaining : 2 179 435 $
Brian Boyle (Out of Payroll) 3 511 112 $ (1)
-Salary Remaining : 2 170 849 $
-Salary Average : 3 511 112 $
-Salary Average Remaining : 2 170 849 $
Alex Killorn (Out of Payroll) 3 205 000 $ (3)
-Salary Remaining : 1 981 586 $
-Salary Average : 3 205 000 $
-Salary Average Remaining : 1 981 586 $
Tyler Toffoli (1 Way Contract) 3 025 000 $ (1)
-Salary Remaining : 1 870 296 $
-Salary Average : 3 025 000 $
-Salary Average Remaining : 1 870 296 $
Thomas Greiss (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Ben Lovejoy (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 731 183 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 1 731 183 $
Christopher Tanev (1 Way Contract) 2 691 000 $ (2)
-Salary Remaining : 1 663 790 $
-Salary Average : 2 691 000 $
-Salary Average Remaining : 1 663 790 $
Alexander Petrovic (Out of Payroll) 1 679 000 $ (1)
-Salary Remaining : 1 038 091 $
-Salary Average : 1 679 000 $
-Salary Average Remaining : 1 038 091 $
Tom Kuhnhackl (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 989 247 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jordie Benn (Out of Payroll) 1 530 000 $ (3)
-Salary Remaining : 945 968 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 298 387 $
Marcus Kruger (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Drew Stafford 999 999 $ (2)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Tony DeAngelo (Out of Payroll) 970 000 $ (2)
-Salary Remaining : 599 731 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Brett Ritchie 943 000 $ (1)
-Salary Remaining : 583 038 $
-Salary Average : 943 000 $
-Salary Average Remaining : 583 038 $
Kyle Clifford 940 000 $ (2)
-Salary Remaining : 581 183 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 649 194 $
Boo Nieves 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Total Pro Players22
Salary Commitment
Year 21 : 67 975 111 $
Year 22 : 47 641 999 $
Year 23 : 27 391 000 $
Year 24 : 12 470 000 $
Salary Average Commitment
Year 21 : 66 290 111 $
Year 22 : 45 956 999 $
Year 23 : 26 916 000 $
Year 24 : 11 425 000 $
Salary Cap with 1 Way Contract
Year 21 : 67 975 111 $
Year 22 : 47 641 999 $
Year 23 : 27 391 000 $
Year 24 : 12 470 000 $

Farm Players Salaries

Spencer Foo 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Travis Boyd 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Hunter Shinkaruk 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Markus Hannikainen (Out of Payroll) 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Chris Butler 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
John Muse 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Patrick Eaves 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
David Pope 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Carl Grundstrom 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Nick Schneider 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Connor Clifton (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Trent Frederic 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Zach Senyshyn 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Gabriel Carlsson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Cody Goloubef 78 300 $ (1)
Salary Remaining : 48 411 $
Salary Average : 78 300 $
Salary Average Remaining : 48 411 $
Mason Shaw 78 000 $ (2)
Salary Remaining : 48 226 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Carsen Twarynski 77 500 $ (1)
Salary Remaining : 47 917 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Morgan Geekie 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ryan Stanton 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Jack Kopacka 74 500 $ (1)
Salary Remaining : 46 062 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Tony Cameranesi 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Matt Roy (Out of Payroll) 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Steven Swavely 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Patrick McGrath 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Nikita Korostelev 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players25
Salary Commitment
Year 21 : 2 080 800 $
Year 22 : 1 665 500 $
Year 23 : 750 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 920 800 $
Year 22 : 1 547 500 $
Year 23 : 675 000 $
Year 24 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - 125 $ - 5 462 - 95,00%
Level 2: 4750 - 100 $ - 4 580 - 96,43%
Level 3: 3750 - 75 $ - 3 564 - 95,03%
Level 4: 2750 - 50 $ - 2 671 - 97,11%
Luxury : 1000 - 300 $ - 958 - 95,81%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 949 - 97,43%
Farm Level 2: 1000 - 15 $ - 962 - 96,24%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 235 - 95,75%
Average Income per Game2 286 326 $
Year to Date Revenue32 008 563 $
Farm
Home Games Left27
Average Attendance - %2 911 - 97,03%
Average Income per Game78 935 $
Year to Date Revenue1 105 089 $

Expense

Pro Players Total Salaries66 595 999 $
Farm Players Total Salaries1 678 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 325 187 $
Farm Year To Date Expenses780 391 $
Pro Salary Cap To Date24 879 719 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 730 800 $
Farm Estimated Season Revenue2 131 243 $
Pro Remaining Season Days115
Pro Expenses Per Days363 419 $
Pro Estimated Expenses41 793 185 $
Farm Remaining Season Days115
Farm Expenses Per Days12 247 $
Farm Estimated Expenses1 408 405 $
Estimated Season Expenses43 201 590 $
Season Salary Cap56 337 999 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 662 001 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 16 337 999 $
Current Bank Account22 341 223 $
Projected Bank Account43 001 676 $

Pro Players Salaries

Dustin Brown (1 Way Contract) 6 125 000 $ (5)
-Salary Remaining : 3 786 962 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 3 786 962 $
Kyle Okposo (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 709 677 $
-Salary Average : 7 070 000 $
-Salary Average Remaining : 4 371 237 $
Jaroslav Halak (1 Way Contract) 5 850 000 $ (1)
-Salary Remaining : 3 616 935 $
-Salary Average : 5 850 000 $
-Salary Average Remaining : 3 616 935 $
Milan Lucic (1 Way Contract) 5 680 000 $ (2)
-Salary Remaining : 3 511 828 $
-Salary Average : 5 680 000 $
-Salary Average Remaining : 3 511 828 $
Jay Bouwmeester (Out of Payroll) 5 620 000 $ (4)
-Salary Remaining : 3 474 731 $
-Salary Average : 5 620 000 $
-Salary Average Remaining : 3 474 731 $
Andrew Ladd (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 3 400 538 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 400 538 $
Cal Clutterbuck (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 091 398 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 3 091 398 $
Alex Goligoski (1 Way Contract) 4 220 000 $ (1)
-Salary Remaining : 2 609 140 $
-Salary Average : 4 220 000 $
-Salary Average Remaining : 2 609 140 $
Brad Richardson (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Colin Wilson (1 Way Contract) 3 112 000 $ (3)
-Salary Remaining : 1 924 086 $
-Salary Average : 3 112 000 $
-Salary Average Remaining : 1 924 086 $
Jay Beagle (Out of Payroll) 2 123 000 $ (3)
-Salary Remaining : 1 312 608 $
-Salary Average : 1 020 000 $
-Salary Average Remaining : 630 645 $
Lars Eller (1 Way Contract) 2 081 000 $ (2)
-Salary Remaining : 1 286 640 $
-Salary Average : 2 081 000 $
-Salary Average Remaining : 1 286 640 $
Matt Martin (1 Way Contract) 1 893 000 $ (2)
-Salary Remaining : 1 170 403 $
-Salary Average : 1 893 000 $
-Salary Average Remaining : 1 170 403 $
Alan Quine (1 Way Contract) 1 700 000 $ (4)
-Salary Remaining : 1 051 075 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 051 075 $
Dale Weise (Out of Payroll) 1 590 000 $ (1)
-Salary Remaining : 983 065 $
-Salary Average : 1 590 000 $
-Salary Average Remaining : 983 065 $
Dalton Prout 999 999 $ (3)
-Salary Remaining : 618 279 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Joakim Nordstrom 940 000 $ (1)
-Salary Remaining : 581 183 $
-Salary Average : 940 000 $
-Salary Average Remaining : 581 183 $
Markus Nutivaara (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Andreas Borgman 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
MacKenzie Weegar 700 000 $ (2)
-Salary Remaining : 432 796 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Ryan Sproul 637 000 $ (1)
-Salary Remaining : 393 844 $
-Salary Average : 637 000 $
-Salary Average Remaining : 393 844 $
Parker Milner 550 000 $ (2)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players23
Salary Commitment
Year 21 : 66 595 999 $
Year 22 : 52 433 999 $
Year 23 : 40 604 999 $
Year 24 : 18 945 000 $
Salary Average Commitment
Year 21 : 66 237 999 $
Year 22 : 52 075 999 $
Year 23 : 40 346 999 $
Year 24 : 18 945 000 $
Salary Cap with 1 Way Contract
Year 21 : 66 595 999 $
Year 22 : 52 433 999 $
Year 23 : 40 604 999 $
Year 24 : 18 945 000 $

Farm Players Salaries

Paul Carey 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Ryan Reaves 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Tim Heed 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Phil Varone 97 500 $ (2)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Tyler Wotherspoon 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Andreas Englund 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Callum Booth 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Beck Malenstyn 78 000 $ (2)
Salary Remaining : 48 226 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Mitch Callahan 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Cameron Darcy 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Colin Markison 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Danick Martel 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Michael Chaput 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 58 000 $
Salary Average Remaining : 35 860 $
Dakota Mermis 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Stefan Matteau 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Kyle Capobianco 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Anthony Greco 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Rocco Grimaldi 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Charles Williams 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Brett Gallant 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Anthony Peluso 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ben Holmstrom 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players22
Salary Commitment
Year 21 : 1 678 000 $
Year 22 : 1 523 000 $
Year 23 : 397 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 608 000 $
Year 22 : 1 453 000 $
Year 23 : 392 500 $
Year 24 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - 106 $ - 5 555 - 96,62%
Level 2: 4750 - 97 $ - 4 469 - 94,09%
Level 3: 3750 - 70 $ - 3 465 - 92,40%
Level 4: 2750 - 50 $ - 2 618 - 95,21%
Luxury : 1000 - 280 $ - 942 - 94,18%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 938 - 96,91%
Farm Level 2: 1000 - 15 $ - 961 - 96,06%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 050 - 94,72%
Average Income per Game2 102 436 $
Year to Date Revenue31 536 546 $
Farm
Home Games Left26
Average Attendance - %2 899 - 96,62%
Average Income per Game78 578 $
Year to Date Revenue1 178 670 $

Expense

Pro Players Total Salaries64 467 000 $
Farm Players Total Salaries2 330 600 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 772 044 $
Farm Year To Date Expenses1 039 914 $
Pro Salary Cap To Date23 708 273 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 663 346 $
Farm Estimated Season Revenue2 043 028 $
Pro Remaining Season Days115
Pro Expenses Per Days356 005 $
Pro Estimated Expenses40 940 575 $
Farm Remaining Season Days115
Farm Expenses Per Days15 756 $
Farm Estimated Expenses1 811 940 $
Estimated Season Expenses42 752 515 $
Season Salary Cap58 326 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $23 674 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 326 000 $
Current Bank Account37 263 780 $
Projected Bank Account51 217 639 $

Pro Players Salaries

Carey Price (1 Way Contract) 7 425 000 $ (1)
-Salary Remaining : 4 590 726 $
-Salary Average : 7 425 000 $
-Salary Average Remaining : 4 590 726 $
Leon Draisaitl (1 Way Contract) 6 725 000 $ (4)
-Salary Remaining : 4 157 930 $
-Salary Average : 6 725 000 $
-Salary Average Remaining : 4 157 930 $
Jaden Schwartz (1 Way Contract) 6 258 000 $ (1)
-Salary Remaining : 3 869 194 $
-Salary Average : 5 210 000 $
-Salary Average Remaining : 3 221 237 $
Nicklas Backstrom (1 Way Contract) 6 136 000 $ (3)
-Salary Remaining : 3 793 763 $
-Salary Average : 7 900 000 $
-Salary Average Remaining : 4 884 409 $
TJ Brodie (Out of Payroll) 5 216 000 $ (3)
-Salary Remaining : 3 224 946 $
-Salary Average : 5 216 000 $
-Salary Average Remaining : 3 224 946 $
Dougie Hamilton (1 Way Contract) 3 564 000 $ (2)
-Salary Remaining : 2 203 548 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 225 806 $
Nick Foligno (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Adam Henrique (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Tom Wilson (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 1 576 613 $
-Salary Average : 2 550 000 $
-Salary Average Remaining : 1 576 613 $
Calle Jarnkrok (1 Way Contract) 2 535 000 $ (2)
-Salary Remaining : 1 567 339 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Leo Komarov (1 Way Contract) 2 375 000 $ (1)
-Salary Remaining : 1 468 414 $
-Salary Average : 2 375 000 $
-Salary Average Remaining : 1 468 414 $
Karl Alzner (1 Way Contract) 2 230 000 $ (1)
-Salary Remaining : 1 378 763 $
-Salary Average : 2 230 000 $
-Salary Average Remaining : 1 378 763 $
Adam McQuaid (1 Way Contract) 1 701 000 $ (2)
-Salary Remaining : 1 051 694 $
-Salary Average : 1 701 000 $
-Salary Average Remaining : 1 051 694 $
Jesse Puljujarvi (1 Way Contract) 1 285 000 $ (3)
-1 Way Contract Salary Cap : 1 285 000 $
-Salary Remaining : 794 489 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Deryk Engelland (1 Way Contract) 1 220 000 $ (1)
-Salary Remaining : 754 301 $
-Salary Average : 1 220 000 $
-Salary Average Remaining : 754 301 $
Noel Acciari (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 741 935 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 741 935 $
Juuso Valimaki (1 Way Contract) 1 160 000 $ (3)
-Salary Remaining : 717 204 $
-Salary Average : 1 160 000 $
-Salary Average Remaining : 717 204 $
Nick Schmaltz 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Brock Boeser 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Thatcher Demko 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mikhail Sergachev (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Esa Lindell 902 000 $ (1)
-Salary Remaining : 557 688 $
-Salary Average : 902 000 $
-Salary Average Remaining : 557 688 $
Austin Watson 735 000 $ (1)
-Salary Remaining : 454 435 $
-Salary Average : 735 000 $
-Salary Average Remaining : 454 435 $
Jujhar Khaira 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players24
Salary Commitment
Year 21 : 64 467 000 $
Year 22 : 39 997 000 $
Year 23 : 28 722 000 $
Year 24 : 13 725 000 $
Salary Average Commitment
Year 21 : 64 324 000 $
Year 22 : 40 902 000 $
Year 23 : 30 126 000 $
Year 24 : 13 725 000 $
Salary Cap with 1 Way Contract
Year 21 : 64 467 000 $
Year 22 : 39 997 000 $
Year 23 : 28 722 000 $
Year 24 : 13 725 000 $

Farm Players Salaries

Jordan Subban 99 900 $ (3)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Joseph LaBate 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Josiah Didier 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Kerby Rychel (Out of Payroll) 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Samuel Kurker (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Kristian Vesalainen 92 000 $ (3)
Salary Remaining : 56 882 $
Salary Average : 92 000 $
Salary Average Remaining : 56 882 $
Cale Fleury 91 700 $ (3)
Salary Remaining : 56 696 $
Salary Average : 91 700 $
Salary Average Remaining : 56 696 $
Marek Mazanec 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Jaime Sifers 87 500 $ (3)
Salary Remaining : 54 099 $
Salary Average : 87 500 $
Salary Average Remaining : 54 099 $
Bobby Butler 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Roland McKeown (Out of Payroll) 74 500 $ (1)
Salary Remaining : 46 062 $
Salary Average : 74 500 $
Salary Average Remaining : 46 062 $
Bobby Sanguinetti 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Adam Plant 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Axel Jonsson-Fjallby 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Branden Komm 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Cameron Brown 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alex Kile 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
James Phelan 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Charlie Sampair 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Craig Wyszomirski 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Adam Huska 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alex Breton 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jacob Nilsson 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Brandon Anselmini 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Brett Welychka 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Brent Pedersen 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Andreas Martinsen 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Emile Poirier 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dennis Robertson 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Adam Cracknell 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jayson Megna 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players31
Salary Commitment
Year 21 : 2 330 600 $
Year 22 : 2 201 100 $
Year 23 : 1 858 600 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 330 600 $
Year 22 : 2 201 100 $
Year 23 : 1 858 600 $
Year 24 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - 125 $ - 5 529 - 96,16%
Level 2: 4750 - 100 $ - 4 557 - 95,93%
Level 3: 3750 - 75 $ - 3 610 - 96,27%
Level 4: 2750 - 50 $ - 2 615 - 95,10%
Luxury : 1000 - 300 $ - 943 - 94,31%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 938 - 96,92%
Farm Level 2: 1000 - 15 $ - 966 - 96,56%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 255 - 95,86%
Average Income per Game2 289 123 $
Year to Date Revenue36 625 969 $
Farm
Home Games Left25
Average Attendance - %2 904 - 96,80%
Average Income per Game78 677 $
Year to Date Revenue1 258 828 $

Expense

Pro Players Total Salaries52 746 000 $
Farm Players Total Salaries1 618 400 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 571 072 $
Farm Year To Date Expenses807 001 $
Pro Salary Cap To Date20 722 672 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 228 077 $
Farm Estimated Season Revenue1 966 919 $
Pro Remaining Season Days115
Pro Expenses Per Days293 258 $
Pro Estimated Expenses33 724 670 $
Farm Remaining Season Days115
Farm Expenses Per Days11 927 $
Farm Estimated Expenses1 371 605 $
Estimated Season Expenses35 096 275 $
Season Salary Cap51 746 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $30 254 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 746 000 $
Current Bank Account37 413 308 $
Projected Bank Account61 512 029 $

Pro Players Salaries

Andrej Sekera (1 Way Contract) 7 200 000 $ (2)
-1 Way Contract Salary Cap : 7 200 000 $
-Salary Remaining : 4 451 613 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 4 451 613 $
Cory Schneider (1 Way Contract) 6 700 000 $ (1)
-Salary Remaining : 4 142 473 $
-Salary Average : 6 700 000 $
-Salary Average Remaining : 4 142 473 $
Oliver Ekman-Larsson (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 2 875 000 $
-Salary Average : 5 855 000 $
-Salary Average Remaining : 3 620 027 $
Jonathan Ericsson (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 782 258 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 782 258 $
Frans Nielsen (1 Way Contract) 3 250 000 $ (2)
-Salary Remaining : 2 009 409 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 2 009 409 $
Tanner Pearson (1 Way Contract) 2 625 000 $ (1)
-Salary Remaining : 1 622 984 $
-Salary Average : 1 290 000 $
-Salary Average Remaining : 797 581 $
Greg Pateryn (1 Way Contract) 2 525 000 $ (3)
-Salary Remaining : 1 561 156 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jamie McGinn (1 Way Contract) 2 520 000 $ (1)
-Salary Remaining : 1 558 065 $
-Salary Average : 2 520 000 $
-Salary Average Remaining : 1 558 065 $
Lukas Radil (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Scott Darling (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
David Schlemko (1 Way Contract) 1 775 000 $ (3)
-Salary Remaining : 1 097 446 $
-Salary Average : 999 999 $
-Salary Average Remaining : 618 279 $
Miikka Salomaki (1 Way Contract) 1 500 000 $ (3)
-1 Way Contract Salary Cap : 1 500 000 $
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Sven Andrighetto (1 Way Contract) 1 355 000 $ (2)
-Salary Remaining : 837 769 $
-Salary Average : 1 355 000 $
-Salary Average Remaining : 837 769 $
Derrick Pouliot (1 Way Contract) 1 325 000 $ (2)
-Salary Remaining : 819 220 $
-Salary Average : 1 325 000 $
-Salary Average Remaining : 819 220 $
Brendan Smith (1 Way Contract) 1 267 000 $ (1)
-Salary Remaining : 783 360 $
-Salary Average : 1 267 000 $
-Salary Average Remaining : 783 360 $
Jakob Chychrun (1 Way Contract) 1 220 000 $ (3)
-Salary Remaining : 754 301 $
-Salary Average : 1 220 000 $
-Salary Average Remaining : 754 301 $
Logan Shaw (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 741 935 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 741 935 $
Jamie Oleksiak (1 Way Contract) 1 160 000 $ (1)
-Salary Remaining : 717 204 $
-Salary Average : 1 160 000 $
-Salary Average Remaining : 717 204 $
Nicolas Deslauriers (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Nico Hischier 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Evan Rodrigues 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Josh Leivo 624 000 $ (1)
-Salary Remaining : 385 806 $
-Salary Average : 624 000 $
-Salary Average Remaining : 385 806 $
Total Pro Players22
Salary Commitment
Year 21 : 52 746 000 $
Year 22 : 30 225 000 $
Year 23 : 14 170 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 49 865 999 $
Year 22 : 28 679 999 $
Year 23 : 12 624 999 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 52 746 000 $
Year 22 : 30 225 000 $
Year 23 : 14 170 000 $
Year 24 : 0 $

Farm Players Salaries

Erik Brannstrom 93 100 $ (3)
Salary Remaining : 57 562 $
Salary Average : 93 100 $
Salary Average Remaining : 57 562 $
Yannick Veilleux 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Francis Perron 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Reece Willcox 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jakub Jerabek (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Tristan Jarry 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Taylor Leier 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Daniel Brickley 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Tage Thompson 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Michael McCarron 88 500 $ (2)
Salary Remaining : 54 718 $
Salary Average : 88 500 $
Salary Average Remaining : 54 718 $
Stelio Mattheos 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Ty Lewis 83 600 $ (3)
Salary Remaining : 51 688 $
Salary Average : 83 600 $
Salary Average Remaining : 51 688 $
Michael Dipietro 75 700 $ (4)
Salary Remaining : 46 804 $
Salary Average : 75 700 $
Salary Average Remaining : 46 804 $
Nick Seeler 72 500 $ (1)
Salary Remaining : 44 825 $
Salary Average : 63 750 $
Salary Average Remaining : 39 415 $
Cooper Marody 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tom McCollum 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jesse Graham 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Garret Ross 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jean-Sebastien Dea 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players20
Salary Commitment
Year 21 : 1 618 400 $
Year 22 : 1 180 900 $
Year 23 : 482 400 $
Year 24 : 75 700 $
Salary Average Commitment
Year 21 : 1 574 650 $
Year 22 : 1 145 900 $
Year 23 : 447 400 $
Year 24 : 75 700 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - 175 $ - 3 479 - 60,50%
Level 2: 4750 - 150 $ - 2 740 - 57,68%
Level 3: 3750 - 125 $ - 1 912 - 50,99%
Level 4: 2750 - 100 $ - 1 281 - 46,58%
Luxury : 1000 - 400 $ - 636 - 63,61%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 40 $ - 1 099 - 54,96%
Farm Level 2: 1000 - 30 $ - 451 - 45,13%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %10 048 - 55,82%
Average Income per Game1 980 795 $
Year to Date Revenue31 692 718 $
Farm
Home Games Left25
Average Attendance - %1 551 - 51,68%
Average Income per Game69 093 $
Year to Date Revenue1 105 486 $

Expense

Pro Players Total Salaries74 374 000 $
Farm Players Total Salaries2 155 000 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 201 041 $
Farm Year To Date Expenses1 136 863 $
Pro Salary Cap To Date28 649 008 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 519 872 $
Farm Estimated Season Revenue1 727 322 $
Pro Remaining Season Days115
Pro Expenses Per Days405 237 $
Pro Estimated Expenses46 602 255 $
Farm Remaining Season Days115
Farm Expenses Per Days15 618 $
Farm Estimated Expenses1 796 070 $
Estimated Season Expenses48 398 325 $
Season Salary Cap60 979 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $21 021 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 979 000 $
Current Bank Account31 491 675 $
Projected Bank Account34 340 544 $

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) 9 000 000 $ (1)
-Salary Remaining : 5 564 516 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 5 564 516 $
Claude Giroux (1 Way Contract) 8 560 000 $ (2)
-Salary Remaining : 5 292 473 $
-Salary Average : 8 560 000 $
-Salary Average Remaining : 5 292 473 $
Victor Hedman (1 Way Contract) 7 750 000 $ (4)
-Salary Remaining : 4 791 667 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 4 791 667 $
Gabriel Landeskog (1 Way Contract) 7 469 500 $ (1)
-Salary Remaining : 4 618 239 $
-Salary Average : 7 469 500 $
-Salary Average Remaining : 4 618 239 $
Brayden Schenn (Out of Payroll) 7 250 000 $ (5)
-Salary Remaining : 4 482 527 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 4 482 527 $
Sergei Bobrovsky (1 Way Contract) 6 667 500 $ (5)
-Salary Remaining : 4 122 379 $
-Salary Average : 6 667 500 $
-Salary Average Remaining : 4 122 379 $
Patrice Bergeron (Out of Payroll) 6 370 000 $ (2)
-Salary Remaining : 3 938 441 $
-Salary Average : 6 370 000 $
-Salary Average Remaining : 3 938 441 $
Jared Spurgeon (1 Way Contract) 4 637 000 $ (3)
-Salary Remaining : 2 866 962 $
-Salary Average : 4 637 000 $
-Salary Average Remaining : 2 866 962 $
Colin Miller (Out of Payroll) 3 500 000 $ (5)
-Salary Remaining : 2 163 978 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 163 978 $
Andy Greene (1 Way Contract) 2 950 000 $ (1)
-Salary Remaining : 1 823 925 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 1 823 925 $
Danny DeKeyser (1 Way Contract) 2 825 000 $ (3)
-Salary Remaining : 1 746 640 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 1 746 640 $
Carl Hagelin (1 Way Contract) 2 320 000 $ (1)
-Salary Remaining : 1 434 409 $
-Salary Average : 2 320 000 $
-Salary Average Remaining : 1 434 409 $
Brandon Tanev (Out of Payroll) 2 000 000 $ (4)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Chris Tierney (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 081 989 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Cam Ward (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Jesper Fast (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Riley Nash (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 803 763 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 803 763 $
Blake Coleman 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Kevin Labanc 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Brandon Davidson 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Mike Reilly (Out of Payroll) 900 000 $ (1)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Scott Mayfield (Out of Payroll) 625 000 $ (1)
-Salary Remaining : 386 425 $
-Salary Average : 625 000 $
-Salary Average Remaining : 386 425 $
Total Pro Players22
Salary Commitment
Year 21 : 81 624 000 $
Year 22 : 55 209 500 $
Year 23 : 38 529 500 $
Year 24 : 28 667 500 $
Salary Average Commitment
Year 21 : 81 624 000 $
Year 22 : 55 209 500 $
Year 23 : 38 529 500 $
Year 24 : 28 667 500 $
Salary Cap with 1 Way Contract
Year 21 : 81 624 000 $
Year 22 : 55 209 500 $
Year 23 : 38 529 500 $
Year 24 : 28 667 500 $

Farm Players Salaries

Brayden Burke 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Michael Lindqvist 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Eric Martinsson 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Patrik Rybar 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Sam Anas 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Calvin Thurkauf 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Manuel Wiederer 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jonny Brodzinski 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Zach Whitecloud 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Chris Driedger 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Philippe Myers 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Christian Jaros 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Vitek Vanecek 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Lukas Sedlak 82 500 $ (1)
Salary Remaining : 51 008 $
Salary Average : 82 500 $
Salary Average Remaining : 51 008 $
Jakob Stukel (Out of Payroll) 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Logan Stanley 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Bogdan Kiselevich (Out of Payroll) 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Ville Meskanen 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Rasmus Asplund 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Martin Kaut 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Marian Studenic 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alexandre Grenier 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Scott Wedgewood 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Colton Beck 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Carter Bancks 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Matthew Lane 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Travis St. Denis 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players27
Salary Commitment
Year 21 : 2 155 000 $
Year 22 : 1 442 500 $
Year 23 : 380 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 155 000 $
Year 22 : 1 442 500 $
Year 23 : 380 000 $
Year 24 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - 125 $ - 5 384 - 93,64%
Level 2: 4750 - 98 $ - 4 502 - 94,78%
Level 3: 3750 - 78 $ - 3 538 - 94,34%
Level 4: 2750 - 49 $ - 2 561 - 93,11%
Luxury : 1000 - 300 $ - 950 - 94,99%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 30 $ - 1 865 - 93,26%
Farm Level 2: 1000 - 20 $ - 920 - 91,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left23
Average Attendance - %16 935 - 94,08%
Average Income per Game2 244 446 $
Year to Date Revenue40 400 034 $
Farm
Home Games Left23
Average Attendance - %2 785 - 92,83%
Average Income per Game77 722 $
Year to Date Revenue1 399 000 $

Expense

Pro Players Total Salaries50 778 166 $
Farm Players Total Salaries1 759 500 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 091 638 $
Farm Year To Date Expenses877 210 $
Pro Salary Cap To Date18 572 632 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 622 266 $
Farm Estimated Season Revenue1 787 611 $
Pro Remaining Season Days115
Pro Expenses Per Days282 409 $
Pro Estimated Expenses32 477 035 $
Farm Remaining Season Days115
Farm Expenses Per Days12 685 $
Farm Estimated Expenses1 458 775 $
Estimated Season Expenses33 935 810 $
Season Salary Cap45 629 166 $
Estimate Under Maximum Salary Cap of 82 000 000 $36 370 834 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 5 629 166 $
Current Bank Account46 160 771 $
Projected Bank Account65 634 838 $

Pro Players Salaries

Thomas Vanek (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 3 462 366 $
-Salary Average : 6 075 000 $
-Salary Average Remaining : 3 756 048 $
Justin Schultz (1 Way Contract) 4 550 000 $ (4)
-Salary Remaining : 2 813 172 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 2 813 172 $
Jason Spezza (1 Way Contract) 4 110 000 $ (2)
-Salary Remaining : 2 541 129 $
-Salary Average : 4 110 000 $
-Salary Average Remaining : 2 541 129 $
Eric Gryba (1 Way Contract) 2 950 000 $ (1)
-Salary Remaining : 1 823 925 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 1 823 925 $
Craig Anderson (1 Way Contract) 2 950 000 $ (3)
-Salary Remaining : 1 823 925 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 1 823 925 $
Sam Gagner (1 Way Contract) 2 812 000 $ (2)
-Salary Remaining : 1 738 602 $
-Salary Average : 2 812 000 $
-Salary Average Remaining : 1 738 602 $
Jason Pominville (1 Way Contract) 2 650 000 $ (3)
-Salary Remaining : 1 638 441 $
-Salary Average : 2 650 000 $
-Salary Average Remaining : 1 638 441 $
Sven Baertschi (1 Way Contract) 2 525 000 $ (4)
-Salary Remaining : 1 561 156 $
-Salary Average : 910 000 $
-Salary Average Remaining : 562 634 $
Andrew Shaw (1 Way Contract) 2 450 000 $ (3)
-Salary Remaining : 1 514 785 $
-Salary Average : 2 878 000 $
-Salary Average Remaining : 1 779 409 $
Chris Wideman (1 Way Contract) 2 425 000 $ (3)
-1 Way Contract Salary Cap : 2 425 000 $
-Salary Remaining : 1 499 328 $
-Salary Average : 2 425 000 $
-Salary Average Remaining : 1 499 328 $
Ryan Miller (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 1 483 871 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 1 483 871 $
Luke Schenn (1 Way Contract) 1 808 000 $ (2)
-Salary Remaining : 1 117 849 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Mike Condon (1 Way Contract) 1 750 000 $ (3)
-1 Way Contract Salary Cap : 1 750 000 $
-Salary Remaining : 1 081 989 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Tim Schaller (Out of Payroll) 1 750 000 $ (3)
-Salary Remaining : 1 081 989 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 081 989 $
Matt Hunwick (Out of Payroll) 1 549 000 $ (2)
-Salary Remaining : 957 715 $
-Salary Average : 1 549 000 $
-Salary Average Remaining : 957 715 $
Jordan Oesterle (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Garnet Hathaway (1 Way Contract) 1 325 000 $ (3)
-Salary Remaining : 819 220 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 051 075 $
Jacob de la Rose (Out of Payroll) 1 100 000 $ (3)
-Salary Remaining : 680 108 $
-Salary Average : 1 450 000 $
-Salary Average Remaining : 896 505 $
Robert Bortuzzo (1 Way Contract) 1 055 000 $ (1)
-Salary Remaining : 652 285 $
-Salary Average : 1 055 000 $
-Salary Average Remaining : 652 285 $
Nathan Beaulieu 950 000 $ (1)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Drake Caggiula 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Pierre-Luc Dubois 894 166 $ (1)
-Salary Remaining : 552 845 $
-Salary Average : 894 166 $
-Salary Average Remaining : 552 845 $
Byron Froese (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Total Pro Players23
Salary Commitment
Year 21 : 50 778 166 $
Year 22 : 41 604 000 $
Year 23 : 31 325 000 $
Year 24 : 8 575 000 $
Salary Average Commitment
Year 21 : 49 983 166 $
Year 22 : 40 809 000 $
Year 23 : 31 338 000 $
Year 24 : 6 960 000 $
Salary Cap with 1 Way Contract
Year 21 : 50 778 166 $
Year 22 : 41 604 000 $
Year 23 : 31 325 000 $
Year 24 : 8 575 000 $

Farm Players Salaries

Kole Sherwood 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Tanner Jeannot (Out of Payroll) 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Slater Koekkoek (Out of Payroll) 95 500 $ (2)
Salary Remaining : 59 046 $
Salary Average : 95 500 $
Salary Average Remaining : 59 046 $
Tyson Jost 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Josh Mahura 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Eeli Tolvanen 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jakub Zboril (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ryan Hartman 86 500 $ (1)
Salary Remaining : 53 481 $
Salary Average : 86 500 $
Salary Average Remaining : 53 481 $
Rob O'Gara 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Ryan MacInnis 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Peter Stoykewych 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Antoine Waked 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Brian Ward 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Reid Duke 72 500 $ (2)
Salary Remaining : 44 825 $
Salary Average : 72 500 $
Salary Average Remaining : 44 825 $
Patrick Sieloff 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Christopher Gibson 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Buddy Robinson 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Brad Thiessen 65 000 $ (2)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Stephen Gionta 65 000 $ (1)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Darren Archibald 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jake Chelios 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Joel Lowry 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Liam O'Brien 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players23
Salary Commitment
Year 21 : 1 759 500 $
Year 22 : 1 463 000 $
Year 23 : 680 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 697 000 $
Year 22 : 1 420 500 $
Year 23 : 640 000 $
Year 24 : 0 $

Predators

Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - 95 $ - 5 664 - 98,51%
Level 2: 4750 - 75 $ - 4 709 - 99,14%
Level 3: 3750 - 55 $ - 3 718 - 99,14%
Level 4: 2750 - 25 $ - 2 750 - 100,00%
Luxury : 1000 - 230 $ - 985 - 98,52%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 929 - 96,43%
Farm Level 2: 1000 - 15 $ - 971 - 97,06%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left23
Average Attendance - %17 826 - 99,04%
Average Income per Game1 738 896 $
Year to Date Revenue31 300 120 $
Farm
Home Games Left23
Average Attendance - %2 899 - 96,64%
Average Income per Game78 467 $
Year to Date Revenue1 412 407 $

Expense

Pro Players Total Salaries43 759 000 $
Farm Players Total Salaries2 033 000 $
Coaches Total Salaries2 775 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 450 006 $
Farm Year To Date Expenses1 121 894 $
Pro Salary Cap To Date15 408 142 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 994 598 $
Farm Estimated Season Revenue1 804 742 $
Pro Remaining Season Days115
Pro Expenses Per Days244 941 $
Pro Estimated Expenses28 168 215 $
Farm Remaining Season Days115
Farm Expenses Per Days16 172 $
Farm Estimated Expenses1 859 780 $
Estimated Season Expenses30 027 995 $
Season Salary Cap38 249 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $43 751 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ -1 751 000 $
Current Bank Account30 831 118 $
Projected Bank Account42 602 463 $

Pro Players Salaries

Loui Eriksson (1 Way Contract) 5 990 000 $ (2)
-Salary Remaining : 3 703 495 $
-Salary Average : 5 990 000 $
-Salary Average Remaining : 3 703 495 $
Valtteri Filppula (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 3 338 710 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 3 338 710 $
Trevor Daley (1 Way Contract) 4 625 000 $ (1)
-Salary Remaining : 2 859 543 $
-Salary Average : 4 625 000 $
-Salary Average Remaining : 2 859 543 $
Kevan Miller (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 782 258 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 782 258 $
Nick Leddy (Out of Payroll) 3 195 000 $ (2)
-Salary Remaining : 1 975 403 $
-Salary Average : 3 820 000 $
-Salary Average Remaining : 2 361 828 $
Michael Frolik (1 Way Contract) 3 080 000 $ (2)
-Salary Remaining : 1 904 301 $
-Salary Average : 3 080 000 $
-Salary Average Remaining : 1 904 301 $
Marc Staal (Out of Payroll) 2 315 000 $ (3)
-Salary Remaining : 1 431 317 $
-Salary Average : 2 315 000 $
-Salary Average Remaining : 1 431 317 $
Pat Maroon (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Chris Wagner (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Kyle Brodziak (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 927 419 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 927 419 $
Jimmy Hayes (1 Way Contract) 1 270 000 $ (1)
-Salary Remaining : 785 215 $
-Salary Average : 1 270 000 $
-Salary Average Remaining : 785 215 $
Oscar Lindberg 975 000 $ (2)
-Salary Remaining : 602 823 $
-Salary Average : 1 265 000 $
-Salary Average Remaining : 782 124 $
Troy Terry 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Gavin Bayreuther 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Colin White 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Robert Hagg 890 000 $ (2)
-Salary Remaining : 550 269 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Adam Erne 780 000 $ (2)
-Salary Remaining : 482 258 $
-Salary Average : 600 000 $
-Salary Average Remaining : 370 968 $
Tanner Kero 769 000 $ (1)
-Salary Remaining : 475 457 $
-Salary Average : 769 000 $
-Salary Average Remaining : 475 457 $
David Rittich 725 000 $ (1)
-Salary Remaining : 448 253 $
-Salary Average : 725 000 $
-Salary Average Remaining : 448 253 $
Mirco Mueller 720 000 $ (2)
-Salary Remaining : 445 161 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Dillon Dube 700 000 $ (3)
-Salary Remaining : 432 796 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Jordan Binnington 550 000 $ (1)
-Salary Remaining : 340 054 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Total Pro Players22
Salary Commitment
Year 21 : 43 759 000 $
Year 22 : 30 500 000 $
Year 23 : 6 095 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 43 984 000 $
Year 22 : 30 645 000 $
Year 23 : 6 015 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 43 759 000 $
Year 22 : 30 420 000 $
Year 23 : 6 015 000 $
Year 24 : 0 $

Farm Players Salaries

Kevin Davis (Out of Payroll) 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Zachary Leslie 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Thomas Gregoire 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Wiley Sherman 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Julien Gauthier 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mackenzie MacEachern 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Noah Juulsen (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Parker Wotherspoon (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Curtis Lazar 91 000 $ (2)
Salary Remaining : 56 263 $
Salary Average : 107 000 $
Salary Average Remaining : 66 156 $
Mason Mitchell 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Brandon Baddock 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Joel Hofer 81 000 $ (3)
Salary Remaining : 50 081 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jonah Gadjovich 78 000 $ (3)
Salary Remaining : 48 226 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tyler Steenbergen 78 000 $ (3)
Salary Remaining : 48 226 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Adam Mascherin 77 500 $ (3)
Salary Remaining : 47 917 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tyler Lewington 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Ryan Olsen 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Jordan Schroeder 72 500 $ (2)
Salary Remaining : 44 825 $
Salary Average : 72 500 $
Salary Average Remaining : 44 825 $
JC Lipon 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alex D'Orio 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jansen Harkins (Out of Payroll) 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Zachary Fucale 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Hampus Gustafsson (Out of Payroll) 65 000 $ (1)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Ryan Horvat 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Samuel Laberge 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players25
Salary Commitment
Year 21 : 2 033 000 $
Year 22 : 1 913 000 $
Year 23 : 914 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 999 500 $
Year 22 : 1 879 500 $
Year 23 : 880 000 $
Year 24 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - 125 $ - 5 462 - 94,98%
Level 2: 4750 - 100 $ - 4 547 - 95,73%
Level 3: 3750 - 75 $ - 3 613 - 96,35%
Level 4: 2750 - 50 $ - 2 645 - 96,18%
Luxury : 1000 - 300 $ - 966 - 96,59%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 926 - 96,28%
Farm Level 2: 1000 - 15 $ - 961 - 96,13%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 233 - 95,74%
Average Income per Game2 288 053 $
Year to Date Revenue36 608 844 $
Farm
Home Games Left25
Average Attendance - %2 887 - 96,23%
Average Income per Game78 197 $
Year to Date Revenue1 251 156 $

Expense

Pro Players Total Salaries77 360 000 $
Farm Players Total Salaries1 747 400 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 740 899 $
Farm Year To Date Expenses922 592 $
Pro Salary Cap To Date26 572 132 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 201 319 $
Farm Estimated Season Revenue1 954 931 $
Pro Remaining Season Days115
Pro Expenses Per Days425 323 $
Pro Estimated Expenses48 912 145 $
Farm Remaining Season Days115
Farm Expenses Per Days12 889 $
Farm Estimated Expenses1 482 235 $
Estimated Season Expenses50 394 380 $
Season Salary Cap58 415 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $23 585 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 415 000 $
Current Bank Account37 210 321 $
Projected Bank Account45 972 191 $

Pro Players Salaries

Auston Matthews (Out of Payroll) 8 815 000 $ (2)
-Salary Remaining : 5 450 134 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Braden Holtby (1 Way Contract) 7 325 000 $ (5)
-Salary Remaining : 4 528 898 $
-Salary Average : 6 800 000 $
-Salary Average Remaining : 4 204 301 $
David Pastrnak (1 Way Contract) 7 175 000 $ (4)
-Salary Remaining : 4 436 156 $
-Salary Average : 7 175 000 $
-Salary Average Remaining : 4 436 156 $
Drew Doughty (1 Way Contract) 6 130 000 $ (1)
-Salary Remaining : 3 790 054 $
-Salary Average : 6 130 000 $
-Salary Average Remaining : 3 790 054 $
William Karlsson (1 Way Contract) 5 825 000 $ (1)
-Salary Remaining : 3 601 478 $
-Salary Average : 5 825 000 $
-Salary Average Remaining : 3 601 478 $
Torey Krug (1 Way Contract) 5 700 000 $ (4)
-Salary Remaining : 3 524 194 $
-Salary Average : 5 726 000 $
-Salary Average Remaining : 3 540 269 $
Sean Couturier (1 Way Contract) 5 425 000 $ (1)
-Salary Remaining : 3 354 167 $
-Salary Average : 5 425 000 $
-Salary Average Remaining : 3 354 167 $
David Krejci (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 2 782 258 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 782 258 $
Michael Stone (Out of Payroll) 3 650 000 $ (3)
-Salary Remaining : 2 256 720 $
-Salary Average : 3 650 000 $
-Salary Average Remaining : 2 256 720 $
Kevin Hayes (Out of Payroll) 3 050 000 $ (1)
-Salary Remaining : 1 885 753 $
-Salary Average : 3 050 000 $
-Salary Average Remaining : 1 885 753 $
Max Domi (1 Way Contract) 3 030 000 $ (3)
-Salary Remaining : 1 873 387 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Pierre-Edouard Bellemare (1 Way Contract) 2 125 000 $ (3)
-Salary Remaining : 1 313 844 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Brett Pesce (Out of Payroll) 2 050 000 $ (3)
-Salary Remaining : 1 267 473 $
-Salary Average : 809 167 $
-Salary Average Remaining : 500 291 $
Justin Abdelkader (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 1 051 075 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 051 075 $
Paul Byron (1 Way Contract) 1 630 000 $ (2)
-Salary Remaining : 1 007 796 $
-Salary Average : 1 630 000 $
-Salary Average Remaining : 1 007 796 $
Charles Hudon (1 Way Contract) 1 415 000 $ (3)
-Salary Remaining : 874 866 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Robby Fabbri (Out of Payroll) 1 380 000 $ (1)
-1 Way Contract Salary Cap : 1 380 000 $
-Salary Remaining : 853 226 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Cedric Paquette (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 803 763 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 803 763 $
Steven Kampfer 995 000 $ (3)
-Salary Remaining : 615 188 $
-Salary Average : 995 000 $
-Salary Average Remaining : 615 188 $
Malcolm Subban 950 000 $ (2)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jon Merrill 875 000 $ (3)
-Salary Remaining : 540 995 $
-Salary Average : 875 000 $
-Salary Average Remaining : 540 995 $
Samuel Girard 728 333 $ (1)
-Salary Remaining : 450 313 $
-Salary Average : 728 333 $
-Salary Average Remaining : 450 313 $
Tyler Bertuzzi 661 667 $ (1)
-Salary Remaining : 409 095 $
-Salary Average : 661 667 $
-Salary Average Remaining : 409 095 $
Total Pro Players24
Salary Commitment
Year 21 : 77 360 000 $
Year 22 : 52 860 000 $
Year 23 : 40 540 000 $
Year 24 : 24 700 000 $
Salary Average Commitment
Year 21 : 62 730 167 $
Year 22 : 38 685 167 $
Year 23 : 34 255 167 $
Year 24 : 24 201 000 $
Salary Cap with 1 Way Contract
Year 21 : 77 360 000 $
Year 22 : 52 860 000 $
Year 23 : 40 540 000 $
Year 24 : 24 700 000 $

Farm Players Salaries

Peter Budaj 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Karson Kuhlman 96 700 $ (3)
Salary Remaining : 59 788 $
Salary Average : 96 700 $
Salary Average Remaining : 59 788 $
Jonas Siegenthaler 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Graham Knott 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Radel Fazleev 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Anthony Richard 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ryan Fitzgerald 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nicolas Meloche 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jason Garrison 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Kevin Porter 85 000 $ (2)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Ty Ronning 84 700 $ (3)
Salary Remaining : 52 368 $
Salary Average : 84 700 $
Salary Average Remaining : 52 368 $
Tyler Randell 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Richard Bachman 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Saku Maenalanen (Out of Payroll) 72 500 $ (2)
Salary Remaining : 44 825 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Matt Read 70 500 $ (2)
Salary Remaining : 43 589 $
Salary Average : 70 500 $
Salary Average Remaining : 43 589 $
Harry Zolnierczyk 70 500 $ (2)
Salary Remaining : 43 589 $
Salary Average : 70 500 $
Salary Average Remaining : 43 589 $
Korbinian Holzer 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Corey Tropp 67 500 $ (1)
Salary Remaining : 41 734 $
Salary Average : 67 500 $
Salary Average Remaining : 41 734 $
Zac Rinaldo 65 000 $ (1)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Etienne Marcoux 65 000 $ (1)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Keegan Lowe 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dillon Simpson 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players22
Salary Commitment
Year 21 : 1 747 400 $
Year 22 : 1 269 900 $
Year 23 : 256 400 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 744 900 $
Year 22 : 1 267 400 $
Year 23 : 256 400 $
Year 24 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - 125 $ - 5 418 - 94,23%
Level 2: 4750 - 100 $ - 4 556 - 95,91%
Level 3: 3750 - 75 $ - 3 576 - 95,36%
Level 4: 2750 - 50 $ - 2 669 - 97,06%
Luxury : 1000 - 300 $ - 956 - 95,63%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 933 - 96,65%
Farm Level 2: 1000 - 15 $ - 982 - 98,24%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 175 - 95,42%
Average Income per Game2 276 758 $
Year to Date Revenue36 428 124 $
Farm
Home Games Left25
Average Attendance - %2 915 - 97,18%
Average Income per Game78 826 $
Year to Date Revenue1 261 211 $

Expense

Pro Players Total Salaries76 860 638 $
Farm Players Total Salaries2 364 317 $
Coaches Total Salaries2 515 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 700 796 $
Farm Year To Date Expenses1 269 683 $
Pro Salary Cap To Date27 732 239 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 918 944 $
Farm Estimated Season Revenue1 970 642 $
Pro Remaining Season Days115
Pro Expenses Per Days421 643 $
Pro Estimated Expenses48 488 945 $
Farm Remaining Season Days115
Farm Expenses Per Days17 819 $
Farm Estimated Expenses2 049 185 $
Estimated Season Expenses50 538 130 $
Season Salary Cap70 811 638 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 188 362 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 30 811 638 $
Current Bank Account19 549 292 $
Projected Bank Account27 900 748 $

Pro Players Salaries

Ryan Ellis (1 Way Contract) 7 238 000 $ (4)
-Salary Remaining : 4 475 108 $
-Salary Average : 5 290 000 $
-Salary Average Remaining : 3 270 699 $
Paul Stastny (1 Way Contract) 6 950 000 $ (2)
-Salary Remaining : 4 297 043 $
-Salary Average : 6 950 000 $
-Salary Average Remaining : 4 297 043 $
James Reimer (1 Way Contract) 6 700 000 $ (4)
-Salary Remaining : 4 142 473 $
-Salary Average : 6 700 000 $
-Salary Average Remaining : 4 142 473 $
Ryan O'Reilly (1 Way Contract) 6 608 000 $ (2)
-Salary Remaining : 4 085 591 $
-Salary Average : 6 608 000 $
-Salary Average Remaining : 4 085 591 $
Kyle Turris (1 Way Contract) 5 154 000 $ (3)
-Salary Remaining : 3 186 613 $
-Salary Average : 5 154 000 $
-Salary Average Remaining : 3 186 613 $
Johnny Boychuk (Out of Payroll) 4 360 000 $ (1)
-Salary Remaining : 2 695 699 $
-Salary Average : 4 360 000 $
-Salary Average Remaining : 2 695 699 $
Matthew Tkachuk (1 Way Contract) 4 331 600 $ (4)
-Salary Remaining : 2 678 140 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
T.J. Oshie (1 Way Contract) 4 325 000 $ (4)
-Salary Remaining : 2 674 059 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Jordan Eberle (1 Way Contract) 4 225 000 $ (4)
-Salary Remaining : 2 612 231 $
-Salary Average : 4 225 000 $
-Salary Average Remaining : 2 612 231 $
J.T. Miller (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 2 534 946 $
-Salary Average : 3 170 000 $
-Salary Average Remaining : 1 959 946 $
Curtis McElhinney (1 Way Contract) 3 700 000 $ (3)
-Salary Remaining : 2 287 634 $
-Salary Average : 3 700 000 $
-Salary Average Remaining : 2 287 634 $
Jake Muzzin (1 Way Contract) 3 671 000 $ (2)
-Salary Remaining : 2 269 704 $
-Salary Average : 3 671 000 $
-Salary Average Remaining : 2 269 704 $
Patrik Berglund (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 545 699 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 545 699 $
Brandon Sutter (1 Way Contract) 2 470 000 $ (2)
-Salary Remaining : 1 527 151 $
-Salary Average : 2 470 000 $
-Salary Average Remaining : 1 527 151 $
Brian Dumoulin (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 1 422 043 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 1 669 355 $
Michael Grabner (Out of Payroll) 1 689 000 $ (2)
-Salary Remaining : 1 044 274 $
-Salary Average : 1 689 000 $
-Salary Average Remaining : 1 044 274 $
Connor Murphy (1 Way Contract) 1 611 538 $ (2)
-Salary Remaining : 996 381 $
-Salary Average : 2 095 000 $
-Salary Average Remaining : 1 295 296 $
Trevor van Riemsdyk (1 Way Contract) 1 402 500 $ (3)
-Salary Remaining : 867 137 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Alex Chiasson 950 000 $ (2)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Brady Tkachuk 925 000 $ (3)
-Salary Remaining : 571 909 $
-Salary Average : 550 000 $
-Salary Average Remaining : 340 054 $
Daniel Carr 900 000 $ (3)
-Salary Remaining : 556 452 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Zach Bogosian 750 000 $ (2)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Total Pro Players22
Salary Commitment
Year 21 : 76 860 638 $
Year 22 : 72 500 638 $
Year 23 : 43 701 100 $
Year 24 : 26 819 600 $
Salary Average Commitment
Year 21 : 66 832 000 $
Year 22 : 62 472 000 $
Year 23 : 34 119 000 $
Year 24 : 17 690 000 $
Salary Cap with 1 Way Contract
Year 21 : 76 860 638 $
Year 22 : 72 500 638 $
Year 23 : 43 701 100 $
Year 24 : 26 819 600 $

Farm Players Salaries

Brett Sutter 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Al Montoya 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Brad Malone 99 900 $ (1)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Josh Wesley 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Landon Bow 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Emil Johansson 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Vince Pedrie 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Vinni Lettieri 99 500 $ (1)
Salary Remaining : 61 519 $
Salary Average : 99 500 $
Salary Average Remaining : 61 519 $
Tanner Fritz 99 000 $ (1)
Salary Remaining : 61 210 $
Salary Average : 99 000 $
Salary Average Remaining : 61 210 $
John McCarthy 95 000 $ (2)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Luke Witkowski 95 000 $ (1)
Salary Remaining : 58 737 $
Salary Average : 95 000 $
Salary Average Remaining : 58 737 $
Patrick Brown 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Colin McDonald 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Landon Ferraro 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Alex Krushelnyski 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Josh Jooris 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Trevor Cheek 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Tim Erixon 90 000 $ (2)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Brian Strait 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Matt Lorito 85 000 $ (1)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Alex Lintuniemi 72 917 $ (1)
Salary Remaining : 45 083 $
Salary Average : 72 917 $
Salary Average Remaining : 45 083 $
Kaapo Kahkonen 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Nikita Popugaev 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Philip Samuelsson 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Aaron Ness 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Connor Jones 62 500 $ (2)
Salary Remaining : 38 642 $
Salary Average : 62 500 $
Salary Average Remaining : 38 642 $
Zach Trotman 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players27
Salary Commitment
Year 21 : 2 364 317 $
Year 22 : 1 415 000 $
Year 23 : 450 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 334 317 $
Year 22 : 1 385 000 $
Year 23 : 450 000 $
Year 24 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - 125 $ - 5 503 - 95,71%
Level 2: 4750 - 100 $ - 4 562 - 96,04%
Level 3: 3750 - 75 $ - 3 616 - 96,44%
Level 4: 2750 - 50 $ - 2 630 - 95,63%
Luxury : 1000 - 300 $ - 922 - 92,22%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 969 - 98,47%
Farm Level 2: 1000 - 15 $ - 978 - 97,81%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 234 - 95,74%
Average Income per Game2 279 367 $
Year to Date Revenue34 190 501 $
Farm
Home Games Left26
Average Attendance - %2 947 - 98,25%
Average Income per Game79 880 $
Year to Date Revenue1 198 206 $

Expense

Pro Players Total Salaries75 097 000 $
Farm Players Total Salaries3 825 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 583 178 $
Farm Year To Date Expenses1 817 628 $
Pro Salary Cap To Date29 935 137 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 263 535 $
Farm Estimated Season Revenue2 076 890 $
Pro Remaining Season Days115
Pro Expenses Per Days425 253 $
Pro Estimated Expenses48 904 095 $
Farm Remaining Season Days115
Farm Expenses Per Days25 941 $
Farm Estimated Expenses2 983 215 $
Estimated Season Expenses51 887 310 $
Season Salary Cap71 877 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 123 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 31 877 000 $
Current Bank Account22 910 578 $
Projected Bank Account32 363 693 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 7 800 000 $ (3)
-Salary Remaining : 4 822 581 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 4 822 581 $
Henrik Lundqvist (1 Way Contract) 7 775 000 $ (1)
-Salary Remaining : 4 807 124 $
-Salary Average : 7 775 000 $
-Salary Average Remaining : 4 807 124 $
Alex Pietrangelo (1 Way Contract) 6 475 000 $ (4)
-Salary Remaining : 4 003 360 $
-Salary Average : 6 475 000 $
-Salary Average Remaining : 4 003 360 $
Alexander Radulov (1 Way Contract) 5 071 000 $ (3)
-Salary Remaining : 3 135 296 $
-Salary Average : 5 071 000 $
-Salary Average Remaining : 3 135 296 $
Dion Phaneuf (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 3 029 570 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 3 029 570 $
James Neal (Out of Payroll) 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
-Salary Average : 5 125 000 $
-Salary Average Remaining : 3 168 683 $
Jonathan Drouin (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 2 225 806 $
-Salary Average : 1 660 000 $
-Salary Average Remaining : 1 026 344 $
Jeff Petry (1 Way Contract) 3 558 000 $ (3)
-Salary Remaining : 2 199 839 $
-Salary Average : 3 558 000 $
-Salary Average Remaining : 2 199 839 $
Mattias Ekholm (1 Way Contract) 3 550 000 $ (4)
-Salary Remaining : 2 194 892 $
-Salary Average : 3 550 000 $
-Salary Average Remaining : 2 194 892 $
Derick Brassard (1 Way Contract) 3 425 000 $ (4)
-Salary Remaining : 2 117 608 $
-Salary Average : 3 425 000 $
-Salary Average Remaining : 2 117 608 $
Bryan Little (1 Way Contract) 3 250 000 $ (4)
-Salary Remaining : 2 009 409 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 2 009 409 $
Ryan Callahan (Out of Payroll) 3 220 000 $ (2)
-Salary Remaining : 1 990 860 $
-Salary Average : 3 220 000 $
-Salary Average Remaining : 1 990 860 $
Jacob Markstrom (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Antoine Roussel (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Elias Lindholm (1 Way Contract) 2 875 000 $ (3)
-Salary Remaining : 1 777 554 $
-Salary Average : 2 875 000 $
-Salary Average Remaining : 1 777 554 $
Marcus Johansson (1 Way Contract) 2 525 000 $ (2)
-Salary Remaining : 1 561 156 $
-Salary Average : 2 525 000 $
-Salary Average Remaining : 1 561 156 $
Tyler Bozak (1 Way Contract) 2 450 000 $ (3)
-Salary Remaining : 1 514 785 $
-Salary Average : 2 450 000 $
-Salary Average Remaining : 1 514 785 $
Adam Lowry (1 Way Contract) 1 668 000 $ (2)
-Salary Remaining : 1 031 290 $
-Salary Average : 1 668 000 $
-Salary Average Remaining : 1 031 290 $
Jared McCann (1 Way Contract) 1 650 000 $ (3)
-1 Way Contract Salary Cap : 1 650 000 $
-Salary Remaining : 1 020 161 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Taylor Fedun (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Travis Sanheim 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Sebastian Aho 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Ben Hutton 840 000 $ (2)
-Salary Remaining : 519 355 $
-Salary Average : 900 000 $
-Salary Average Remaining : 556 452 $
Denis Malgin 690 000 $ (1)
-Salary Remaining : 426 613 $
-Salary Average : 690 000 $
-Salary Average Remaining : 426 613 $
Total Pro Players25
Salary Commitment
Year 21 : 79 097 000 $
Year 22 : 69 707 000 $
Year 23 : 51 704 000 $
Year 24 : 23 300 000 $
Salary Average Commitment
Year 21 : 77 617 000 $
Year 22 : 68 227 000 $
Year 23 : 50 164 000 $
Year 24 : 21 360 000 $
Salary Cap with 1 Way Contract
Year 21 : 79 097 000 $
Year 22 : 69 707 000 $
Year 23 : 51 704 000 $
Year 24 : 23 300 000 $

Farm Players Salaries

Nic Dowd 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Kiefer Sherwood 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Kevin Gravel 100 000 $ (1)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Spencer Smallman 97 500 $ (3)
Salary Remaining : 60 282 $
Salary Average : 97 500 $
Salary Average Remaining : 60 282 $
Christian Wolanin (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Zack Mitchell 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Michael Amadio 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Rasmus Andersson 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Carl Dahlstrom 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Stuart Percy 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Oskar Lindblom 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Carter Hart 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Garret Sparks 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Filip Hronek 92 500 $ (3)
Salary Remaining : 57 191 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Alex Stalock 90 000 $ (1)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Jakob Forsbacka Karlsson 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Oliver Kylington 87 500 $ (3)
Salary Remaining : 54 099 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Libor Hajek 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Justin Dowling 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Josh Brown 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Joseph Blandisi 80 000 $ (3)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Anthony Bitetto 75 000 $ (2)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Matthew Ford 72 500 $ (1)
Salary Remaining : 44 825 $
Salary Average : 72 500 $
Salary Average Remaining : 44 825 $
Laurent Brossoit 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Eric Robinson 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Michael Bunting 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Cameron Hughes 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Joel Hanley 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Victor Olofsson 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Micheal Haley 67 500 $ (1)
Salary Remaining : 41 734 $
Salary Average : 67 500 $
Salary Average Remaining : 41 734 $
Zac Dalpe 60 000 $ (1)
Salary Remaining : 37 097 $
Salary Average : 60 000 $
Salary Average Remaining : 37 097 $
Marco Roy 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ben Thomson 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Michael Spacek 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Julian Melchiori 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dylan Coghlan 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dmytro Timashov 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ben Thomas 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jens Looke 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Austin Poganski 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Alex Broadhurst 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Otto Somppi 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Mikhail Berdin 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Hunter Warner 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Michael McNiven 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Lane Pederson 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Felix Sandstrom 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Pontus Aberg 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Zach Nastasiuk 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Ryan Lomberg 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Alexander Volkov 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Justin Kloos 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Bobby Farnham 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players53
Salary Commitment
Year 21 : 3 825 000 $
Year 22 : 3 270 000 $
Year 23 : 1 902 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 3 695 000 $
Year 22 : 3 140 000 $
Year 23 : 1 802 500 $
Year 24 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - 125 $ - 5 543 - 96,40%
Level 2: 4750 - 100 $ - 4 588 - 96,59%
Level 3: 3750 - 75 $ - 3 521 - 93,91%
Level 4: 2750 - 50 $ - 2 611 - 94,95%
Luxury : 1000 - 300 $ - 955 - 95,52%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 932 - 96,61%
Farm Level 2: 1000 - 15 $ - 959 - 95,90%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 219 - 95,66%
Average Income per Game2 291 139 $
Year to Date Revenue29 784 813 $
Farm
Home Games Left28
Average Attendance - %2 891 - 96,37%
Average Income per Game78 361 $
Year to Date Revenue1 018 694 $

Expense

Pro Players Total Salaries70 866 000 $
Farm Players Total Salaries1 735 600 $
Coaches Total Salaries4 875 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 735 449 $
Farm Year To Date Expenses1 023 553 $
Pro Salary Cap To Date29 215 287 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 151 905 $
Farm Estimated Season Revenue2 194 110 $
Pro Remaining Season Days115
Pro Expenses Per Days402 505 $
Pro Estimated Expenses46 288 075 $
Farm Remaining Season Days115
Farm Expenses Per Days14 035 $
Farm Estimated Expenses1 614 025 $
Estimated Season Expenses47 902 100 $
Season Salary Cap63 791 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $18 209 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 791 000 $
Current Bank Account6 743 230 $
Projected Bank Account25 187 145 $

Pro Players Salaries

Anze Kopitar (1 Way Contract) 9 750 000 $ (5)
-Salary Remaining : 6 028 226 $
-Salary Average : 7 525 000 $
-Salary Average Remaining : 4 652 554 $
Zach Parise (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 4 946 237 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 946 237 $
Richard Panik (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 709 677 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 709 677 $
Ryan Suter (1 Way Contract) 5 848 000 $ (3)
-Salary Remaining : 3 615 699 $
-Salary Average : 5 848 000 $
-Salary Average Remaining : 3 615 699 $
Matt Murray (1 Way Contract) 5 625 000 $ (1)
-Salary Remaining : 3 477 823 $
-Salary Average : 5 625 000 $
-Salary Average Remaining : 3 477 823 $
William Nylander (1 Way Contract) 4 800 000 $ (4)
-Salary Remaining : 2 967 742 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Shayne Gostisbehere (Out of Payroll) 4 750 000 $ (1)
-Salary Remaining : 2 936 828 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mika Zibanejad (1 Way Contract) 4 170 000 $ (2)
-Salary Remaining : 2 578 226 $
-Salary Average : 4 170 000 $
-Salary Average Remaining : 2 578 226 $
Erik Johnson (1 Way Contract) 3 940 000 $ (1)
-Salary Remaining : 2 436 022 $
-Salary Average : 3 940 000 $
-Salary Average Remaining : 2 436 022 $
Jakob Silfverberg (1 Way Contract) 3 121 000 $ (2)
-Salary Remaining : 1 929 651 $
-Salary Average : 3 121 000 $
-Salary Average Remaining : 1 929 651 $
Sam Reinhart (1 Way Contract) 3 110 000 $ (4)
-Salary Remaining : 1 922 849 $
-Salary Average : 3 110 000 $
-Salary Average Remaining : 1 922 849 $
Brayden McNabb (1 Way Contract) 2 575 000 $ (3)
-Salary Remaining : 1 592 070 $
-Salary Average : 3 225 000 $
-Salary Average Remaining : 1 993 952 $
Shea Theodore (Out of Payroll) 2 325 000 $ (3)
-Salary Remaining : 1 437 500 $
-Salary Average : 863 000 $
-Salary Average Remaining : 533 575 $
Jordan Martinook (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 422 043 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 1 422 043 $
Micheal Ferland (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 391 129 $
-Salary Average : 630 000 $
-Salary Average Remaining : 389 516 $
Martin Marincin (1 Way Contract) 1 103 000 $ (1)
-1 Way Contract Salary Cap : 1 103 000 $
-Salary Remaining : 681 962 $
-Salary Average : 1 103 000 $
-Salary Average Remaining : 681 962 $
Luke Glendening 950 000 $ (1)
-Salary Remaining : 587 366 $
-Salary Average : 950 000 $
-Salary Average Remaining : 587 366 $
Roope Hintz 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Kasperi Kapanen 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Mackenzie Blackwood 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Erik Cernak 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jake Dotchin 815 000 $ (1)
-Salary Remaining : 503 898 $
-Salary Average : 815 000 $
-Salary Average Remaining : 503 898 $
Nick Jensen 657 000 $ (1)
-Salary Remaining : 406 210 $
-Salary Average : 657 000 $
-Salary Average Remaining : 406 210 $
Total Pro Players24
Salary Commitment
Year 21 : 76 714 000 $
Year 22 : 47 699 000 $
Year 23 : 28 408 000 $
Year 24 : 17 660 000 $
Salary Average Commitment
Year 21 : 64 357 000 $
Year 22 : 40 787 000 $
Year 23 : 21 496 000 $
Year 24 : 11 560 000 $
Salary Cap with 1 Way Contract
Year 21 : 76 714 000 $
Year 22 : 47 699 000 $
Year 23 : 28 408 000 $
Year 24 : 17 660 000 $

Farm Players Salaries

Kyle Cumiskey 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Wacey Hamilton 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Matt Donovan 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Austin Fyten 100 000 $ (2)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Logan Pyett 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Brooks Macek 100 000 $ (3)
Salary Remaining : 61 828 $
Salary Average : 100 000 $
Salary Average Remaining : 61 828 $
Calvin Pickard 97 000 $ (3)
Salary Remaining : 59 973 $
Salary Average : 97 000 $
Salary Average Remaining : 59 973 $
Tyler Parsons 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nikita Soshnikov 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Ryan Gropp 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Adam Brooks 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
William Carrier (Out of Payroll) 85 500 $ (1)
Salary Remaining : 52 863 $
Salary Average : 85 500 $
Salary Average Remaining : 52 863 $
Oleg Sosunov 82 500 $ (3)
Salary Remaining : 51 008 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Cole Schneider 78 100 $ (2)
Salary Remaining : 48 288 $
Salary Average : 78 100 $
Salary Average Remaining : 48 288 $
Vincent LoVerde 78 000 $ (2)
Salary Remaining : 48 226 $
Salary Average : 78 000 $
Salary Average Remaining : 48 226 $
Ryan Tesink 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Jordan Murray 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Sean Day 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Dawson Leedahl 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jamie Devane 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Scott Harrington 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Brennan Menell 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 71 667 $
Salary Average Remaining : 44 310 $
Total Farm Players22
Salary Commitment
Year 21 : 1 821 100 $
Year 22 : 1 588 100 $
Year 23 : 899 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 825 267 $
Year 22 : 1 592 267 $
Year 23 : 887 000 $
Year 24 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - 128 $ - 5 525 - 96,08%
Level 2: 4750 - 96 $ - 4 441 - 93,50%
Level 3: 3750 - 60 $ - 3 605 - 96,14%
Level 4: 2750 - 47 $ - 2 629 - 95,61%
Luxury : 1000 - 304 $ - 954 - 95,39%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 935 - 96,77%
Farm Level 2: 1000 - 15 $ - 964 - 96,41%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 154 - 95,30%
Average Income per Game2 204 257 $
Year to Date Revenue35 268 110 $
Farm
Home Games Left25
Average Attendance - %2 900 - 96,65%
Average Income per Game78 558 $
Year to Date Revenue1 256 935 $

Expense

Pro Players Total Salaries80 231 000 $
Farm Players Total Salaries1 191 500 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 788 270 $
Farm Year To Date Expenses702 865 $
Pro Salary Cap To Date27 181 993 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 106 422 $
Farm Estimated Season Revenue1 963 961 $
Pro Remaining Season Days115
Pro Expenses Per Days442 102 $
Pro Estimated Expenses50 841 730 $
Farm Remaining Season Days115
Farm Expenses Per Days9 632 $
Farm Estimated Expenses1 107 680 $
Estimated Season Expenses51 949 410 $
Season Salary Cap70 859 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 141 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 30 859 000 $
Current Bank Account31 521 290 $
Projected Bank Account36 642 263 $

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9 140 000 $ (2)
-Salary Remaining : 5 651 075 $
-Salary Average : 9 140 000 $
-Salary Average Remaining : 5 651 075 $
Pekka Rinne (1 Way Contract) 6 970 000 $ (2)
-Salary Remaining : 4 309 409 $
-Salary Average : 6 970 000 $
-Salary Average Remaining : 4 309 409 $
Mark Giordano (1 Way Contract) 6 857 000 $ (1)
-Salary Remaining : 4 239 543 $
-Salary Average : 6 857 000 $
-Salary Average Remaining : 4 239 543 $
Bo Horvat (1 Way Contract) 6 825 000 $ (2)
-Salary Remaining : 4 219 758 $
-Salary Average : 5 106 667 $
-Salary Average Remaining : 3 157 348 $
Rasmus Ristolainen (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 3 555 108 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 555 108 $
Patric Hornqvist (Out of Payroll) 5 297 000 $ (3)
-Salary Remaining : 3 275 027 $
-Salary Average : 5 297 000 $
-Salary Average Remaining : 3 275 027 $
Nikolaj Ehlers (1 Way Contract) 4 710 000 $ (3)
-Salary Remaining : 2 912 097 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jason Zucker (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 2 875 000 $
-Salary Average : 3 635 000 $
-Salary Average Remaining : 2 247 446 $
Erik Haula (1 Way Contract) 4 525 000 $ (3)
-Salary Remaining : 2 797 715 $
-Salary Average : 1 737 000 $
-Salary Average Remaining : 1 073 952 $
Aaron Ekblad (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 318 548 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 318 548 $
Oscar Klefbom (Out of Payroll) 3 150 000 $ (1)
-Salary Remaining : 1 947 581 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 1 947 581 $
Patrik Nemeth (1 Way Contract) 3 050 000 $ (1)
-Salary Remaining : 1 885 753 $
-Salary Average : 3 050 000 $
-Salary Average Remaining : 1 885 753 $
Erik Gustafsson (1 Way Contract) 2 400 000 $ (3)
-Salary Remaining : 1 483 871 $
-Salary Average : 2 031 250 $
-Salary Average Remaining : 1 255 880 $
Nick Bonino (1 Way Contract) 2 170 000 $ (1)
-Salary Remaining : 1 341 667 $
-Salary Average : 2 170 000 $
-Salary Average Remaining : 1 341 667 $
Jean-Gabriel Pageau (1 Way Contract) 2 170 000 $ (1)
-Salary Remaining : 1 341 667 $
-Salary Average : 2 170 000 $
-Salary Average Remaining : 1 341 667 $
Joonas Korpisalo (1 Way Contract) 2 100 000 $ (4)
-Salary Remaining : 1 298 387 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 298 387 $
Markus Granlund (1 Way Contract) 1 342 000 $ (1)
-Salary Remaining : 829 731 $
-Salary Average : 1 342 000 $
-Salary Average Remaining : 829 731 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Andreas Johnsson 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Jakub Vrana 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Teddy Blueger (Out of Payroll) 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Ivan Barbashev 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Matt Hendricks 750 000 $ (2)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Total Pro Players23
Salary Commitment
Year 21 : 80 231 000 $
Year 22 : 50 317 000 $
Year 23 : 24 782 000 $
Year 24 : 2 100 000 $
Salary Average Commitment
Year 21 : 70 555 917 $
Year 22 : 41 656 917 $
Year 23 : 17 840 250 $
Year 24 : 2 100 000 $
Salary Cap with 1 Way Contract
Year 21 : 80 231 000 $
Year 22 : 50 317 000 $
Year 23 : 24 782 000 $
Year 24 : 2 100 000 $

Farm Players Salaries

Ilya Samsonov 98 700 $ (3)
Salary Remaining : 61 024 $
Salary Average : 98 700 $
Salary Average Remaining : 61 024 $
T.J. Hensick 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Julius Bergman 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Axel Holmstrom 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Marcus Hogberg 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Emil Pettersson 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Pierre Engvall 90 200 $ (3)
Salary Remaining : 55 769 $
Salary Average : 90 200 $
Salary Average Remaining : 55 769 $
Maxim Letunov 90 100 $ (3)
Salary Remaining : 55 707 $
Salary Average : 90 100 $
Salary Average Remaining : 55 707 $
Keegan Kolesar 85 000 $ (3)
Salary Remaining : 52 554 $
Salary Average : 85 000 $
Salary Average Remaining : 52 554 $
Nikita Jevpalovs 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Ilya Lyubushkin 80 000 $ (1)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Sam Herr 75 000 $ (3)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Lucas Wallmark 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Radim Simek 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players14
Salary Commitment
Year 21 : 1 191 500 $
Year 22 : 981 500 $
Year 23 : 439 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 191 500 $
Year 22 : 981 500 $
Year 23 : 439 000 $
Year 24 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - 130 $ - 5 233 - 91,01%
Level 2: 4750 - 90 $ - 4 296 - 90,45%
Level 3: 3750 - 75 $ - 3 405 - 90,79%
Level 4: 2750 - 45 $ - 2 484 - 90,32%
Luxury : 1000 - 260 $ - 952 - 95,18%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 10 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 5 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %16 369 - 90,94%
Average Income per Game2 177 327 $
Year to Date Revenue37 014 559 $
Farm
Home Games Left24
Average Attendance - %3 000 - 100,00%
Average Income per Game31 250 $
Year to Date Revenue531 250 $

Expense

Pro Players Total Salaries81 893 000 $
Farm Players Total Salaries2 467 300 $
Coaches Total Salaries2 450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 870 532 $
Farm Year To Date Expenses1 316 740 $
Pro Salary Cap To Date28 444 264 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 255 848 $
Farm Estimated Season Revenue750 000 $
Pro Remaining Season Days115
Pro Expenses Per Days448 349 $
Pro Estimated Expenses51 560 135 $
Farm Remaining Season Days115
Farm Expenses Per Days18 373 $
Farm Estimated Expenses2 112 895 $
Estimated Season Expenses53 673 030 $
Season Salary Cap70 010 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 990 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 30 010 000 $
Current Bank Account28 569 960 $
Projected Bank Account27 902 778 $

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 540 000 $ (2)
-Salary Remaining : 5 280 108 $
-Salary Average : 8 540 000 $
-Salary Average Remaining : 5 280 108 $
Aleksander Barkov (1 Way Contract) 8 000 000 $ (4)
-Salary Remaining : 4 946 237 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 3 895 161 $
Filip Forsberg (1 Way Contract) 6 875 000 $ (3)
-Salary Remaining : 4 250 672 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 4 250 672 $
Corey Crawford (1 Way Contract) 6 305 000 $ (1)
-Salary Remaining : 3 898 253 $
-Salary Average : 6 305 000 $
-Salary Average Remaining : 3 898 253 $
Jonathan Marchessault (1 Way Contract) 6 050 000 $ (4)
-Salary Remaining : 3 740 591 $
-Salary Average : 6 050 000 $
-Salary Average Remaining : 3 740 591 $
Dmitry Orlov (1 Way Contract) 5 410 000 $ (3)
-Salary Remaining : 3 344 892 $
-Salary Average : 5 410 000 $
-Salary Average Remaining : 3 344 892 $
Rickard Rakell (Out of Payroll) 5 004 000 $ (2)
-Salary Remaining : 3 093 871 $
-Salary Average : 5 004 000 $
-Salary Average Remaining : 3 093 871 $
Ryan McDonagh (Out of Payroll) 4 879 000 $ (3)
-Salary Remaining : 3 016 586 $
-Salary Average : 4 879 000 $
-Salary Average Remaining : 3 016 586 $
Brent Seabrook (1 Way Contract) 4 760 000 $ (3)
-Salary Remaining : 2 943 011 $
-Salary Average : 5 625 000 $
-Salary Average Remaining : 3 477 823 $
Brooks Orpik (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Brendan Gallagher (1 Way Contract) 3 845 000 $ (1)
-Salary Remaining : 2 377 285 $
-Salary Average : 3 845 000 $
-Salary Average Remaining : 2 377 285 $
Tomas Hertl (1 Way Contract) 3 250 000 $ (2)
-Salary Remaining : 2 009 409 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 2 009 409 $
Travis Hamonic (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 1 762 097 $
-Salary Average : 2 850 000 $
-Salary Average Remaining : 1 762 097 $
Vladislav Namestnikov (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 1 576 613 $
-Salary Average : 2 550 000 $
-Salary Average Remaining : 1 576 613 $
Pavel Francouz (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Darren Helm (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Zemgus Girgensons (1 Way Contract) 1 650 000 $ (3)
-Salary Remaining : 1 020 161 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 1 020 161 $
Gabriel Dumont (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 772 849 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 772 849 $
Ryan Carpenter (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 618 280 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 618 280 $
Vince Dunn 925 000 $ (2)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Andy Andreoff (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 750 000 $
-Salary Remaining : 463 710 $
-Salary Average : 1 042 000 $
-Salary Average Remaining : 644 247 $
Total Pro Players21
Salary Commitment
Year 21 : 81 893 000 $
Year 22 : 65 193 000 $
Year 23 : 46 224 000 $
Year 24 : 16 050 000 $
Salary Average Commitment
Year 21 : 81 350 000 $
Year 22 : 64 650 000 $
Year 23 : 45 681 000 $
Year 24 : 14 350 000 $
Salary Cap with 1 Way Contract
Year 21 : 81 893 000 $
Year 22 : 65 193 000 $
Year 23 : 46 224 000 $
Year 24 : 16 050 000 $

Farm Players Salaries

Matt Taormina 99 900 $ (1)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Eric Tangradi 99 900 $ (1)
Salary Remaining : 61 766 $
Salary Average : 99 900 $
Salary Average Remaining : 61 766 $
Luke Kunin 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Christian Dvorak 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Shane Gersich 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Alex Nedeljkovic 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Dominic Toninato 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Nathan Gerbe (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Chase Pearson 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Anthony Angello 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Garrett Pilon 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Sam Lafferty 90 000 $ (3)
Salary Remaining : 55 645 $
Salary Average : 90 000 $
Salary Average Remaining : 55 645 $
Victor Mete 87 000 $ (1)
Salary Remaining : 53 790 $
Salary Average : 87 000 $
Salary Average Remaining : 53 790 $
Chandler Stephenson 75 500 $ (2)
Salary Remaining : 46 680 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Jeff Glass 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Maxim Lamarche 75 000 $ (1)
Salary Remaining : 46 371 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Frederick Gaudreau 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Nic Petan 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 75 833 $
Salary Average Remaining : 46 886 $
Kevin Rooney 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Devon Toews (Out of Payroll) 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Zane McIntyre 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Mikey Eyssimont 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Joe Hicketts 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Julius Honka (Out of Payroll) 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 75 000 $
Salary Average Remaining : 46 371 $
Alex Belzile 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Tye McGinn 60 000 $ (2)
Salary Remaining : 37 097 $
Salary Average : 60 000 $
Salary Average Remaining : 37 097 $
Alex Dostie 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Luke Gazdic 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Jimmy Oligny 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players31
Salary Commitment
Year 21 : 2 467 300 $
Year 22 : 1 628 000 $
Year 23 : 570 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 452 633 $
Year 22 : 1 613 333 $
Year 23 : 570 000 $
Year 24 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - 133 $ - 4 491 - 78,11%
Level 2: 4750 - 101 $ - 4 566 - 96,13%
Level 3: 3750 - 83 $ - 2 869 - 76,49%
Level 4: 2750 - 52 $ - 2 625 - 95,46%
Luxury : 1000 - 298 $ - 940 - 94,04%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 917 - 95,86%
Farm Level 2: 1000 - 15 $ - 955 - 95,50%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 491 - 86,06%
Average Income per Game2 141 670 $
Year to Date Revenue23 558 367 $
Farm
Home Games Left30
Average Attendance - %2 872 - 95,74%
Average Income per Game77 818 $
Year to Date Revenue856 001 $

Expense

Pro Players Total Salaries78 507 166 $
Farm Players Total Salaries2 232 400 $
Coaches Total Salaries4 325 000 $
Luxury Taxe Total0 $
Special Salary Cap Value799 000 $
Pro Year To Date Expenses30 916 894 $
Farm Year To Date Expenses1 129 437 $
Pro Salary Cap To Date27 704 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 250 092 $
Farm Estimated Season Revenue2 334 548 $
Pro Remaining Season Days115
Pro Expenses Per Days440 899 $
Pro Estimated Expenses50 703 385 $
Farm Remaining Season Days115
Farm Expenses Per Days16 438 $
Farm Estimated Expenses1 890 370 $
Estimated Season Expenses52 593 755 $
Season Salary Cap64 931 166 $
Estimate Under Maximum Salary Cap of 82 000 000 $17 068 834 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 931 166 $
Current Bank Account22 018 531 $
Projected Bank Account36 009 416 $

Pro Players Salaries

Sidney Crosby (Out of Payroll) 9 250 000 $ (1)
-Salary Remaining : 5 719 086 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 5 719 086 $
Tyler Seguin (1 Way Contract) 8 910 000 $ (5)
-Salary Remaining : 5 508 871 $
-Salary Average : 8 910 000 $
-Salary Average Remaining : 5 508 871 $
Max Pacioretty (1 Way Contract) 7 990 000 $ (2)
-Salary Remaining : 4 940 054 $
-Salary Average : 7 990 000 $
-Salary Average Remaining : 4 940 054 $
Mark Stone (1 Way Contract) 7 800 000 $ (2)
-Salary Remaining : 4 822 581 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 4 822 581 $
Martin Jones (1 Way Contract) 6 750 000 $ (4)
-Salary Remaining : 4 173 387 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 4 173 387 $
Gustav Nyquist (1 Way Contract) 4 230 000 $ (2)
-Salary Remaining : 2 615 323 $
-Salary Average : 4 230 000 $
-Salary Average Remaining : 2 615 323 $
Justin Faulk (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 473 118 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 473 118 $
Teuvo Teravainen (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 2 194 892 $
-Salary Average : 3 550 000 $
-Salary Average Remaining : 2 194 892 $
Anton Stralman (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 2 102 151 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 2 102 151 $
Colton Parayko (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 1 854 839 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 854 839 $
Matt Calvert (1 Way Contract) 2 353 000 $ (3)
-Salary Remaining : 1 454 812 $
-Salary Average : 2 353 000 $
-Salary Average Remaining : 1 454 812 $
Josh Anderson (1 Way Contract) 2 210 000 $ (2)
-Salary Remaining : 1 366 398 $
-Salary Average : 2 210 000 $
-Salary Average Remaining : 1 366 398 $
Cody Eakin (Out of Payroll) 2 125 000 $ (2)
-Salary Remaining : 1 313 844 $
-Salary Average : 2 125 000 $
-Salary Average Remaining : 1 313 844 $
Connor Brown (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
John Moore (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 236 559 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 236 559 $
Noah Hanifin (1 Way Contract) 1 830 000 $ (2)
-Salary Remaining : 1 131 452 $
-Salary Average : 1 830 000 $
-Salary Average Remaining : 1 131 452 $
Keith Kinkaid (1 Way Contract) 1 265 000 $ (1)
-Salary Remaining : 782 124 $
-Salary Average : 1 265 000 $
-Salary Average Remaining : 782 124 $
Devante Smith-Pelly (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 741 935 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 741 935 $
Brian Gibbons (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 711 022 $
-Salary Average : 1 150 000 $
-Salary Average Remaining : 711 022 $
Gustav Forsling 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Kyle Connor 925 000 $ (1)
-Salary Remaining : 571 909 $
-Salary Average : 925 000 $
-Salary Average Remaining : 571 909 $
Filip Chytil 894 166 $ (3)
-Salary Remaining : 552 845 $
-Salary Average : 700 000 $
-Salary Average Remaining : 432 796 $
Zach Redmond 750 000 $ (2)
-Salary Remaining : 463 710 $
-Salary Average : 750 000 $
-Salary Average Remaining : 463 710 $
Total Pro Players23
Salary Commitment
Year 21 : 78 507 166 $
Year 22 : 53 842 166 $
Year 23 : 24 907 166 $
Year 24 : 15 660 000 $
Salary Average Commitment
Year 21 : 78 313 000 $
Year 22 : 53 648 000 $
Year 23 : 24 713 000 $
Year 24 : 15 660 000 $
Salary Cap with 1 Way Contract
Year 21 : 78 507 166 $
Year 22 : 53 842 166 $
Year 23 : 24 907 166 $
Year 24 : 15 660 000 $

Farm Players Salaries

Alexander Nylander 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Louie Belpedio (Out of Payroll) 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Jeremy Bracco 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Mark McNeill 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Matthew O'Connor 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Christian Djoos 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Brian Cooper 92 500 $ (2)
Salary Remaining : 57 191 $
Salary Average : 92 500 $
Salary Average Remaining : 57 191 $
Alexandre Carrier 86 100 $ (3)
Salary Remaining : 53 234 $
Salary Average : 86 100 $
Salary Average Remaining : 53 234 $
Brad Morrison 84 900 $ (3)
Salary Remaining : 52 492 $
Salary Average : 84 900 $
Salary Average Remaining : 52 492 $
Connor Hobbs 84 900 $ (3)
Salary Remaining : 52 492 $
Salary Average : 84 900 $
Salary Average Remaining : 52 492 $
Jim O'Brien 84 500 $ (1)
Salary Remaining : 52 245 $
Salary Average : 84 500 $
Salary Average Remaining : 52 245 $
Brendan Guhle 80 000 $ (2)
Salary Remaining : 49 462 $
Salary Average : 80 000 $
Salary Average Remaining : 49 462 $
Seth Griffith 72 500 $ (2)
Salary Remaining : 44 825 $
Salary Average : 72 500 $
Salary Average Remaining : 44 825 $
Andrew Mangiapane (Out of Payroll) 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
David Kase 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Glenn Gawdin 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Yakov Trenin 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Caleb Jones 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Matiss Kivlenieks 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Blake Siebenaler 70 000 $ (2)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Kole Lind 70 000 $ (3)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
Thomas Schemitsch 70 000 $ (1)
Salary Remaining : 43 280 $
Salary Average : 70 000 $
Salary Average Remaining : 43 280 $
J-F Berube 65 000 $ (1)
Salary Remaining : 40 188 $
Salary Average : 65 000 $
Salary Average Remaining : 40 188 $
Paul Thompson 62 500 $ (1)
Salary Remaining : 38 642 $
Salary Average : 62 500 $
Salary Average Remaining : 38 642 $
Seth Helgeson 59 500 $ (2)
Salary Remaining : 36 788 $
Salary Average : 59 500 $
Salary Average Remaining : 36 788 $
Martin Ouellette 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Joey Leach 55 000 $ (3)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Dustin Tokarski 55 000 $ (1)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Braden Christoffer 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Terry Broadhurst 55 000 $ (2)
Salary Remaining : 34 005 $
Salary Average : 55 000 $
Salary Average Remaining : 34 005 $
Total Farm Players30
Salary Commitment
Year 21 : 2 232 400 $
Year 22 : 1 615 400 $
Year 23 : 435 900 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 232 400 $
Year 22 : 1 615 400 $
Year 23 : 435 900 $
Year 24 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 22 612 278 $ 56 065 500 $ 25 934 500 $ 16 065 500 $ 213051
Blackhawks 22 505 733 $ 71 979 000 $ 10 021 000 $ 31 979 000 $ 233861
Blue Jackets 29 435 546 $ 53 286 999 $ 28 713 001 $ 13 286 999 $ 211031
Blues 21 382 825 $ 43 811 000 $ 38 189 000 $ 3 811 000 $ 262753
Bruins 40 646 034 $ 60 106 000 $ 21 894 000 $ 20 106 000 $ 233255
Canadiens 54 808 318 $ 42 478 000 $ 39 522 000 $ 2 478 000 $ 22527
Canucks 15 165 803 $ 65 685 331 $ 16 314 669 $ 25 685 331 $ 213354
Capitals 15 879 185 $ 72 257 000 $ 9 743 000 $ 32 257 000 $ 242145
Coyotes 39 102 009 $ 62 188 000 $ 19 812 000 $ 22 188 000 $ 212950
Devils 25 605 803 $ 65 905 215 $ 16 094 785 $ 25 905 215 $ 212445
Ducks 22 569 327 $ 52 109 000 $ 29 891 000 $ 12 109 000 $ 202949
Flames 17 762 905 $ 68 597 000 $ 13 403 000 $ 28 597 000 $ 242044
Flyers 44 144 924 $ 51 175 000 $ 30 825 000 $ 11 175 000 $ 222244
Golden Knights 30 879 788 $ 50 101 615 $ 31 898 385 $ 10 101 615 $ 271239
Hurricanes 29 609 088 $ 65 510 000 $ 16 490 000 $ 25 510 000 $ 232750
Islanders 35 460 141 $ 77 524 833 $ 4 475 167 $ 37 524 833 $ 234467
Jets 39 732 592 $ 66 847 658 $ 15 152 342 $ 26 847 658 $ 221234
Kings 37 978 760 $ 57 079 999 $ 24 920 001 $ 17 079 999 $ 222547
Lightning 22 341 223 $ 56 337 999 $ 25 662 001 $ 16 337 999 $ 232245
Maple Leafs 37 263 780 $ 58 326 000 $ 23 674 000 $ 18 326 000 $ 243155
Oilers 37 413 308 $ 51 746 000 $ 30 254 000 $ 11 746 000 $ 222042
Panthers 31 491 675 $ 60 979 000 $ 21 021 000 $ 20 979 000 $ 222749
Penguins 46 160 771 $ 45 629 166 $ 36 370 834 $ 5 629 166 $ 232346
Predators 30 831 118 $ 38 249 000 $ 43 751 000 $ -1 751 000 $ 222547
Rangers 37 210 321 $ 58 415 000 $ 23 585 000 $ 18 415 000 $ 242246
Red Wings 19 549 292 $ 70 811 638 $ 11 188 362 $ 30 811 638 $ 222749
Sabres 22 910 578 $ 71 877 000 $ 10 123 000 $ 31 877 000 $ 255378
Senators 6 743 230 $ 63 791 000 $ 18 209 000 $ 23 791 000 $ 242246
Sharks 31 521 290 $ 70 859 000 $ 11 141 000 $ 30 859 000 $ 231437
Stars 28 569 960 $ 70 010 000 $ 11 990 000 $ 30 010 000 $ 213152
Wild 22 018 531 $ 64 931 166 $ 17 068 834 $ 24 931 166 $ 233053