Team FinanceLast Update - 23 février 2018 at 08:40
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 811 - 96,85%
Level 2: 5000 - 60 $ - 4 795 - 95,90%
Level 3: 2000 - 40 $ - 1 910 - 95,49%
Level 4: 4000 - 30 $ - 3 068 - 76,70%
Luxury : 1000 - 210 $ - 782 - 78,21%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 516 - 75,81%
Farm Level 2: 1000 - 15 $ - 743 - 74,29%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 366 - 90,92%
Average Income per Game1 201 511 $
Year to Date Revenue16 821 150 $
Farm
Home Games Left27
Average Attendance - %2 259 - 75,30%
Average Income per Game64 210 $
Year to Date Revenue898 945 $

Expense

Pro Players Total Salaries61 800 000 $
Farm Players Total Salaries2 207 150 $
Coaches Total Salaries1 875 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 744 137 $
Farm Year To Date Expenses811 276 $
Pro Salary Cap To Date24 098 871 $
Farm Salary Cap To Date765 168 $

Estimate

Pro Estimated Season Revenue32 440 789 $
Farm Estimated Season Revenue1 733 680 $
Pro Remaining Season Days113
Pro Expenses Per Days355 028 $
Pro Estimated Expenses40 118 164 $
Farm Remaining Season Days113
Farm Expenses Per Days13 029 $
Farm Estimated Expenses1 472 277 $
Estimated Season Expenses41 590 441 $
Estimated Season Salary Cap63 112 234 $
Estimate Under Maximum Salary Cap of 75 000 000 $11 887 766 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 712 234 $
Current Bank Account35 297 505 $
Projected Bank Account27 881 533 $

Pro Players Salaries

Sergei Bobrovsky (Out of Payroll) 8 500 000 $ (4)
-Salary Remaining : 5 365 922 $
Tyler Seguin (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 4 418 994 $
James VanRiemsdyk (1 Way Contract) 6 250 000 $ (5)
-Salary Remaining : 3 945 531 $
Tomas Tatar (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 787 709 $
Justin Faulk (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 3 156 425 $
David Savard (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Kyle Turris (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 2 651 397 $
Ryan Murray (1 Way Contract) 3 250 000 $ (1)
-Salary Remaining : 2 051 676 $
Daniel Winnik (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Eric Fehr (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Brenden Dillon (1 Way Contract) 2 250 000 $ (2)
-Salary Remaining : 1 420 391 $
James Reimer (1 Way Contract) 2 250 000 $ (2)
-Salary Remaining : 1 420 391 $
Brad Richardson (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 388 827 $
Benoit Pouliot (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 104 749 $
Kyle Brodziak (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Nick Spaling (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Alexander Petrovic (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Michal Rozsival (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Cody Franson (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Drew Shore 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Joe Colborne (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Steven Kampfer (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 1 000 000 $
-Salary Remaining : 631 285 $
Ryan Hamilton 950 000 $ (1)
-Salary Remaining : 599 721 $
Troy Grosenick 900 000 $ (2)
-Salary Remaining : 568 156 $
Derek Forbort 750 000 $ (1)
-Salary Remaining : 473 464 $
Kenny Ryan 0 $ (0)
-Salary Remaining : 0 $
MacKenzie Skapski 0 $ (0)
-Salary Remaining : 0 $
Michael Schumacher 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players28
Salary Commitment
Year 18 : 70 300 000 $
Year 19 : 54 400 000 $
Year 20 : 33 250 000 $
Year 21 : 29 250 000 $
Salary Average Commitment
Year 18 : 69 541 666 $
Year 19 : 52 341 666 $
Year 20 : 30 775 000 $
Year 21 : 26 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 70 300 000 $
Year 19 : 52 100 000 $
Year 20 : 29 950 000 $
Year 21 : 25 750 000 $

Farm Players Salaries

Jiri Hudler 500 000 $ (1)
Salary Remaining : 315 642 $
Trevor Lewis 150 000 $ (2)
Salary Remaining : 94 693 $
Ryan Garbutt 125 000 $ (2)
Salary Remaining : 78 911 $
Dwight King 100 000 $ (2)
Salary Remaining : 63 128 $
Mark Barberio 100 000 $ (2)
Salary Remaining : 63 128 $
Matt Bartkowski 95 000 $ (1)
Salary Remaining : 59 972 $
Tom Sestito 95 000 $ (2)
Salary Remaining : 59 972 $
Jiri Tlusty 95 000 $ (1)
Salary Remaining : 59 972 $
Rene Bourque 95 000 $ (1)
Salary Remaining : 59 972 $
Chris Conner 90 000 $ (1)
Salary Remaining : 56 816 $
Patrice Cormier 90 000 $ (2)
Salary Remaining : 56 816 $
Paul Carey 90 000 $ (2)
Salary Remaining : 56 816 $
Andy Miele 90 000 $ (2)
Salary Remaining : 56 816 $
Christoph Bertschy 89 250 $ (1)
Salary Remaining : 56 342 $
Anton Blidh 86 750 $ (1)
Salary Remaining : 54 764 $
Stanislav Galiev 85 000 $ (2)
Salary Remaining : 53 659 $
Mason Raymond 85 000 $ (1)
Salary Remaining : 53 659 $
Reece Scarlett 80 000 $ (1)
Salary Remaining : 50 503 $
Christopher Gibson 80 000 $ (1)
Salary Remaining : 50 503 $
Petteri Lindbohm 80 000 $ (2)
Salary Remaining : 50 503 $
Mark MacMillan 75 000 $ (2)
Salary Remaining : 47 346 $
J.C. Lipon 75 000 $ (1)
Salary Remaining : 47 346 $
Brandon Burlon 75 000 $ (1)
Salary Remaining : 47 346 $
Carl Dahlstrom 74 250 $ (2)
Salary Remaining : 46 873 $
Mason Geertsen 72 500 $ (1)
Salary Remaining : 45 768 $
Tyler Lewington 71 900 $ (1)
Salary Remaining : 45 389 $
Valeri Nichushkin 57 500 $ (1)
Salary Remaining : 36 299 $
Anton Zlobin 0 $ (0)
Salary Remaining : 0 $
Kevin Poulin 0 $ (0)
Salary Remaining : 0 $
Total Farm Players29
Salary Commitment
Year 18 : 2 802 150 $
Year 19 : 1 161 750 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 775 183 $
Year 19 : 1 155 083 $
Year 20 : 0 $
Year 21 : 0 $

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 784 - 96,40%
Level 2: 5000 - 60 $ - 4 872 - 97,43%
Level 3: 2000 - 35 $ - 1 943 - 97,16%
Level 4: 4000 - 20 $ - 3 990 - 99,75%
Luxury : 1000 - 200 $ - 951 - 95,09%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 500 - 75,01%
Farm Level 2: 1000 - 15 $ - 755 - 75,52%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 540 - 97,44%
Average Income per Game1 208 654 $
Year to Date Revenue16 921 150 $
Farm
Home Games Left28
Average Attendance - %2 255 - 75,18%
Average Income per Game63 837 $
Year to Date Revenue829 875 $

Expense

Pro Players Total Salaries77 832 500 $
Farm Players Total Salaries1 636 250 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 687 955 $
Farm Year To Date Expenses596 882 $
Pro Salary Cap To Date26 134 882 $
Farm Salary Cap To Date560 020 $

Estimate

Pro Estimated Season Revenue32 633 646 $
Farm Estimated Season Revenue1 787 423 $
Pro Remaining Season Days113
Pro Expenses Per Days443 198 $
Pro Estimated Expenses50 081 374 $
Farm Remaining Season Days113
Farm Expenses Per Days9 700 $
Farm Estimated Expenses1 096 100 $
Estimated Season Expenses51 177 474 $
Estimated Season Salary Cap75 269 316 $
Estimate Under Maximum Salary Cap of 75 000 000 $-269 316 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 869 316 $
Current Bank Account7 642 833 $
Projected Bank Account(9 113 572 $)

Pro Players Salaries

Phil Kessel (1 Way Contract) 8 500 000 $ (5)
-Salary Remaining : 5 365 922 $
Max Pacioretty (1 Way Contract) 7 750 000 $ (8)
-Salary Remaining : 4 892 458 $
Tuukka Rask (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 4 418 994 $
Brent Seabrook (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 787 709 $
James Neal (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Ryan Nugent-Hopkins (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Chris Kreider (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 2 998 603 $
Tyler Bozak (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Alec Martinez (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Cam Fowler (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 2 367 318 $
Joshua Bailey (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Michael Stone 2 650 000 $ (2)
-Salary Remaining : 1 672 905 $
Jannik Hansen 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Patrick Eaves (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 420 391 $
Jake McCabe (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 136 313 $
Erik Condra 1 750 000 $ (1)
-Salary Remaining : 1 104 749 $
Louis Domingue (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Markus Granlund 950 000 $ (1)
-Salary Remaining : 599 721 $
Mathew Barzal 925 000 $ (3)
-Salary Remaining : 583 939 $
Anthony Beauvillier 925 000 $ (2)
-Salary Remaining : 583 939 $
Joshua Ho-Sang 832 500 $ (2)
-Salary Remaining : 525 545 $
Rob Klinkhammer 750 000 $ (1)
-Salary Remaining : 473 464 $
Frank Corrado 525 000 $ (1)
-Salary Remaining : 331 425 $
Nick Jensen 525 000 $ (1)
-Salary Remaining : 331 425 $
Total Pro Players24
Salary Commitment
Year 18 : 77 832 500 $
Year 19 : 63 247 500 $
Year 20 : 24 582 500 $
Year 21 : 15 500 000 $
Salary Average Commitment
Year 18 : 77 232 917 $
Year 19 : 60 982 917 $
Year 20 : 23 756 250 $
Year 21 : 15 831 250 $
Salary Cap with 1 Way Contract
Year 18 : 77 832 500 $
Year 19 : 61 582 500 $
Year 20 : 24 175 000 $
Year 21 : 16 250 000 $

Farm Players Salaries

Cal Clutterbuck 150 000 $ (2)
Salary Remaining : 94 693 $
Dylan Sadowy 92 500 $ (2)
Salary Remaining : 58 394 $
Ryan MacInnis 84 250 $ (2)
Salary Remaining : 53 186 $
Darian Dziurzynski 82 500 $ (1)
Salary Remaining : 52 081 $
Patrick Dwyer 75 000 $ (1)
Salary Remaining : 47 346 $
Jeremy Welsh 75 000 $ (1)
Salary Remaining : 47 346 $
Rasmus Andersson 74 250 $ (3)
Salary Remaining : 46 873 $
Rourke Chartier 74 250 $ (2)
Salary Remaining : 46 873 $
Kyle Schempp 74 250 $ (1)
Salary Remaining : 46 873 $
Anton Lindholm 74 250 $ (2)
Salary Remaining : 46 873 $
Colin McDonald 70 000 $ (1)
Salary Remaining : 44 190 $
Andrew Campbell 65 000 $ (2)
Salary Remaining : 41 034 $
Ben Sexton 60 000 $ (1)
Salary Remaining : 37 877 $
Chris Wideman 60 000 $ (2)
Salary Remaining : 37 877 $
Rod Pelley 52 500 $ (1)
Salary Remaining : 33 142 $
Richard Clune 52 500 $ (1)
Salary Remaining : 33 142 $
David Broll 52 500 $ (1)
Salary Remaining : 33 142 $
Marek Langhamer 52 500 $ (1)
Salary Remaining : 33 142 $
Jonas Gustavsson 52 500 $ (1)
Salary Remaining : 33 142 $
Jeremie Blain 52 500 $ (1)
Salary Remaining : 33 142 $
Tanner Richard 52 500 $ (1)
Salary Remaining : 33 142 $
John McCarron 52 500 $ (1)
Salary Remaining : 33 142 $
Corban Knight 52 500 $ (1)
Salary Remaining : 33 142 $
Ryan Rehill 52 500 $ (1)
Salary Remaining : 33 142 $
Christophe Lalancette 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players25
Salary Commitment
Year 18 : 1 688 750 $
Year 19 : 670 000 $
Year 20 : 77 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 677 916 $
Year 19 : 667 416 $
Year 20 : 75 583 $
Year 21 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 200 $ - 2 710 - 45,16%
Level 2: 5000 - 100 $ - 2 818 - 56,36%
Level 3: 2000 - 75 $ - 995 - 49,76%
Level 4: 4000 - 50 $ - 1 948 - 48,69%
Luxury : 1000 - 200 $ - 980 - 97,96%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 528 - 76,40%
Farm Level 2: 1000 - 15 $ - 744 - 74,38%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %9 450 - 52,50%
Average Income per Game1 191 688 $
Year to Date Revenue19 067 000 $
Farm
Home Games Left27
Average Attendance - %2 272 - 75,72%
Average Income per Game64 634 $
Year to Date Revenue904 880 $

Expense

Pro Players Total Salaries75 135 000 $
Farm Players Total Salaries3 803 000 $
Coaches Total Salaries1 925 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 438 313 $
Farm Year To Date Expenses1 505 854 $
Pro Salary Cap To Date26 774 644 $
Farm Salary Cap To Date1 459 786 $

Estimate

Pro Estimated Season Revenue29 792 188 $
Farm Estimated Season Revenue1 745 126 $
Pro Remaining Season Days113
Pro Expenses Per Days429 804 $
Pro Estimated Expenses48 567 852 $
Farm Remaining Season Days113
Farm Expenses Per Days21 944 $
Farm Estimated Expenses2 479 672 $
Estimated Season Expenses51 047 524 $
Estimated Season Salary Cap74 206 281 $
Estimate Under Maximum Salary Cap of 75 000 000 $793 719 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 806 281 $
Current Bank Account40 073 756 $
Projected Bank Account20 563 546 $

Pro Players Salaries

Drew Doughty (1 Way Contract) 9 000 000 $ (8)
-Salary Remaining : 5 681 564 $
Oliver Ekman-Larsson (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 4 734 637 $
Mark Scheifele (1 Way Contract) 7 200 000 $ (7)
-Salary Remaining : 4 545 251 $
Alexander Radulov (1 Way Contract) 7 000 000 $ (6)
-Salary Remaining : 4 418 994 $
Evgeny Kuznetsov (1 Way Contract) 6 000 000 $ (6)
-Salary Remaining : 3 787 709 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 787 709 $
Gabriel Landeskog (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Rasmus Ristolainen (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 3 156 425 $
Alex Galchenyuk 3 500 000 $ (1)
-Salary Remaining : 2 209 497 $
Andrei Vasilevskiy (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Aaron Ekblad (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Kevin Hayes (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 388 827 $
Elias Lindholm 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Tom Gilbert 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Calle Jarnkrok (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 820 670 $
Alexander Burmistrov (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Klas Dahlbeck 900 000 $ (2)
-Salary Remaining : 568 156 $
Brandon Carlo 817 500 $ (2)
-Salary Remaining : 516 075 $
Jyrki Jokipakka 800 000 $ (2)
-Salary Remaining : 505 028 $
Curtis McKenzie 800 000 $ (2)
-Salary Remaining : 505 028 $
Alexander DeBrincat 742 500 $ (3)
-Salary Remaining : 468 729 $
Derek Grant 700 000 $ (1)
-Salary Remaining : 441 899 $
Aaron Dell 675 000 $ (1)
-Salary Remaining : 426 117 $
Total Pro Players23
Salary Commitment
Year 18 : 75 135 000 $
Year 19 : 67 375 000 $
Year 20 : 44 800 000 $
Year 21 : 42 700 000 $
Salary Average Commitment
Year 18 : 73 142 500 $
Year 19 : 65 067 500 $
Year 20 : 43 278 333 $
Year 21 : 41 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 75 135 000 $
Year 19 : 66 560 000 $
Year 20 : 43 742 500 $
Year 21 : 41 700 000 $

Farm Players Salaries

Michael Hutchinson 350 000 $ (2)
Salary Remaining : 220 950 $
Dylan McIlrath 100 000 $ (2)
Salary Remaining : 63 128 $
Stuart Percy 95 000 $ (1)
Salary Remaining : 59 972 $
Matt Puempel 95 000 $ (1)
Salary Remaining : 59 972 $
Radim Simek 92 500 $ (1)
Salary Remaining : 58 394 $
Jakub Jerabek 92 500 $ (1)
Salary Remaining : 58 394 $
Victor Antipin 92 500 $ (1)
Salary Remaining : 58 394 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 58 394 $
Denis Gurianov 92 500 $ (2)
Salary Remaining : 58 394 $
Sven Andrighetto 90 000 $ (1)
Salary Remaining : 56 816 $
Jack Campbell 90 000 $ (2)
Salary Remaining : 56 816 $
Jacob De La Rose 85 000 $ (2)
Salary Remaining : 53 659 $
Kasperi Kapanen 83 250 $ (2)
Salary Remaining : 52 554 $
Jake Virtanen 83 250 $ (1)
Salary Remaining : 52 554 $
Joakim Ryan 80 000 $ (2)
Salary Remaining : 50 503 $
Quinton Howden 80 000 $ (2)
Salary Remaining : 50 503 $
Viktor Tikhonov 80 000 $ (2)
Salary Remaining : 50 503 $
Tomas Vincour 80 000 $ (2)
Salary Remaining : 50 503 $
Magnus Hellberg 80 000 $ (2)
Salary Remaining : 50 503 $
Samuel Blais 77 250 $ (2)
Salary Remaining : 48 767 $
Emil Pettersson 74 250 $ (2)
Salary Remaining : 46 873 $
Libor Sulak 74 250 $ (2)
Salary Remaining : 46 873 $
John Gilmour 74 250 $ (1)
Salary Remaining : 46 873 $
Brandon Gignac 74 250 $ (3)
Salary Remaining : 46 873 $
Ryan Fitzgerald 74 250 $ (2)
Salary Remaining : 46 873 $
Mathieu Joseph 74 250 $ (3)
Salary Remaining : 46 873 $
Dawson Leedahl 73 000 $ (3)
Salary Remaining : 46 084 $
Nicolas Roy 73 000 $ (3)
Salary Remaining : 46 084 $
Jordan Szwarz 72 500 $ (1)
Salary Remaining : 45 768 $
Gabriel Fontaine 72 000 $ (3)
Salary Remaining : 45 453 $
Manuel Wiederer 72 000 $ (3)
Salary Remaining : 45 453 $
Jalen Chatfield 71 000 $ (3)
Salary Remaining : 44 821 $
Alex D'Orio 70 000 $ (4)
Salary Remaining : 44 190 $
Garret Sparks 70 000 $ (1)
Salary Remaining : 44 190 $
Joel Vermin 70 000 $ (1)
Salary Remaining : 44 190 $
Aaron Ness 70 000 $ (1)
Salary Remaining : 44 190 $
Mac Bennett 70 000 $ (1)
Salary Remaining : 44 190 $
Jordy Bellerive 70 000 $ (4)
Salary Remaining : 44 190 $
Bokondji Imama 69 000 $ (3)
Salary Remaining : 43 559 $
Edward Wittchow 67 000 $ (1)
Salary Remaining : 42 296 $
Cole Ully 65 000 $ (1)
Salary Remaining : 41 034 $
Chandler Stephenson 64 250 $ (1)
Salary Remaining : 40 560 $
Connor Crisp 63 000 $ (1)
Salary Remaining : 39 771 $
Danick Gauthier 59 500 $ (1)
Salary Remaining : 37 561 $
Blaine Byron 52 500 $ (1)
Salary Remaining : 33 142 $
Robin Press 52 500 $ (1)
Salary Remaining : 33 142 $
Dalton Thrower 0 $ (0)
Salary Remaining : 0 $
Total Farm Players47
Salary Commitment
Year 18 : 3 803 000 $
Year 19 : 2 333 500 $
Year 20 : 738 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 3 828 542 $
Year 19 : 2 332 667 $
Year 20 : 728 334 $
Year 21 : 141 250 $

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - 85 $ - 5 964 - 99,39%
Level 2: 5000 - 48 $ - 4 958 - 99,16%
Level 3: 2000 - 28 $ - 1 964 - 98,18%
Level 4: 4000 - 20 $ - 3 955 - 98,88%
Luxury : 1000 - 190 $ - 946 - 94,63%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 523 - 76,13%
Farm Level 2: 1000 - 15 $ - 746 - 74,55%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 787 - 98,81%
Average Income per Game1 058 755 $
Year to Date Revenue16 940 080 $
Farm
Home Games Left27
Average Attendance - %2 268 - 75,60%
Average Income per Game64 475 $
Year to Date Revenue902 650 $

Expense

Pro Players Total Salaries53 332 500 $
Farm Players Total Salaries1 887 500 $
Coaches Total Salaries1 145 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 494 402 $
Farm Year To Date Expenses791 531 $
Pro Salary Cap To Date21 109 094 $
Farm Salary Cap To Date754 647 $

Estimate

Pro Estimated Season Revenue26 468 875 $
Farm Estimated Season Revenue1 740 825 $
Pro Remaining Season Days113
Pro Expenses Per Days303 785 $
Pro Estimated Expenses34 327 705 $
Farm Remaining Season Days113
Farm Expenses Per Days11 103 $
Farm Estimated Expenses1 254 639 $
Estimated Season Expenses35 582 344 $
Estimated Season Salary Cap54 777 105 $
Estimate Under Maximum Salary Cap of 75 000 000 $20 222 895 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -622 895 $
Current Bank Account11 491 008 $
Projected Bank Account4 118 364 $

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) 7 200 000 $ (2)
-Salary Remaining : 4 545 251 $
T.J. Oshie (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 4 418 994 $
Nazem Kadri (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 787 709 $
Nick Foligno (Out of Payroll) 5 300 000 $ (3)
-Salary Remaining : 3 345 810 $
Boone Jenner (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 156 425 $
Tommy Wingels (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Jake Muzzin (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Scottie Upshall (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Kevin Bieksa (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Zach Bogosian (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 578 212 $
Brendan Smith (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Matt Irwin (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Brett Connolly (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 262 570 $
Matthew Stajan (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 946 927 $
Clayton Stoner (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 820 670 $
Adam Lowry 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Andrew Hammond (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Alvaro Montoya 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Shawn Matthias (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Deryk Engelland (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Lee Stempniak (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Patrik Laine 925 000 $ (2)
-Salary Remaining : 583 939 $
Maxim Mamin 732 500 $ (2)
-Salary Remaining : 462 416 $
Ryan Reaves 725 000 $ (2)
-Salary Remaining : 457 682 $
Total Pro Players24
Salary Commitment
Year 18 : 61 832 500 $
Year 19 : 42 632 500 $
Year 20 : 22 800 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 61 281 250 $
Year 19 : 42 607 500 $
Year 20 : 22 800 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 832 500 $
Year 19 : 42 582 500 $
Year 20 : 22 800 000 $
Year 21 : 7 000 000 $

Farm Players Salaries

Anders Lindback 90 000 $ (1)
Salary Remaining : 56 816 $
Peter Holland 90 000 $ (1)
Salary Remaining : 56 816 $
Morgan Klimchuk 83 250 $ (1)
Salary Remaining : 52 554 $
Frederik Gauthier 83 250 $ (1)
Salary Remaining : 52 554 $
Chris Terry 80 000 $ (2)
Salary Remaining : 50 503 $
Cody Bass 80 000 $ (1)
Salary Remaining : 50 503 $
Alex Lintuniemi 77 750 $ (1)
Salary Remaining : 49 082 $
Frederik Tiffels 74 250 $ (2)
Salary Remaining : 46 873 $
Connor Hobbs 73 000 $ (3)
Salary Remaining : 46 084 $
Tyrell Goulbourne 72 500 $ (1)
Salary Remaining : 45 768 $
Conner Bleackley 72 500 $ (2)
Salary Remaining : 45 768 $
Brandon Baddock 70 000 $ (2)
Salary Remaining : 44 190 $
Brad Thiessen 70 000 $ (2)
Salary Remaining : 44 190 $
Turner Elson 67 500 $ (2)
Salary Remaining : 42 612 $
Chris Porter 65 000 $ (2)
Salary Remaining : 41 034 $
Cole Schneider 62 500 $ (2)
Salary Remaining : 39 455 $
Dustin Tokarski 60 000 $ (1)
Salary Remaining : 37 877 $
Anthony Peluso 60 000 $ (1)
Salary Remaining : 37 877 $
Reto Berra 60 000 $ (1)
Salary Remaining : 37 877 $
Mike Angelidis 60 000 $ (2)
Salary Remaining : 37 877 $
David Shields 60 000 $ (1)
Salary Remaining : 37 877 $
Kurtis Gabriel 60 000 $ (2)
Salary Remaining : 37 877 $
Zac Rinaldo 53 500 $ (1)
Salary Remaining : 33 774 $
Taylor Doherty 52 500 $ (2)
Salary Remaining : 33 142 $
Eric Knodel 52 500 $ (2)
Salary Remaining : 33 142 $
Philip Lane 52 500 $ (2)
Salary Remaining : 33 142 $
Zac Larraza 52 500 $ (2)
Salary Remaining : 33 142 $
Grant Besse 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players28
Salary Commitment
Year 18 : 1 887 500 $
Year 19 : 964 750 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 594 708 $
Year 19 : 958 583 $
Year 20 : 72 000 $
Year 21 : 0 $

Bruins

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - 100 $ - 5 791 - 96,52%
Level 2: 5000 - 60 $ - 4 926 - 98,51%
Level 3: 2000 - 35 $ - 1 952 - 97,61%
Level 4: 4000 - 20 $ - 3 938 - 98,45%
Luxury : 1000 - 200 $ - 960 - 96,04%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 510 - 75,50%
Farm Level 2: 1000 - 15 $ - 749 - 74,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 568 - 97,60%
Average Income per Game1 213 837 $
Year to Date Revenue18 207 560 $
Farm
Home Games Left27
Average Attendance - %2 259 - 75,30%
Average Income per Game64 086 $
Year to Date Revenue897 205 $

Expense

Pro Players Total Salaries52 125 000 $
Farm Players Total Salaries2 871 861 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 418 035 $
Farm Year To Date Expenses1 526 828 $
Pro Salary Cap To Date18 012 424 $
Farm Salary Cap To Date1 047 526 $

Estimate

Pro Estimated Season Revenue31 559 771 $
Farm Estimated Season Revenue1 730 324 $
Pro Remaining Season Days113
Pro Expenses Per Days297 346 $
Pro Estimated Expenses33 600 098 $
Farm Remaining Season Days113
Farm Expenses Per Days23 306 $
Farm Estimated Expenses2 633 578 $
Estimated Season Expenses36 233 676 $
Estimated Season Salary Cap50 918 137 $
Estimate Under Maximum Salary Cap of 75 000 000 $24 081 863 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -4 481 863 $
Current Bank Account21 500 546 $
Projected Bank Account18 556 965 $

Pro Players Salaries

Cory Schneider (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 787 709 $
Mike Green (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 3 661 453 $
David Perron (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 525 140 $
Milan Lucic (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Eddie Lack 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Adam McQuaid (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 1 767 598 $
Darren Helm (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 1 736 034 $
Brett Bellemore (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Sam Gagner (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Ryan Spooner 2 400 000 $ (4)
-Salary Remaining : 1 515 084 $
Ales Hemsky (1 Way Contract) 2 350 000 $ (1)
-Salary Remaining : 1 483 520 $
Dale Weise (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 388 827 $
Cory Conacher (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Paul Postma 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Steven Oleksy 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Anton Khudobin (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Pierre-Luc Dubois 925 000 $ (3)
-Salary Remaining : 583 939 $
Jake Debrusk 925 000 $ (3)
-Salary Remaining : 583 939 $
Matthew Nieto 925 000 $ (1)
-Salary Remaining : 583 939 $
Taylor Chorney 900 000 $ (2)
-Salary Remaining : 568 156 $
Emerson Etem 800 000 $ (2)
-Salary Remaining : 505 028 $
Magnus Paajarvi 750 000 $ (1)
-Salary Remaining : 473 464 $
Ryan Sproul 700 000 $ (1)
-Salary Remaining : 441 899 $
Christopher Crane 0 $ (0)
-Salary Remaining : 0 $
Brett Bulmer 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 52 125 000 $
Year 19 : 36 907 500 $
Year 20 : 16 815 000 $
Year 21 : 12 400 000 $
Salary Average Commitment
Year 18 : 52 063 333 $
Year 19 : 36 938 333 $
Year 20 : 16 938 333 $
Year 21 : 12 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 125 000 $
Year 19 : 37 000 000 $
Year 20 : 17 000 000 $
Year 21 : 12 400 000 $

Farm Players Salaries

Malcolm Subban 100 000 $ (2)
Salary Remaining : 63 128 $
Noah Juulsen 92 500 $ (3)
Salary Remaining : 58 394 $
Anders Bjork 92 500 $ (3)
Salary Remaining : 58 394 $
David Kampf 92 500 $ (2)
Salary Remaining : 58 394 $
Lucas Johansen 92 500 $ (3)
Salary Remaining : 58 394 $
Owen Tippett 92 500 $ (3)
Salary Remaining : 58 394 $
Jakub Zboril 92 500 $ (3)
Salary Remaining : 58 394 $
Brendan Lemieux 89 250 $ (2)
Salary Remaining : 56 342 $
Jared McCann 83 250 $ (1)
Salary Remaining : 52 554 $
Nicolas Petan 83 250 $ (1)
Salary Remaining : 52 554 $
Tommy Cross 80 000 $ (2)
Salary Remaining : 50 503 $
Stefan Matteau 80 000 $ (2)
Salary Remaining : 50 503 $
Wade Megan 80 000 $ (2)
Salary Remaining : 50 503 $
Jason Akeson 80 000 $ (2)
Salary Remaining : 50 503 $
Dereck Baribeau 75 000 $ (3)
Salary Remaining : 47 346 $
Guillaume Brisebois 74 250 $ (3)
Salary Remaining : 46 873 $
Daniel Sprong 74 250 $ (1)
Salary Remaining : 46 873 $
Nick Seeler 74 250 $ (1)
Salary Remaining : 46 873 $
Filip Sandberg 74 250 $ (2)
Salary Remaining : 46 873 $
Mark Friedman 73 250 $ (3)
Salary Remaining : 46 242 $
Kole Sherwood 73 000 $ (3)
Salary Remaining : 46 084 $
Jonne Tammela 71 611 $ (3)
Salary Remaining : 45 207 $
Daniel Audette 71 500 $ (2)
Salary Remaining : 45 137 $
Jonathan Racine 70 000 $ (1)
Salary Remaining : 44 190 $
Vitek Vanecek 70 000 $ (2)
Salary Remaining : 44 190 $
Scott Glennie 70 000 $ (1)
Salary Remaining : 44 190 $
Noel Acciari 70 000 $ (2)
Salary Remaining : 44 190 $
Dylan Coghlan 69 500 $ (3)
Salary Remaining : 43 874 $
Pontus Aberg 69 250 $ (1)
Salary Remaining : 43 716 $
Dakota Mermis 67 000 $ (1)
Salary Remaining : 42 296 $
Matt Luff 66 500 $ (3)
Salary Remaining : 41 980 $
Scott Sabourin 65 000 $ (1)
Salary Remaining : 41 034 $
Travis Boyd 65 000 $ (1)
Salary Remaining : 41 034 $
Carter Rowney 65 000 $ (1)
Salary Remaining : 41 034 $
Chase Balisy 65 000 $ (1)
Salary Remaining : 41 034 $
T.J. Brennan 62 500 $ (1)
Salary Remaining : 39 455 $
Aaron Harstad 52 500 $ (1)
Salary Remaining : 33 142 $
Reid McNeill 52 500 $ (1)
Salary Remaining : 33 142 $
Sebastian Wannstrom 0 $ (0)
Salary Remaining : 0 $
Curtis Hamilton 0 $ (0)
Salary Remaining : 0 $
Joachim Nermark 0 $ (0)
Salary Remaining : 0 $
Total Farm Players41
Salary Commitment
Year 18 : 2 871 861 $
Year 19 : 1 825 250 $
Year 20 : 957 250 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 861 955 $
Year 19 : 1 837 038 $
Year 20 : 958 871 $
Year 21 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 95 $ - 5 795 - 96,59%
Level 2: 5000 - 55 $ - 4 911 - 98,23%
Level 3: 2000 - 30 $ - 1 976 - 98,82%
Level 4: 4000 - 15 $ - 3 997 - 99,93%
Luxury : 1000 - 190 $ - 976 - 97,55%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 523 - 76,14%
Farm Level 2: 1000 - 15 $ - 773 - 77,26%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left23
Average Attendance - %17 656 - 98,09%
Average Income per Game1 125 293 $
Year to Date Revenue20 255 280 $
Farm
Home Games Left27
Average Attendance - %2 295 - 76,51%
Average Income per Game64 884 $
Year to Date Revenue908 370 $

Expense

Pro Players Total Salaries72 675 000 $
Farm Players Total Salaries1 531 750 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value500 000 $
Pro Year To Date Expenses26 889 656 $
Farm Year To Date Expenses934 955 $
Pro Salary Cap To Date26 520 970 $
Farm Salary Cap To Date566 218 $

Estimate

Pro Estimated Season Revenue25 881 747 $
Farm Estimated Season Revenue1 751 856 $
Pro Remaining Season Days113
Pro Expenses Per Days411 592 $
Pro Estimated Expenses46 509 896 $
Farm Remaining Season Days113
Farm Expenses Per Days14 144 $
Farm Estimated Expenses1 598 272 $
Estimated Season Expenses48 108 168 $
Estimated Season Salary Cap72 899 648 $
Estimate Under Maximum Salary Cap of 75 000 000 $2 100 352 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 499 648 $
Current Bank Account7 876 676 $
Projected Bank Account(12 597 889 $)

Pro Players Salaries

Wayne Simmonds (1 Way Contract) 7 200 000 $ (7)
-Salary Remaining : 4 545 251 $
Henrik Zetterberg (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 4 418 994 $
Alexander Steen (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 4 103 352 $
Devan Dubnyk (1 Way Contract) 6 250 000 $ (2)
-Salary Remaining : 3 945 531 $
Marc-Edouard Vlasic 5 600 000 $ (5)
-Salary Remaining : 3 535 196 $
Patrick Marleau (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 472 067 $
Jack Johnson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Mats Zuccarello-Aasen (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Michael Frolik (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Lance Bouma (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 2 083 240 $
Carl Soderberg (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Jonas Brodin (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 893 855 $
Radek Faksa 2 750 000 $ (2)
-Salary Remaining : 1 736 034 $
Jordan Martinook 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Nick Holden (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 136 313 $
Jonathan Ericsson (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Trevor Van Riemdyk (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Carter Hutton (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Drake Caggiula 925 000 $ (1)
-Salary Remaining : 583 939 $
Stefan Noesen 750 000 $ (1)
-Salary Remaining : 473 464 $
Miikka Salomaki 650 000 $ (1)
-Salary Remaining : 410 335 $
Jordan Weal 600 000 $ (1)
-Salary Remaining : 378 771 $
Lukas Sedlak 600 000 $ (1)
-Salary Remaining : 378 771 $
Total Pro Players23
Salary Commitment
Year 18 : 72 675 000 $
Year 19 : 61 000 000 $
Year 20 : 26 300 000 $
Year 21 : 12 800 000 $
Salary Average Commitment
Year 18 : 72 737 500 $
Year 19 : 60 912 500 $
Year 20 : 26 300 000 $
Year 21 : 12 800 000 $
Salary Cap with 1 Way Contract
Year 18 : 72 675 000 $
Year 19 : 60 850 000 $
Year 20 : 26 300 000 $
Year 21 : 12 800 000 $

Farm Players Salaries

Lauri Korpikoski 97 500 $ (2)
Salary Remaining : 61 550 $
Andrej Nestrasil 95 000 $ (1)
Salary Remaining : 59 972 $
Yohann Auvitu 92 500 $ (2)
Salary Remaining : 58 394 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 58 394 $
Scott Mayfield 75 000 $ (1)
Salary Remaining : 47 346 $
Dominik Simon 74 250 $ (1)
Salary Remaining : 46 873 $
Fredrik Claesson 70 000 $ (2)
Salary Remaining : 44 190 $
Trent Vogelhuber 70 000 $ (2)
Salary Remaining : 44 190 $
John Mitchell 70 000 $ (2)
Salary Remaining : 44 190 $
Zach Trotman 70 000 $ (2)
Salary Remaining : 44 190 $
Thomas Mccollum 65 000 $ (2)
Salary Remaining : 41 034 $
Will Weber 65 000 $ (2)
Salary Remaining : 41 034 $
Mark Cundari 65 000 $ (2)
Salary Remaining : 41 034 $
Tom Nilsson 65 000 $ (2)
Salary Remaining : 41 034 $
David Pacan 60 000 $ (2)
Salary Remaining : 37 877 $
Andy Andreoff 60 000 $ (2)
Salary Remaining : 37 877 $
Alexander Urbom 60 000 $ (2)
Salary Remaining : 37 877 $
Taylor Leier 60 000 $ (2)
Salary Remaining : 37 877 $
Tyler Beskorowany 60 000 $ (2)
Salary Remaining : 37 877 $
Alexander Guptill 60 000 $ (1)
Salary Remaining : 37 877 $
Gabriel Beaupre 55 000 $ (2)
Salary Remaining : 34 721 $
James Melindy 55 000 $ (1)
Salary Remaining : 34 721 $
Felix Girard 55 000 $ (2)
Salary Remaining : 34 721 $
Total Farm Players23
Salary Commitment
Year 18 : 1 591 750 $
Year 19 : 1 140 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 586 750 $
Year 19 : 1 140 000 $
Year 20 : 0 $
Year 21 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100 $ - 5 848 - 97,47%
Level 2: 5000 - 60 $ - 4 869 - 97,38%
Level 3: 2000 - 35 $ - 1 974 - 98,71%
Level 4: 4000 - 20 $ - 3 968 - 99,21%
Luxury : 1000 - 200 $ - 931 - 93,14%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 481 - 74,07%
Farm Level 2: 1000 - 15 $ - 747 - 74,67%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 591 - 97,73%
Average Income per Game1 211 708 $
Year to Date Revenue16 963 905 $
Farm
Home Games Left27
Average Attendance - %2 228 - 74,27%
Average Income per Game63 048 $
Year to Date Revenue882 675 $

Expense

Pro Players Total Salaries71 230 000 $
Farm Players Total Salaries977 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 929 661 $
Farm Year To Date Expenses394 929 $
Pro Salary Cap To Date25 487 199 $
Farm Salary Cap To Date358 035 $

Estimate

Pro Estimated Season Revenue32 716 102 $
Farm Estimated Season Revenue1 702 302 $
Pro Remaining Season Days113
Pro Expenses Per Days404 637 $
Pro Estimated Expenses45 723 981 $
Farm Remaining Season Days113
Farm Expenses Per Days6 017 $
Farm Estimated Expenses679 921 $
Estimated Season Expenses46 403 902 $
Estimated Season Salary Cap70 453 628 $
Estimate Under Maximum Salary Cap of 75 000 000 $4 546 372 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 15 053 628 $
Current Bank Account(3 244 194 $)
Projected Bank Account(15 229 692 $)

Pro Players Salaries

Tomas Plekanec (Out of Payroll) 6 000 000 $ (2)
-Salary Remaining : 3 787 709 $
Brian Elliott (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 3 629 888 $
Jaromir Jagr (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Bobby Ryan (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Sven Baertschi (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 3 156 425 $
Nikita Zaitsev (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 3 156 425 $
Nick Bjugstad 4 000 000 $ (4)
-Salary Remaining : 2 525 140 $
Gustav Nyquist 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Dmitry Kulikov (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Carl Hagelin (Out of Payroll) 3 250 000 $ (2)
-Salary Remaining : 2 051 676 $
Drew Stafford (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 020 112 $
Marc Methot (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Johan Larsson 2 900 000 $ (1)
-Salary Remaining : 1 830 726 $
Matt Cullen (1 Way Contract) 2 900 000 $ (1)
-Salary Remaining : 1 830 726 $
Carl Gunnarsson (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 1 641 341 $
Mark Borowiecki (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 388 827 $
Dave Bolland (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Jhonas Enroth (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Richard Panik (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Dalton Prout (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 915 363 $
Teemu Pulkkinen 980 000 $ (2)
-Salary Remaining : 618 659 $
Mike McKenna 950 000 $ (1)
-Salary Remaining : 599 721 $
Pavel Zacha 925 000 $ (2)
-Salary Remaining : 583 939 $
Seth Griffith 875 000 $ (1)
-Salary Remaining : 552 374 $
Trevor Parkes 0 $ (0)
-Salary Remaining : 0 $
Andrew Yogan 0 $ (0)
-Salary Remaining : 0 $
Maxim Kitsyn 0 $ (0)
-Salary Remaining : 0 $
Ryan Martindale 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players28
Salary Commitment
Year 18 : 74 480 000 $
Year 19 : 48 012 500 $
Year 20 : 18 000 000 $
Year 21 : 14 000 000 $
Salary Average Commitment
Year 18 : 74 449 167 $
Year 19 : 48 074 167 $
Year 20 : 18 000 000 $
Year 21 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 74 480 000 $
Year 19 : 48 105 000 $
Year 20 : 18 000 000 $
Year 21 : 14 000 000 $

Farm Players Salaries

Christian Ehrhoff 500 000 $ (2)
Salary Remaining : 315 642 $
Shane Prince 110 000 $ (1)
Salary Remaining : 69 441 $
Laurent Brossoit 105 000 $ (1)
Salary Remaining : 66 285 $
Will O'Neill 95 000 $ (2)
Salary Remaining : 59 972 $
Travis Morin 95 000 $ (2)
Salary Remaining : 59 972 $
Kevin Lynch 95 000 $ (2)
Salary Remaining : 59 972 $
Matthew Grzelcyk 92 500 $ (1)
Salary Remaining : 58 394 $
Klim Kostin 92 500 $ (3)
Salary Remaining : 58 394 $
Ryan Collins 79 250 $ (3)
Salary Remaining : 50 029 $
Matthew Spencer 74 250 $ (2)
Salary Remaining : 46 873 $
Andrew Nielsen 74 250 $ (2)
Salary Remaining : 46 873 $
Eric Comrie 64 250 $ (1)
Salary Remaining : 40 560 $
Toni Rajala 0 $ (0)
Salary Remaining : 0 $
Patrick Cehlin 0 $ (0)
Salary Remaining : 0 $
Total Farm Players14
Salary Commitment
Year 18 : 1 477 000 $
Year 19 : 1 114 250 $
Year 20 : 185 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 480 250 $
Year 19 : 1 108 500 $
Year 20 : 180 583 $
Year 21 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6000 - 100 $ - 5 811 - 96,85%
Level 2: 5000 - 60 $ - 4 952 - 99,04%
Level 3: 2000 - 35 $ - 1 998 - 99,90%
Level 4: 4000 - 20 $ - 3 966 - 99,16%
Luxury : 1000 - 200 $ - 985 - 98,53%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 502 - 75,11%
Farm Level 2: 1000 - 15 $ - 743 - 74,29%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %17 712 - 98,40%
Average Income per Game1 224 506 $
Year to Date Revenue20 816 610 $
Farm
Home Games Left27
Average Attendance - %2 245 - 74,84%
Average Income per Game63 720 $
Year to Date Revenue892 085 $

Expense

Pro Players Total Salaries62 982 500 $
Farm Players Total Salaries474 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 769 531 $
Farm Year To Date Expenses196 975 $
Pro Salary Cap To Date21 400 845 $
Farm Salary Cap To Date160 081 $

Estimate

Pro Estimated Season Revenue29 388 155 $
Farm Estimated Season Revenue1 720 450 $
Pro Remaining Season Days113
Pro Expenses Per Days357 444 $
Pro Estimated Expenses40 391 172 $
Farm Remaining Season Days113
Farm Expenses Per Days3 207 $
Farm Estimated Expenses362 391 $
Estimated Season Expenses40 753 563 $
Estimated Season Salary Cap61 160 799 $
Estimate Under Maximum Salary Cap of 75 000 000 $13 839 201 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 760 799 $
Current Bank Account40 634 788 $
Projected Bank Account30 989 830 $

Pro Players Salaries

John Tavares (1 Way Contract) 10 000 000 $ (8)
-Salary Remaining : 6 312 849 $
Jonathan Drouin 9 000 000 $ (1)
-Salary Remaining : 5 681 564 $
Shea Weber (1 Way Contract) 7 750 000 $ (3)
-Salary Remaining : 4 892 458 $
Alex Pietrangelo (1 Way Contract) 7 400 000 $ (2)
-Salary Remaining : 4 671 508 $
Corey Perry (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 4 103 352 $
Vincent Trocheck (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Morgan Rielly (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 020 112 $
Joffrey Lupul (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 1 704 469 $
Colin Wilson (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 820 670 $
Brayden McNabb (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 820 670 $
Carter Ashton 1 100 000 $ (1)
-Salary Remaining : 694 413 $
Alex Tuch 925 000 $ (2)
-Salary Remaining : 583 939 $
Tim Kennedy 850 000 $ (1)
-Salary Remaining : 536 592 $
Michael McCarron 832 500 $ (1)
-Salary Remaining : 525 545 $
Jeremy Morin 800 000 $ (1)
-Salary Remaining : 505 028 $
Tim Erixon 800 000 $ (1)
-Salary Remaining : 505 028 $
Xavier Ouellet 800 000 $ (1)
-Salary Remaining : 505 028 $
Kale Kessy 700 000 $ (1)
-Salary Remaining : 441 899 $
Graham Black 700 000 $ (1)
-Salary Remaining : 441 899 $
Seth Helgeson 675 000 $ (1)
-Salary Remaining : 426 117 $
Richard Bachman 600 000 $ (1)
-Salary Remaining : 378 771 $
Sean Maguire 550 000 $ (1)
-Salary Remaining : 347 207 $
Kevin Gravel 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 18 : 62 982 500 $
Year 19 : 32 575 000 $
Year 20 : 24 250 000 $
Year 21 : 10 000 000 $
Salary Average Commitment
Year 18 : 54 757 500 $
Year 19 : 32 575 000 $
Year 20 : 24 250 000 $
Year 21 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 982 500 $
Year 19 : 32 575 000 $
Year 20 : 24 250 000 $
Year 21 : 10 000 000 $

Farm Players Salaries

Simon Despres 200 000 $ (1)
Salary Remaining : 126 257 $
Petter Granberg 90 000 $ (1)
Salary Remaining : 56 816 $
Zach Nastasiuk 67 000 $ (1)
Salary Remaining : 42 296 $
Samuel Noreau 64 500 $ (1)
Salary Remaining : 40 718 $
Kirill Gotovets 52 500 $ (1)
Salary Remaining : 33 142 $
Mikhail Grigorenko 0 $ (0)
Salary Remaining : 0 $
Richard Nedomlel 0 $ (0)
Salary Remaining : 0 $
Total Farm Players7
Salary Commitment
Year 18 : 474 000 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 471 500 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 6000 - 80 $ - 5 925 - 98,74%
Level 2: 5000 - 70 $ - 3 863 - 77,26%
Level 3: 2000 - 30 $ - 1 978 - 98,92%
Level 4: 4000 - 20 $ - 3 881 - 97,03%
Luxury : 1000 - 300 $ - 566 - 56,60%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75,38%
Farm Level 2: 1000 - 15 $ - 747 - 74,68%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 213 - 90,07%
Average Income per Game1 051 151 $
Year to Date Revenue12 613 810 $
Farm
Home Games Left27
Average Attendance - %2 254 - 75,14%
Average Income per Game63 964 $
Year to Date Revenue895 500 $

Expense

Pro Players Total Salaries61 367 500 $
Farm Players Total Salaries790 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses23 997 347 $
Farm Year To Date Expenses361 925 $
Pro Salary Cap To Date23 554 889 $
Farm Salary Cap To Date325 037 $

Estimate

Pro Estimated Season Revenue30 483 374 $
Farm Estimated Season Revenue1 727 036 $
Pro Remaining Season Days113
Pro Expenses Per Days349 539 $
Pro Estimated Expenses39 497 907 $
Farm Remaining Season Days113
Farm Expenses Per Days4 972 $
Farm Estimated Expenses561 836 $
Estimated Season Expenses40 059 743 $
Estimated Season Salary Cap62 295 244 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 704 756 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 6 895 244 $
Current Bank Account3 691 201 $
Projected Bank Account(4 158 132 $)

Pro Players Salaries

Dion Phaneuf 8 100 000 $ (2)
-Salary Remaining : 5 113 408 $
David Backes (1 Way Contract) 7 800 000 $ (1)
-Salary Remaining : 4 924 022 $
Ryan Suter (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 4 734 637 $
Jason Spezza (Out of Payroll) 6 500 000 $ (3)
-Salary Remaining : 4 103 352 $
Craig Anderson (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Artem Anisimov (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 3 156 425 $
Alexei Emelin (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Travis Zajac (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Ron Hainsey (Out of Payroll) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Troy Brouwer (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Jordie Benn (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 578 212 $
Derek Ryan 2 200 000 $ (2)
-Salary Remaining : 1 388 827 $
Michal Neuvirth (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Michael Raffl (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
David Schlemko (Out of Payroll) 1 500 000 $ (2)
-Salary Remaining : 946 927 $
John Moore 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Derek MacKenzie (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Jamie McGinn (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Eric Tangradi 975 000 $ (1)
-Salary Remaining : 615 503 $
Chris Bourque 800 000 $ (1)
-Salary Remaining : 505 028 $
Jayson Megna 750 000 $ (2)
-Salary Remaining : 473 464 $
Brad Malone 750 000 $ (2)
-Salary Remaining : 473 464 $
Samuel Girard 742 500 $ (3)
-Salary Remaining : 468 729 $
Brandon Alderson 0 $ (0)
-Salary Remaining : 0 $
Trevor Cheek 0 $ (0)
-Salary Remaining : 0 $
Mathieu Brisebois 0 $ (0)
-Salary Remaining : 0 $
Tommy Hughes 0 $ (0)
-Salary Remaining : 0 $
Maxim Lamarche 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players28
Salary Commitment
Year 18 : 72 867 500 $
Year 19 : 54 292 500 $
Year 20 : 24 700 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 72 353 333 $
Year 19 : 54 278 333 $
Year 20 : 25 728 333 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 72 867 500 $
Year 19 : 54 792 500 $
Year 20 : 26 242 500 $
Year 21 : 12 500 000 $

Farm Players Salaries

Fedor Tyutin 250 000 $ (1)
Salary Remaining : 157 821 $
Matt Frattin 95 000 $ (1)
Salary Remaining : 59 972 $
Brendan Ranford 92 500 $ (1)
Salary Remaining : 58 394 $
Griffin Reinhart 92 500 $ (2)
Salary Remaining : 58 394 $
Brian Gibbons 90 000 $ (1)
Salary Remaining : 56 816 $
Jordan Binnington 85 000 $ (1)
Salary Remaining : 53 659 $
Linden Vey 75 000 $ (1)
Salary Remaining : 47 346 $
Harry Zolnierczyk 70 000 $ (2)
Salary Remaining : 44 190 $
Brent Regner 65 000 $ (2)
Salary Remaining : 41 034 $
Colby Robak 65 000 $ (1)
Salary Remaining : 41 034 $
Nathan Paetsch 60 000 $ (1)
Salary Remaining : 37 877 $
Total Farm Players11
Salary Commitment
Year 18 : 1 040 000 $
Year 19 : 227 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 040 000 $
Year 19 : 227 500 $
Year 20 : 0 $
Year 21 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 110 $ - 4 737 - 78,95%
Level 2: 5000 - 65 $ - 4 839 - 96,78%
Level 3: 2000 - 40 $ - 1 927 - 96,35%
Level 4: 4000 - 25 $ - 3 864 - 96,59%
Luxury : 1000 - 225 $ - 751 - 75,12%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 534 - 76,71%
Farm Level 2: 1000 - 15 $ - 770 - 76,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 118 - 89,54%
Average Income per Game1 178 317 $
Year to Date Revenue15 318 125 $
Farm
Home Games Left27
Average Attendance - %2 304 - 76,79%
Average Income per Game65 239 $
Year to Date Revenue913 340 $

Expense

Pro Players Total Salaries66 755 000 $
Farm Players Total Salaries2 971 000 $
Coaches Total Salaries1 525 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 038 367 $
Farm Year To Date Expenses1 109 628 $
Pro Salary Cap To Date26 522 156 $
Farm Salary Cap To Date1 063 533 $

Estimate

Pro Estimated Season Revenue32 992 885 $
Farm Estimated Season Revenue1 761 441 $
Pro Remaining Season Days113
Pro Expenses Per Days380 754 $
Pro Estimated Expenses43 025 202 $
Farm Remaining Season Days113
Farm Expenses Per Days17 296 $
Farm Estimated Expenses1 954 448 $
Estimated Season Expenses44 979 650 $
Estimated Season Salary Cap68 663 585 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 336 415 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 263 585 $
Current Bank Account7 471 103 $
Projected Bank Account(2 754 221 $)

Pro Players Salaries

Patrice Bergeron (1 Way Contract) 9 000 000 $ (1)
-Salary Remaining : 5 681 564 $
Pekka Rinne (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 5 050 279 $
Erik Johnson (1 Way Contract) 6 750 000 $ (4)
-Salary Remaining : 4 261 173 $
Leon Draisaitl (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 787 709 $
Matt Niskanen (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 156 425 $
Martin Hanzal (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Cody Eakin 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Radim Vrbata (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 209 497 $
Jason Demers (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Patrik Berglund (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 2 209 497 $
Brock Nelson (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 209 497 $
Brian Boyle (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 1 767 598 $
Blake Comeau 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Josh Jooris (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 167 877 $
Brandon Davidson 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Mikkel Boedker (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 694 413 $
Curtis McElhinney (1 Way Contract) 980 000 $ (2)
-Salary Remaining : 618 659 $
Matthew Benning 925 000 $ (1)
-Salary Remaining : 583 939 $
Nate Prosser (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 568 156 $
Greg Pateryn 900 000 $ (2)
-Salary Remaining : 568 156 $
Tom Pyatt 800 000 $ (1)
-Salary Remaining : 505 028 $
Total Pro Players21
Salary Commitment
Year 18 : 71 755 000 $
Year 19 : 35 080 000 $
Year 20 : 19 750 000 $
Year 21 : 16 250 000 $
Salary Average Commitment
Year 18 : 71 521 667 $
Year 19 : 35 080 000 $
Year 20 : 19 750 000 $
Year 21 : 16 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 71 755 000 $
Year 19 : 35 080 000 $
Year 20 : 19 750 000 $
Year 21 : 16 250 000 $

Farm Players Salaries

Kevin Klein 500 000 $ (2)
Salary Remaining : 315 642 $
Milan Michalek 310 000 $ (2)
Salary Remaining : 195 698 $
Chris Vande Velde 180 000 $ (2)
Salary Remaining : 113 631 $
Scott Harrington 125 000 $ (2)
Salary Remaining : 78 911 $
Alexander Broadhurst 100 000 $ (1)
Salary Remaining : 63 128 $
Alex Stalock 99 000 $ (2)
Salary Remaining : 62 497 $
Hubert Labrie 97 500 $ (1)
Salary Remaining : 61 550 $
Chris DiDomenico 90 000 $ (2)
Salary Remaining : 56 816 $
Chris Thorburn 90 000 $ (1)
Salary Remaining : 56 816 $
Nikita Scherbak 83 250 $ (1)
Salary Remaining : 52 554 $
Anthony Bitetto 80 000 $ (2)
Salary Remaining : 50 503 $
Zac Dalpe 80 000 $ (2)
Salary Remaining : 50 503 $
Angus Redmond 79 250 $ (3)
Salary Remaining : 50 029 $
Kyle Platzer 76 000 $ (1)
Salary Remaining : 47 978 $
Blake Siebenaler 74 250 $ (2)
Salary Remaining : 46 873 $
Jesse Gabrielle 74 250 $ (3)
Salary Remaining : 46 873 $
Colton White 74 250 $ (3)
Salary Remaining : 46 873 $
Nelson Nogier 72 000 $ (2)
Salary Remaining : 45 453 $
Antoine Waked 72 000 $ (3)
Salary Remaining : 45 453 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 44 190 $
Hunter Smith 66 750 $ (1)
Salary Remaining : 42 138 $
Matthew Peca 65 000 $ (2)
Salary Remaining : 41 034 $
Maxime Lagace 65 000 $ (1)
Salary Remaining : 41 034 $
Chris Casto 65 000 $ (1)
Salary Remaining : 41 034 $
Jeremy Smith 60 000 $ (1)
Salary Remaining : 37 877 $
Brett Sterling 60 000 $ (1)
Salary Remaining : 37 877 $
Steve Michalek 60 000 $ (2)
Salary Remaining : 37 877 $
Austen Brassard 60 000 $ (1)
Salary Remaining : 37 877 $
Vincent Dunn 60 000 $ (1)
Salary Remaining : 37 877 $
Michael Garteig 52 500 $ (1)
Salary Remaining : 33 142 $
Kevin Dufour 52 500 $ (1)
Salary Remaining : 33 142 $
Dmitri Osipov 52 500 $ (1)
Salary Remaining : 33 142 $
Gregory Chase 52 500 $ (1)
Salary Remaining : 33 142 $
Tyler Wong 52 500 $ (1)
Salary Remaining : 33 142 $
Stefan Leblanc 52 500 $ (1)
Salary Remaining : 33 142 $
Thomas Ebbing 52 500 $ (1)
Salary Remaining : 33 142 $
Jared Boll 52 500 $ (2)
Salary Remaining : 33 142 $
Matt Buckles 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players38
Salary Commitment
Year 18 : 3 461 000 $
Year 19 : 2 089 750 $
Year 20 : 306 750 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 485 300 $
Year 19 : 2 085 750 $
Year 20 : 303 417 $
Year 21 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 125 $ - 4 123 - 68,71%
Level 2: 5000 - 80 $ - 3 566 - 71,31%
Level 3: 2000 - 70 $ - 1 026 - 51,29%
Level 4: 4000 - 60 $ - 1 645 - 41,11%
Luxury : 1000 - 200 $ - 959 - 95,92%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 503 - 75,14%
Farm Level 2: 1000 - 15 $ - 740 - 73,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %11 318 - 62,88%
Average Income per Game1 162 914 $
Year to Date Revenue19 769 545 $
Farm
Home Games Left27
Average Attendance - %2 243 - 74,75%
Average Income per Game63 695 $
Year to Date Revenue891 735 $

Expense

Pro Players Total Salaries59 650 000 $
Farm Players Total Salaries1 407 500 $
Coaches Total Salaries1 120 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 784 647 $
Farm Year To Date Expenses564 091 $
Pro Salary Cap To Date22 415 918 $
Farm Salary Cap To Date519 823 $

Estimate

Pro Estimated Season Revenue27 909 946 $
Farm Estimated Season Revenue1 719 775 $
Pro Remaining Season Days113
Pro Expenses Per Days338 827 $
Pro Estimated Expenses38 287 451 $
Farm Remaining Season Days113
Farm Expenses Per Days8 534 $
Farm Estimated Expenses964 342 $
Estimated Season Expenses39 251 793 $
Estimated Season Salary Cap60 072 038 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 927 962 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 4 672 038 $
Current Bank Account16 062 308 $
Projected Bank Account6 440 236 $

Pro Players Salaries

David Krejci (1 Way Contract) 8 000 000 $ (4)
-Salary Remaining : 5 050 279 $
Jeff Carter (1 Way Contract) 6 300 000 $ (4)
-Salary Remaining : 3 977 095 $
Daniel Girardi (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 3 850 838 $
Niklas Kronwall (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 629 888 $
Loui Eriksson (Out of Payroll) 5 200 000 $ (2)
-Salary Remaining : 3 282 682 $
Eric Staal (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 840 782 $
Cameron Talbot (1 Way Contract) 4 300 000 $ (2)
-Salary Remaining : 2 714 525 $
Kyle Palmieri 3 500 000 $ (1)
-Salary Remaining : 2 209 497 $
Francois Beauchemin (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Marian Gaborik (1 Way Contract) 3 250 000 $ (2)
-Salary Remaining : 2 051 676 $
Ben Lovejoy (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 1 704 469 $
Kari Lehtonen (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Antoine Vermette (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 136 313 $
Brett Kulak 900 000 $ (2)
-Salary Remaining : 568 156 $
Matt Taormina 900 000 $ (2)
-Salary Remaining : 568 156 $
Cody McLeod (1 Way Contract) 900 000 $ (1)
-1 Way Contract Salary Cap : 900 000 $
-Salary Remaining : 568 156 $
Korbinian Holzer (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 568 156 $
Colin Greening 800 000 $ (2)
-Salary Remaining : 505 028 $
Trevor Smith 750 000 $ (2)
-Salary Remaining : 473 464 $
Brooks Laich (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 473 464 $
Kevin Porter 700 000 $ (1)
-Salary Remaining : 441 899 $
Bryan Rust 700 000 $ (1)
-Salary Remaining : 441 899 $
Adam Cracknell 650 000 $ (1)
-Salary Remaining : 410 335 $
Justin Hache 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 18 : 64 850 000 $
Year 19 : 48 900 000 $
Year 20 : 17 700 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 63 790 000 $
Year 19 : 48 840 000 $
Year 20 : 17 990 000 $
Year 21 : 13 490 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 850 000 $
Year 19 : 49 900 000 $
Year 20 : 18 800 000 $
Year 21 : 14 300 000 $

Farm Players Salaries

Robert Bortuzzo 100 000 $ (2)
Salary Remaining : 63 128 $
Nikita Nesterov 97 500 $ (1)
Salary Remaining : 61 550 $
Peter Budaj 90 000 $ (1)
Salary Remaining : 56 816 $
Justin Peters 90 000 $ (1)
Salary Remaining : 56 816 $
Trevor Carrick 85 000 $ (2)
Salary Remaining : 53 659 $
Garrett Wilson 80 000 $ (2)
Salary Remaining : 50 503 $
Phil Varone 80 000 $ (2)
Salary Remaining : 50 503 $
Adam Comrie 80 000 $ (1)
Salary Remaining : 50 503 $
Gabriel Dumont 80 000 $ (2)
Salary Remaining : 50 503 $
Micheal Haley 75 000 $ (2)
Salary Remaining : 47 346 $
Ryan White 75 000 $ (1)
Salary Remaining : 47 346 $
Brody Sutter 75 000 $ (2)
Salary Remaining : 47 346 $
Kent Simpson 75 000 $ (1)
Salary Remaining : 47 346 $
Troy Bourke 70 000 $ (1)
Salary Remaining : 44 190 $
Branden Troock 70 000 $ (1)
Salary Remaining : 44 190 $
Tyler Randell 70 000 $ (1)
Salary Remaining : 44 190 $
Jack Skille 70 000 $ (1)
Salary Remaining : 44 190 $
Ben Street 60 000 $ (1)
Salary Remaining : 37 877 $
Joseph Cramarossa 60 000 $ (1)
Salary Remaining : 37 877 $
Lucas Lessio 0 $ (0)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 18 : 1 482 500 $
Year 19 : 575 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 482 500 $
Year 19 : 575 000 $
Year 20 : 0 $
Year 21 : 0 $

Flames

Flames is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 130 $ - 4 005 - 66,75%
Level 2: 5000 - 100 $ - 2 803 - 56,06%
Level 3: 2000 - 70 $ - 991 - 49,53%
Level 4: 4000 - 50 $ - 1 871 - 46,76%
Luxury : 1000 - 210 $ - 774 - 77,42%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 480 - 74,02%
Farm Level 2: 1000 - 15 $ - 754 - 75,37%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %10 443 - 58,02%
Average Income per Game1 126 356 $
Year to Date Revenue18 021 700 $
Farm
Home Games Left27
Average Attendance - %2 234 - 74,47%
Average Income per Game63 121 $
Year to Date Revenue883 690 $

Expense

Pro Players Total Salaries42 475 000 $
Farm Players Total Salaries716 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 844 782 $
Farm Year To Date Expenses482 850 $
Pro Salary Cap To Date18 291 706 $
Farm Salary Cap To Date298 499 $

Estimate

Pro Estimated Season Revenue28 158 906 $
Farm Estimated Season Revenue1 704 259 $
Pro Remaining Season Days113
Pro Expenses Per Days245 670 $
Pro Estimated Expenses27 760 710 $
Farm Remaining Season Days113
Farm Expenses Per Days6 793 $
Farm Estimated Expenses767 609 $
Estimated Season Expenses28 528 319 $
Estimated Season Salary Cap45 105 589 $
Estimate Under Maximum Salary Cap of 75 000 000 $29 894 411 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -10 294 411 $
Current Bank Account8 715 413 $
Projected Bank Account10 050 259 $

Pro Players Salaries

Evgeni Malkin (Out of Payroll) 12 750 000 $ (4)
-Salary Remaining : 8 048 883 $
Brandon Dubinsky (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 787 709 $
Mike Hoffman (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 787 709 $
Valtteri Filppula (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 472 067 $
Oscar Klefbom (1 Way Contract) 4 250 000 $ (3)
-Salary Remaining : 2 682 961 $
Mikael Granlund (Out of Payroll) 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Jake Allen (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Thomas Hickey (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Joonas Donskoi 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Kyle Quincey (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Kalle Kossila 925 000 $ (1)
-Salary Remaining : 583 939 $
Michael Matheson 925 000 $ (1)
-Salary Remaining : 583 939 $
Iiro Pakarinen 875 000 $ (1)
-Salary Remaining : 552 374 $
Zach Redmond 850 000 $ (2)
-Salary Remaining : 536 592 $
Samuel Morin 832 500 $ (1)
-Salary Remaining : 525 545 $
Luke Gazdic 825 000 $ (1)
-Salary Remaining : 520 810 $
Colton Hargrove 825 000 $ (2)
-Salary Remaining : 520 810 $
Brendan Woods 800 000 $ (1)
-Salary Remaining : 505 028 $
Spencer Martin 750 000 $ (1)
-Salary Remaining : 473 464 $
Juuse Saros 742 500 $ (1)
-Salary Remaining : 468 729 $
Nicolas Aube-Kubel 650 000 $ (2)
-Salary Remaining : 410 335 $
Maxime Fortunus 625 000 $ (2)
-Salary Remaining : 394 553 $
Pierre-Cedric Labrie 575 000 $ (1)
-Salary Remaining : 362 989 $
Ryan Rupert 525 000 $ (2)
-Salary Remaining : 331 425 $
Jaden Schwartz (1 Way Contract) 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 59 225 000 $
Year 19 : 41 175 000 $
Year 20 : 26 750 000 $
Year 21 : 15 500 000 $
Salary Average Commitment
Year 18 : 57 297 708 $
Year 19 : 40 458 958 $
Year 20 : 25 265 625 $
Year 21 : 16 265 625 $
Salary Cap with 1 Way Contract
Year 18 : 59 225 000 $
Year 19 : 41 975 000 $
Year 20 : 27 000 000 $
Year 21 : 18 750 000 $

Farm Players Salaries

Kasimir Kaskisuo 92 500 $ (1)
Salary Remaining : 58 394 $
Charlie Lindgren 92 500 $ (2)
Salary Remaining : 58 394 $
Matt Bailey 75 000 $ (1)
Salary Remaining : 47 346 $
John Ramage 75 000 $ (1)
Salary Remaining : 47 346 $
Darren Dietz 75 000 $ (1)
Salary Remaining : 47 346 $
Brian Ferlin 75 000 $ (2)
Salary Remaining : 47 346 $
Kevin Boyle 65 000 $ (2)
Salary Remaining : 41 034 $
Phillipe Myers 61 000 $ (3)
Salary Remaining : 38 508 $
Trevor Mingoia 52 500 $ (2)
Salary Remaining : 33 142 $
Justin Kea 52 500 $ (2)
Salary Remaining : 33 142 $
Total Farm Players10
Salary Commitment
Year 18 : 716 000 $
Year 19 : 406 000 $
Year 20 : 65 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 718 875 $
Year 19 : 401 375 $
Year 20 : 63 875 $
Year 21 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 90 $ - 5 874 - 97,90%
Level 2: 5000 - 60 $ - 4 837 - 96,74%
Level 3: 2000 - 30 $ - 1 978 - 98,92%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 942 - 94,19%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 539 - 76,94%
Farm Level 2: 1000 - 15 $ - 776 - 77,56%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 631 - 97,95%
Average Income per Game1 126 581 $
Year to Date Revenue15 772 130 $
Farm
Home Games Left27
Average Attendance - %2 314 - 77,14%
Average Income per Game65 489 $
Year to Date Revenue916 840 $

Expense

Pro Players Total Salaries60 782 500 $
Farm Players Total Salaries185 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses22 520 647 $
Farm Year To Date Expenses83 390 $
Pro Salary Cap To Date22 078 183 $
Farm Salary Cap To Date46 525 $

Estimate

Pro Estimated Season Revenue30 417 679 $
Farm Estimated Season Revenue1 768 191 $
Pro Remaining Season Days113
Pro Expenses Per Days346 271 $
Pro Estimated Expenses39 128 623 $
Farm Remaining Season Days113
Farm Expenses Per Days1 592 $
Farm Estimated Expenses179 896 $
Estimated Season Expenses39 308 519 $
Estimated Season Salary Cap62 449 254 $
Estimate Under Maximum Salary Cap of 75 000 000 $12 550 746 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 7 049 254 $
Current Bank Account11 673 274 $
Projected Bank Account4 550 625 $

Pro Players Salaries

P.K. Subban (1 Way Contract) 9 500 000 $ (7)
-Salary Remaining : 5 997 207 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (6)
-Salary Remaining : 4 418 994 $
Patrick Sharp (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 4 418 994 $
Paul Stastny (Out of Payroll) 5 300 000 $ (1)
-Salary Remaining : 3 345 810 $
Matt Beleskey (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 156 425 $
Martin Jones (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 156 425 $
Matt Read (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Braydon Coburn (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 2 651 397 $
Marco Scandella (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Gabriel Bourque (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Nathan Beaulieu (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Alex Chiasson 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 583 939 $
Emile Poirier 832 500 $ (1)
-Salary Remaining : 525 545 $
Joel Chouinard 800 000 $ (1)
-Salary Remaining : 505 028 $
Edward Pasquale 700 000 $ (1)
-Salary Remaining : 441 899 $
Alexandre Grenier 650 000 $ (1)
-Salary Remaining : 410 335 $
Jeremy Gregoire 650 000 $ (1)
-Salary Remaining : 410 335 $
Jonathan-Ismael Diaby 650 000 $ (1)
-Salary Remaining : 410 335 $
Steven Delisle 525 000 $ (1)
-Salary Remaining : 331 425 $
Olivier Archambault 525 000 $ (1)
-Salary Remaining : 331 425 $
Corey Durocher 525 000 $ (1)
-Salary Remaining : 331 425 $
Total Pro Players22
Salary Commitment
Year 18 : 61 982 500 $
Year 19 : 42 625 000 $
Year 20 : 30 500 000 $
Year 21 : 16 500 000 $
Salary Average Commitment
Year 18 : 61 982 500 $
Year 19 : 42 925 000 $
Year 20 : 30 500 000 $
Year 21 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 982 500 $
Year 19 : 42 625 000 $
Year 20 : 30 500 000 $
Year 21 : 16 500 000 $

Farm Players Salaries

Mike Ribeiro 400 000 $ (1)
Salary Remaining : 252 514 $
David Fischer 80 000 $ (1)
Salary Remaining : 50 503 $
Cameron Reid 52 500 $ (1)
Salary Remaining : 33 142 $
Joey Hishon 52 500 $ (1)
Salary Remaining : 33 142 $
Andrei Mironov 0 $ (0)
Salary Remaining : 0 $
Jared Staal 0 $ (0)
Salary Remaining : 0 $
Dennis Everberg 0 $ (0)
Salary Remaining : 0 $
Jerry D'amigo 0 $ (0)
Salary Remaining : 0 $
Olivier Roy 0 $ (0)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 18 : 585 000 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 622 500 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 834 - 97,24%
Level 2: 5000 - 60 $ - 4 808 - 96,16%
Level 3: 2000 - 35 $ - 1 934 - 96,72%
Level 4: 4000 - 25 $ - 3 938 - 98,45%
Luxury : 1000 - 200 $ - 951 - 95,15%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,60%
Farm Level 2: 1000 - 15 $ - 749 - 74,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 466 - 97,03%
Average Income per Game1 228 341 $
Year to Date Revenue15 968 430 $
Farm
Home Games Left27
Average Attendance - %2 241 - 74,69%
Average Income per Game63 450 $
Year to Date Revenue888 295 $

Expense

Pro Players Total Salaries67 390 000 $
Farm Players Total Salaries2 543 250 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 763 086 $
Farm Year To Date Expenses1 470 379 $
Pro Salary Cap To Date27 283 734 $
Farm Salary Cap To Date1 027 929 $

Estimate

Pro Estimated Season Revenue34 393 542 $
Farm Estimated Season Revenue1 713 140 $
Pro Remaining Season Days113
Pro Expenses Per Days383 743 $
Pro Estimated Expenses43 362 959 $
Farm Remaining Season Days113
Farm Expenses Per Days20 912 $
Farm Estimated Expenses2 363 056 $
Estimated Season Expenses45 726 015 $
Estimated Season Salary Cap69 825 974 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 174 026 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 14 425 974 $
Current Bank Account27 623 260 $
Projected Bank Account18 003 927 $

Pro Players Salaries

Ben Bishop (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 5 050 279 $
Cam Atkinson (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 5 050 279 $
Kristopher Letang (Out of Payroll) 7 200 000 $ (5)
-Salary Remaining : 4 545 251 $
Joe Thornton (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 4 418 994 $
Derek Stepan (1 Way Contract) 6 500 000 $ (5)
-Salary Remaining : 4 103 352 $
Alex Goligoski (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 787 709 $
Justin Williams (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Evgenii Dadonov 4 650 000 $ (3)
-Salary Remaining : 2 935 475 $
Niklas Hjalmarsson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 840 782 $
Karl Alzner (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 2 840 782 $
Vladimir Sobotka (1 Way Contract) 2 750 000 $ (2)
-Salary Remaining : 1 736 034 $
Erik Gudbranson (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 1 104 749 $
Thomas Greiss (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Jamie Oleksiak (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 694 413 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Michael Ferland 990 000 $ (1)
-Salary Remaining : 624 972 $
Brett Ritchie 975 000 $ (1)
-Salary Remaining : 615 503 $
Stephen Johns 800 000 $ (1)
-Salary Remaining : 505 028 $
Devante Smith-Pelly 650 000 $ (2)
-Salary Remaining : 410 335 $
Scott Wilson 625 000 $ (1)
-Salary Remaining : 394 553 $
Chris Kelly 550 000 $ (1)
-Salary Remaining : 347 207 $
Luke Witkowski 550 000 $ (2)
-Salary Remaining : 347 207 $
Total Pro Players22
Salary Commitment
Year 18 : 74 590 000 $
Year 19 : 59 250 000 $
Year 20 : 46 300 000 $
Year 21 : 32 200 000 $
Salary Average Commitment
Year 18 : 72 273 334 $
Year 19 : 58 083 334 $
Year 20 : 47 158 334 $
Year 21 : 33 033 334 $
Salary Cap with 1 Way Contract
Year 18 : 74 590 000 $
Year 19 : 60 400 000 $
Year 20 : 49 350 000 $
Year 21 : 34 200 000 $

Farm Players Salaries

Vadim Shipachyov 450 000 $ (2)
Salary Remaining : 284 078 $
Boyd Gordon 180 000 $ (1)
Salary Remaining : 113 631 $
Joseph Morrow 125 000 $ (2)
Salary Remaining : 78 911 $
Christian Djoos 95 000 $ (2)
Salary Remaining : 59 972 $
Anthony Stolarz 95 000 $ (2)
Salary Remaining : 59 972 $
Andreas Borgman 92 500 $ (2)
Salary Remaining : 58 394 $
Chris Nell 92 500 $ (2)
Salary Remaining : 58 394 $
Cody Goloubef 90 000 $ (1)
Salary Remaining : 56 816 $
Ryan Dzingel 85 000 $ (2)
Salary Remaining : 53 659 $
Pheonix Copley 85 000 $ (2)
Salary Remaining : 53 659 $
Yaroslav Dyblenko 84 250 $ (2)
Salary Remaining : 53 186 $
Kerby Rychel 83 250 $ (1)
Salary Remaining : 52 554 $
Kevin Fiala 83 250 $ (2)
Salary Remaining : 52 554 $
Zack Macewen 79 250 $ (3)
Salary Remaining : 50 029 $
William Carrier 75 000 $ (1)
Salary Remaining : 47 346 $
Sebastian Aho. 74 250 $ (3)
Salary Remaining : 46 873 $
Riley Barber 74 250 $ (1)
Salary Remaining : 46 873 $
Danick Martel 73 000 $ (1)
Salary Remaining : 46 084 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 45 768 $
Landon Bow 68 500 $ (2)
Salary Remaining : 43 243 $
Curtis Valk 68 250 $ (1)
Salary Remaining : 43 085 $
Drew Miller 65 000 $ (1)
Salary Remaining : 41 034 $
Tanner Fritz 65 000 $ (2)
Salary Remaining : 41 034 $
Mark Alt 65 000 $ (2)
Salary Remaining : 41 034 $
Barclay Goodrow 65 000 $ (2)
Salary Remaining : 41 034 $
Tim Heed 65 000 $ (2)
Salary Remaining : 41 034 $
Robbie Russo 65 000 $ (2)
Salary Remaining : 41 034 $
Adam Pardy 55 000 $ (1)
Salary Remaining : 34 721 $
Andreas Johnson 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players29
Salary Commitment
Year 18 : 2 723 250 $
Year 19 : 1 840 250 $
Year 20 : 175 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 702 750 $
Year 19 : 1 844 000 $
Year 20 : 161 750 $
Year 21 : 0 $

Hurricanes

Hurricanes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 100 $ - 5 827 - 97,12%
Level 2: 5000 - 70 $ - 3 990 - 79,80%
Level 3: 2000 - 35 $ - 1 957 - 97,87%
Level 4: 4000 - 25 $ - 3 842 - 96,04%
Luxury : 1000 - 190 $ - 959 - 95,86%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 492 - 74,60%
Farm Level 2: 1000 - 15 $ - 750 - 74,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 575 - 92,08%
Average Income per Game1 208 675 $
Year to Date Revenue16 921 455 $
Farm
Home Games Left27
Average Attendance - %2 242 - 74,72%
Average Income per Game63 465 $
Year to Date Revenue888 505 $

Expense

Pro Players Total Salaries35 215 000 $
Farm Players Total Salaries2 835 750 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 793 974 $
Farm Year To Date Expenses934 376 $
Pro Salary Cap To Date16 333 074 $
Farm Salary Cap To Date897 483 $

Estimate

Pro Estimated Season Revenue32 634 235 $
Farm Estimated Season Revenue1 713 545 $
Pro Remaining Season Days113
Pro Expenses Per Days203 715 $
Pro Estimated Expenses23 019 795 $
Farm Remaining Season Days113
Farm Expenses Per Days16 401 $
Farm Estimated Expenses1 853 313 $
Estimated Season Expenses24 873 108 $
Estimated Season Salary Cap38 563 790 $
Estimate Under Maximum Salary Cap of 75 000 000 $36 436 210 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -16 836 210 $
Current Bank Account43 922 927 $
Projected Bank Account53 397 599 $

Pro Players Salaries

Henrik Sedin (Out of Payroll) 7 500 000 $ (1)
-Salary Remaining : 4 734 637 $
Alexander Wennberg (Out of Payroll) 5 500 000 $ (2)
-Salary Remaining : 3 472 067 $
Scott Hartnell (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Ondrej Palat (1 Way Contract) 3 630 000 $ (1)
-Salary Remaining : 2 291 564 $
Trevor Daley (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Joel Ward (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Victor Rask (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Ryan Strome (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Connor Brown 2 100 000 $ (3)
-Salary Remaining : 1 325 698 $
Petr Mrazek (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Zemgus Girgensons (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 1 104 749 $
Mathew Dumba (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Jonathon Merrill 950 000 $ (1)
-Salary Remaining : 599 721 $
Adrian Kempe 925 000 $ (2)
-Salary Remaining : 583 939 $
Colin Miller 900 000 $ (1)
-Salary Remaining : 568 156 $
Christian Dvorak 892 500 $ (2)
-Salary Remaining : 563 422 $
Scott Laughton 850 000 $ (2)
-Salary Remaining : 536 592 $
Josh Manson (1 Way Contract) 825 000 $ (1)
-Salary Remaining : 520 810 $
Jaccob Slavin 792 500 $ (1)
-Salary Remaining : 500 293 $
Tristan Jarry 650 000 $ (1)
-Salary Remaining : 410 335 $
Dalton Smith 600 000 $ (1)
-Salary Remaining : 378 771 $
Benjamin Marshall 600 000 $ (1)
-Salary Remaining : 378 771 $
Reilly Smith (1 Way Contract) 0 $ (0)
-Salary Remaining : 0 $
Bo Horvat 0 $ (0)
-Salary Remaining : 0 $
Rob Flick 0 $ (0)
-Salary Remaining : 0 $
Connor Hellebuyck 0 $ (0)
-Salary Remaining : 0 $
Damon Severson 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players27
Salary Commitment
Year 18 : 48 215 000 $
Year 19 : 21 365 000 $
Year 20 : 2 100 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 48 568 750 $
Year 19 : 20 241 250 $
Year 20 : 2 100 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 48 215 000 $
Year 19 : 20 017 500 $
Year 20 : 2 100 000 $
Year 21 : 0 $

Farm Players Salaries

Dmitrij Jaskin 95 000 $ (1)
Salary Remaining : 59 972 $
Nail Yakupov 92 500 $ (2)
Salary Remaining : 58 394 $
Jordan Schmaltz 92 500 $ (1)
Salary Remaining : 58 394 $
Tomas Jurco 92 500 $ (2)
Salary Remaining : 58 394 $
Jan Rutta 92 500 $ (1)
Salary Remaining : 58 394 $
Vladislav Kamenev 92 500 $ (2)
Salary Remaining : 58 394 $
Hunter Miska 92 500 $ (2)
Salary Remaining : 58 394 $
Dylan Strome 92 500 $ (3)
Salary Remaining : 58 394 $
Nick Schmaltz 92 500 $ (2)
Salary Remaining : 58 394 $
Brock McGinn 87 500 $ (2)
Salary Remaining : 55 237 $
Nic Dowd 85 000 $ (1)
Salary Remaining : 53 659 $
Brendan Gaunce 85 000 $ (2)
Salary Remaining : 53 659 $
Ryan Pulock 83 250 $ (1)
Salary Remaining : 52 554 $
Brandon Gormley 80 000 $ (1)
Salary Remaining : 50 503 $
Petr Straka 80 000 $ (1)
Salary Remaining : 50 503 $
Reid Boucher 80 000 $ (2)
Salary Remaining : 50 503 $
Michael Blunden 75 000 $ (1)
Salary Remaining : 47 346 $
Duncan Siemens 75 000 $ (1)
Salary Remaining : 47 346 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 47 346 $
Peter Mueller 75 000 $ (1)
Salary Remaining : 47 346 $
Matej Machovsky 74 250 $ (1)
Salary Remaining : 46 873 $
MacKenzie Blackwood 74 250 $ (3)
Salary Remaining : 46 873 $
Matthew Highmore 74 250 $ (3)
Salary Remaining : 46 873 $
Tobias Lindberg 73 500 $ (1)
Salary Remaining : 46 399 $
Dennis Rasmussen 72 500 $ (1)
Salary Remaining : 45 768 $
Jake Dotchin 70 000 $ (2)
Salary Remaining : 44 190 $
Brennan Menell 70 000 $ (3)
Salary Remaining : 44 190 $
Cameron Darcy 68 750 $ (1)
Salary Remaining : 43 401 $
Justin Dowling 65 000 $ (2)
Salary Remaining : 41 034 $
Frederick Gaudreau 65 000 $ (3)
Salary Remaining : 41 034 $
Daniel Catenacci 65 000 $ (2)
Salary Remaining : 41 034 $
Garnet Hathaway 65 000 $ (1)
Salary Remaining : 41 034 $
Andrew Agozzino 65 000 $ (2)
Salary Remaining : 41 034 $
Max Reinhart 60 000 $ (1)
Salary Remaining : 37 877 $
Loic Leduc 52 500 $ (1)
Salary Remaining : 33 142 $
Troy Vance 52 500 $ (1)
Salary Remaining : 33 142 $
Ryan Culkin 52 500 $ (1)
Salary Remaining : 33 142 $
Paul Phillips 0 $ (0)
Salary Remaining : 0 $
Total Farm Players38
Salary Commitment
Year 18 : 2 835 750 $
Year 19 : 1 433 250 $
Year 20 : 380 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 844 542 $
Year 19 : 1 442 292 $
Year 20 : 378 167 $
Year 21 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 110 $ - 4 980 - 83,00%
Level 2: 5000 - 55 $ - 4 947 - 98,94%
Level 3: 2000 - 35 $ - 1 981 - 99,03%
Level 4: 4000 - 20 $ - 3 991 - 99,78%
Luxury : 1000 - 210 $ - 804 - 80,43%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 497 - 74,87%
Farm Level 2: 1000 - 15 $ - 735 - 73,51%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 703 - 92,79%
Average Income per Game1 137 907 $
Year to Date Revenue13 654 885 $
Farm
Home Games Left27
Average Attendance - %2 232 - 74,41%
Average Income per Game63 434 $
Year to Date Revenue888 070 $

Expense

Pro Players Total Salaries66 167 500 $
Farm Players Total Salaries2 695 425 $
Coaches Total Salaries1 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 227 242 $
Farm Year To Date Expenses1 018 489 $
Pro Salary Cap To Date26 581 990 $
Farm Salary Cap To Date981 618 $

Estimate

Pro Estimated Season Revenue32 999 305 $
Farm Estimated Season Revenue1 712 706 $
Pro Remaining Season Days113
Pro Expenses Per Days379 427 $
Pro Estimated Expenses42 875 251 $
Farm Remaining Season Days113
Farm Expenses Per Days15 617 $
Farm Estimated Expenses1 764 721 $
Estimated Season Expenses44 639 972 $
Estimated Season Salary Cap68 352 553 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 647 447 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 12 952 553 $
Current Bank Account12 276 764 $
Projected Bank Account2 348 803 $

Pro Players Salaries

Anze Kopitar (1 Way Contract) 9 200 000 $ (3)
-Salary Remaining : 5 807 821 $
Victor Hedman (1 Way Contract) 7 500 000 $ (7)
-Salary Remaining : 4 734 637 $
Johnny Gaudreau (1 Way Contract) 7 000 000 $ (7)
-Salary Remaining : 4 418 994 $
David Pastrnak (Out of Payroll) 7 000 000 $ (8)
-Salary Remaining : 4 418 994 $
Sean Monahan (1 Way Contract) 6 500 000 $ (7)
-Salary Remaining : 4 103 352 $
Dougie Hamilton 6 500 000 $ (6)
-Salary Remaining : 4 103 352 $
Brandon Saad (1 Way Contract) 5 600 000 $ (1)
-Salary Remaining : 3 535 196 $
Adam Larsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Tyler Toffoli (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Roman Polak (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Kevan Miller (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Jimmy Howard (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Teuvo Teravainen 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
John Gibson (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Will Butcher (Out of Payroll) 925 000 $ (2)
-Salary Remaining : 583 939 $
Slater Koekkoek 925 000 $ (1)
-Salary Remaining : 583 939 $
Jakob Chychrun 925 000 $ (2)
-Salary Remaining : 583 939 $
Frank Vatrano 842 500 $ (1)
-Salary Remaining : 531 858 $
Shea Theodore 832 500 $ (1)
-Salary Remaining : 525 545 $
Austin Czarnik 750 000 $ (1)
-Salary Remaining : 473 464 $
Brayden Point 742 500 $ (2)
-Salary Remaining : 468 729 $
Oliver Bjorkstrand 700 000 $ (1)
-Salary Remaining : 441 899 $
Nicholas Shore 650 000 $ (2)
-Salary Remaining : 410 335 $
Total Pro Players23
Salary Commitment
Year 18 : 74 092 500 $
Year 19 : 55 000 000 $
Year 20 : 44 200 000 $
Year 21 : 35 000 000 $
Salary Average Commitment
Year 18 : 75 730 417 $
Year 19 : 56 605 417 $
Year 20 : 44 918 750 $
Year 21 : 35 718 750 $
Salary Cap with 1 Way Contract
Year 18 : 74 092 500 $
Year 19 : 54 942 500 $
Year 20 : 43 700 000 $
Year 21 : 34 500 000 $

Farm Players Salaries

Gavin Bayreuther 92 500 $ (2)
Salary Remaining : 58 394 $
Zach Aston-Reese 92 500 $ (2)
Salary Remaining : 58 394 $
Kevin Roy 92 500 $ (1)
Salary Remaining : 58 394 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 58 394 $
MacKenzie MacEachern 92 500 $ (1)
Salary Remaining : 58 394 $
Oskar Lindblom 92 500 $ (3)
Salary Remaining : 58 394 $
Steven Santini 92 500 $ (1)
Salary Remaining : 58 394 $
Tomas Nosek 87 175 $ (1)
Salary Remaining : 55 032 $
Marcus Hogberg 83 500 $ (2)
Salary Remaining : 52 712 $
Mario Lucia 81 750 $ (1)
Salary Remaining : 51 608 $
Oliver Kylington 79 250 $ (2)
Salary Remaining : 50 029 $
Cristoval Nieves 76 750 $ (1)
Salary Remaining : 48 451 $
Martin Reway 74 250 $ (2)
Salary Remaining : 46 873 $
Dennis Yan 74 250 $ (3)
Salary Remaining : 46 873 $
Nick Moutrey 74 250 $ (1)
Salary Remaining : 46 873 $
Parker Wotherspoon 73 500 $ (3)
Salary Remaining : 46 399 $
Jan Kostalek 73 500 $ (1)
Salary Remaining : 46 399 $
Michael Spacek 73 500 $ (3)
Salary Remaining : 46 399 $
Spencer Watson 73 000 $ (2)
Salary Remaining : 46 084 $
Maxime Lajoie 73 000 $ (3)
Salary Remaining : 46 084 $
Denis Malgin 71 500 $ (2)
Salary Remaining : 45 137 $
Alexandre Carrier 71 500 $ (2)
Salary Remaining : 45 137 $
Jacob Middleton 71 500 $ (3)
Salary Remaining : 45 137 $
Julien Nantel 70 500 $ (2)
Salary Remaining : 44 506 $
Stepan Falkovsky 68 500 $ (3)
Salary Remaining : 43 243 $
Nikita Soshnikov (Out of Payroll) 66 750 $ (1)
Salary Remaining : 42 138 $
Michael Houser 65 000 $ (1)
Salary Remaining : 41 034 $
Colin Stevens 65 000 $ (1)
Salary Remaining : 41 034 $
Ludwig Bystrom 65 000 $ (2)
Salary Remaining : 41 034 $
Markus Hannikainen 65 000 $ (2)
Salary Remaining : 41 034 $
Scott Kosmachuk 65 000 $ (2)
Salary Remaining : 41 034 $
MacKenzie Weegar 65 000 $ (2)
Salary Remaining : 41 034 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 41 034 $
Ivan Barbashev 65 000 $ (2)
Salary Remaining : 41 034 $
Matthew Finn 55 000 $ (1)
Salary Remaining : 34 721 $
Dean Kukan 55 000 $ (1)
Salary Remaining : 34 721 $
Total Farm Players36
Salary Commitment
Year 18 : 2 695 425 $
Year 19 : 1 630 000 $
Year 20 : 533 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 709 466 $
Year 19 : 1 627 291 $
Year 20 : 528 916 $
Year 21 : 0 $

Jets

Jets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 110 $ - 4 636 - 77,27%
Level 2: 5000 - 80 $ - 3 372 - 67,44%
Level 3: 2000 - 50 $ - 1 422 - 71,10%
Level 4: 4000 - 35 $ - 2 687 - 67,18%
Luxury : 1000 - 230 $ - 714 - 71,44%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 469 - 73,46%
Farm Level 2: 1000 - 15 $ - 740 - 74,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %12 832 - 71,29%
Average Income per Game1 109 192 $
Year to Date Revenue15 528 690 $
Farm
Home Games Left27
Average Attendance - %2 209 - 73,64%
Average Income per Game62 523 $
Year to Date Revenue875 315 $

Expense

Pro Players Total Salaries50 867 500 $
Farm Players Total Salaries178 500 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 442 804 $
Farm Year To Date Expenses101 550 $
Pro Salary Cap To Date21 074 076 $
Farm Salary Cap To Date64 693 $

Estimate

Pro Estimated Season Revenue29 948 188 $
Farm Estimated Season Revenue1 688 108 $
Pro Remaining Season Days113
Pro Expenses Per Days289 763 $
Pro Estimated Expenses32 743 219 $
Farm Remaining Season Days113
Farm Expenses Per Days1 556 $
Farm Estimated Expenses175 828 $
Estimated Season Expenses32 919 047 $
Estimated Season Salary Cap53 185 964 $
Estimate Under Maximum Salary Cap of 75 000 000 $21 814 036 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -2 214 036 $
Current Bank Account10 463 059 $
Projected Bank Account9 180 308 $

Pro Players Salaries

Daniel Sedin (Out of Payroll) 6 750 000 $ (1)
-Salary Remaining : 4 261 173 $
Michael Del Zotto (1 Way Contract) 5 200 000 $ (2)
-Salary Remaining : 3 282 682 $
Travis Hamonic (Out of Payroll) 5 000 000 $ (4)
-Salary Remaining : 3 156 425 $
Paul Martin (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 2 903 911 $
Chris Kunitz (Out of Payroll) 4 200 000 $ (1)
-Salary Remaining : 2 651 397 $
Brendan Gallagher 4 200 000 $ (1)
-Salary Remaining : 2 651 397 $
Nick Leddy (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
David Desharnais (1 Way Contract) 3 800 000 $ (1)
-Salary Remaining : 2 398 883 $
Ondrej Pavelec (Out of Payroll) 3 500 000 $ (3)
-Salary Remaining : 2 209 497 $
Ben Smith (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 2 020 112 $
Tobias Enstrom (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Ryan Callahan (Out of Payroll) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Mattias Ekholm (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Brian Flynn 1 800 000 $ (2)
-Salary Remaining : 1 136 313 $
Tom Wilson (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Logan Shaw 1 200 000 $ (1)
-Salary Remaining : 757 542 $
William Karlsson (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Tyler Biggs 925 000 $ (1)
-Salary Remaining : 583 939 $
Freddie Hamilton 900 000 $ (1)
-Salary Remaining : 568 156 $
Hunter Shinkaruk 832 500 $ (1)
-Salary Remaining : 525 545 $
Buddy Robinson 825 000 $ (1)
-Salary Remaining : 520 810 $
Sam Brittain 700 000 $ (1)
-Salary Remaining : 441 899 $
Greg McKegg 660 000 $ (1)
-Salary Remaining : 416 648 $
Wouter Peeters 525 000 $ (1)
-Salary Remaining : 331 425 $
Patrick Sieloff 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 63 567 500 $
Year 19 : 29 000 000 $
Year 20 : 11 500 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 63 198 333 $
Year 19 : 28 900 000 $
Year 20 : 12 000 000 $
Year 21 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 567 500 $
Year 19 : 29 400 000 $
Year 20 : 12 500 000 $
Year 21 : 5 000 000 $

Farm Players Salaries

Philip Larsen 100 000 $ (1)
Salary Remaining : 63 128 $
Anton Lander 78 500 $ (1)
Salary Remaining : 49 556 $
Colin Smith 0 $ (0)
Salary Remaining : 0 $
Total Farm Players3
Salary Commitment
Year 18 : 178 500 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 178 500 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $

Kings

Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 95 $ - 5 892 - 98,19%
Level 2: 5000 - 60 $ - 4 884 - 97,69%
Level 3: 2000 - 35 $ - 1 961 - 98,07%
Level 4: 4000 - 20 $ - 3 976 - 99,41%
Luxury : 1000 - 200 $ - 963 - 96,32%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 507 - 75,35%
Farm Level 2: 1000 - 15 $ - 749 - 74,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %17 677 - 98,20%
Average Income per Game1 193 573 $
Year to Date Revenue20 290 740 $
Farm
Home Games Left27
Average Attendance - %2 256 - 75,20%
Average Income per Game63 984 $
Year to Date Revenue895 770 $

Expense

Pro Players Total Salaries51 135 000 $
Farm Players Total Salaries307 500 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 486 752 $
Farm Year To Date Expenses179 966 $
Pro Salary Cap To Date19 933 680 $
Farm Salary Cap To Date143 122 $

Estimate

Pro Estimated Season Revenue28 645 751 $
Farm Estimated Season Revenue1 727 556 $
Pro Remaining Season Days113
Pro Expenses Per Days294 050 $
Pro Estimated Expenses33 227 650 $
Farm Remaining Season Days113
Farm Expenses Per Days2 277 $
Farm Estimated Expenses257 301 $
Estimated Season Expenses33 484 951 $
Estimated Season Salary Cap52 214 390 $
Estimate Under Maximum Salary Cap of 75 000 000 $22 785 610 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -3 185 610 $
Current Bank Account7 345 501 $
Projected Bank Account4 233 857 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 12 000 000 $ (4)
-Salary Remaining : 7 575 419 $
Jonathan Quick 9 500 000 $ (2)
-Salary Remaining : 5 997 207 $
Dustin Byfuglien (1 Way Contract) 8 500 000 $ (4)
-Salary Remaining : 5 365 922 $
Brent Burns (Out of Payroll) 7 500 000 $ (3)
-Salary Remaining : 4 734 637 $
Lars Eller (1 Way Contract) 4 750 000 $ (1)
-Salary Remaining : 2 998 603 $
Sean Couturier (Out of Payroll) 3 100 000 $ (1)
-Salary Remaining : 1 956 983 $
Ryan Ellis (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Rickard Rakell (Out of Payroll) 2 250 000 $ (2)
-Salary Remaining : 1 420 391 $
Andrew Shaw (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 388 827 $
Yannick Weber (1 Way Contract) 1 325 000 $ (1)
-Salary Remaining : 836 453 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 583 939 $
Gustav Forsling 925 000 $ (2)
-Salary Remaining : 583 939 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 583 939 $
Andy Welinski 925 000 $ (1)
-Salary Remaining : 583 939 $
Timo Meier 925 000 $ (2)
-Salary Remaining : 583 939 $
Andreas Englund 792 500 $ (2)
-Salary Remaining : 500 293 $
A.J. Greer 750 000 $ (2)
-Salary Remaining : 473 464 $
Vincent Hinostroza 667 500 $ (1)
-Salary Remaining : 421 383 $
Tyler Bertuzzi 650 000 $ (1)
-Salary Remaining : 410 335 $
Antoine Bibeau 650 000 $ (2)
-Salary Remaining : 410 335 $
Jeff Zatkoff 625 000 $ (1)
-Salary Remaining : 394 553 $
Jeff Schultz 550 000 $ (1)
-Salary Remaining : 347 207 $
Dylan Demelo 525 000 $ (1)
-Salary Remaining : 331 425 $
Oleg Yevenko 525 000 $ (1)
-Salary Remaining : 331 425 $
Dillon Simpson 0 $ (0)
-Salary Remaining : 0 $
Dominik Uher 0 $ (0)
-Salary Remaining : 0 $
Chris Tierney 0 $ (0)
-Salary Remaining : 0 $
Michael Bournival 0 $ (0)
-Salary Remaining : 0 $
Zachary Pochiro 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players29
Salary Commitment
Year 18 : 63 985 000 $
Year 19 : 46 900 000 $
Year 20 : 24 000 000 $
Year 21 : 16 000 000 $
Salary Average Commitment
Year 18 : 59 571 667 $
Year 19 : 45 471 667 $
Year 20 : 25 087 500 $
Year 21 : 18 587 500 $
Salary Cap with 1 Way Contract
Year 18 : 63 985 000 $
Year 19 : 48 492 500 $
Year 20 : 28 000 000 $
Year 21 : 20 500 000 $

Farm Players Salaries

Jayce Hawryluk 92 500 $ (2)
Salary Remaining : 58 394 $
Michael Amadio 74 250 $ (2)
Salary Remaining : 46 873 $
Reece Willcox 71 750 $ (1)
Salary Remaining : 45 295 $
Tyler Ganly 69 000 $ (1)
Salary Remaining : 43 559 $
Total Farm Players4
Salary Commitment
Year 18 : 307 500 $
Year 19 : 166 750 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 301 250 $
Year 19 : 164 250 $
Year 20 : 0 $
Year 21 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 180 $ - 2 993 - 49,88%
Level 2: 5000 - 131 $ - 2 169 - 43,38%
Level 3: 2000 - 110 $ - 800 - 40,00%
Level 4: 4000 - 90 $ - 1 600 - 40,00%
Luxury : 1000 - 250 $ - 680 - 68,03%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 517 - 75,84%
Farm Level 2: 1000 - 15 $ - 736 - 73,62%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %8 242 - 45,79%
Average Income per Game1 224 937 $
Year to Date Revenue19 598 987 $
Farm
Home Games Left27
Average Attendance - %2 253 - 75,10%
Average Income per Game64 133 $
Year to Date Revenue897 865 $

Expense

Pro Players Total Salaries64 235 000 $
Farm Players Total Salaries1 602 000 $
Coaches Total Salaries5 065 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 210 711 $
Farm Year To Date Expenses604 718 $
Pro Salary Cap To Date26 367 133 $
Farm Salary Cap To Date580 760 $

Estimate

Pro Estimated Season Revenue30 623 417 $
Farm Estimated Season Revenue1 731 597 $
Pro Remaining Season Days113
Pro Expenses Per Days386 788 $
Pro Estimated Expenses43 707 044 $
Farm Remaining Season Days113
Farm Expenses Per Days9 313 $
Farm Estimated Expenses1 052 369 $
Estimated Season Expenses44 759 413 $
Estimated Season Salary Cap66 917 748 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 082 252 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 517 748 $
Current Bank Account2 662 260 $
Projected Bank Account(9 742 139 $)

Pro Players Salaries

Patrick Kane 11 000 000 $ (4)
-Salary Remaining : 6 944 134 $
Mark Giordano (Out of Payroll) 8 000 000 $ (3)
-Salary Remaining : 5 050 279 $
Roberto Luongo (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 4 103 352 $
Aleksander Barkov (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 787 709 $
Tj Brodie (1 Way Contract) 5 350 000 $ (3)
-Salary Remaining : 3 377 374 $
Brad Marchand (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 3 345 810 $
Zdeno Chara (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 2 903 911 $
Marc Staal (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Alex Killorn (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Tomas Hertl (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 736 034 $
Esa Lindell (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 1 515 084 $
Dominic Moore (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 136 313 $
Joonas Korpisalo 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Nate Thompson (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Andrej Sustr (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Torrey Mitchell 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Tyler Ennis (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 694 413 $
Jarred Tinordi 950 000 $ (2)
-Salary Remaining : 599 721 $
Brock Boeser 925 000 $ (3)
-Salary Remaining : 583 939 $
Auston Matthews 925 000 $ (2)
-Salary Remaining : 583 939 $
Mattias Janmark 800 000 $ (1)
-Salary Remaining : 505 028 $
Tomas Hyka 710 000 $ (1)
-Salary Remaining : 448 212 $
Jacob Markstrom 525 000 $ (1)
-Salary Remaining : 331 425 $
Jared Knight 0 $ (0)
-Salary Remaining : 0 $
Alexander Khokhlachev 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 72 235 000 $
Year 19 : 38 657 500 $
Year 20 : 26 982 500 $
Year 21 : 7 720 000 $
Salary Average Commitment
Year 18 : 70 332 500 $
Year 19 : 38 910 000 $
Year 20 : 29 135 000 $
Year 21 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 72 235 000 $
Year 19 : 40 250 000 $
Year 20 : 30 575 000 $
Year 21 : 11 000 000 $

Farm Players Salaries

Jarome Iginla 300 000 $ (1)
Salary Remaining : 189 385 $
Nick Schultz 240 000 $ (2)
Salary Remaining : 151 508 $
Zbynek Michalek 160 000 $ (1)
Salary Remaining : 101 006 $
Dustin Jeffrey 120 000 $ (1)
Salary Remaining : 75 754 $
Joel Armia 105 000 $ (1)
Salary Remaining : 66 285 $
Stephon Williams 95 000 $ (1)
Salary Remaining : 59 972 $
Linus Arnesson 95 000 $ (1)
Salary Remaining : 59 972 $
Carson Soucy 92 500 $ (2)
Salary Remaining : 58 394 $
John (Jack) Roslovic 92 500 $ (3)
Salary Remaining : 58 394 $
Danton Heinen 92 500 $ (2)
Salary Remaining : 58 394 $
Adam Tambellini 92 500 $ (1)
Salary Remaining : 58 394 $
Phillip Di Giuseppe 90 000 $ (2)
Salary Remaining : 56 816 $
Brian Hart 76 000 $ (1)
Salary Remaining : 47 978 $
Julius Bergman 75 000 $ (1)
Salary Remaining : 47 346 $
Josh Jacobs 74 250 $ (2)
Salary Remaining : 46 873 $
Graham Knott 74 250 $ (3)
Salary Remaining : 46 873 $
Joonas Lyytinen 74 000 $ (2)
Salary Remaining : 46 715 $
Joshua Brown 71 000 $ (1)
Salary Remaining : 44 821 $
Dennis Robertson 70 000 $ (1)
Salary Remaining : 44 190 $
James De Haas 52 500 $ (1)
Salary Remaining : 33 142 $
Johan Sundstrom 0 $ (0)
Salary Remaining : 0 $
Colton Jobke 0 $ (0)
Salary Remaining : 0 $
Total Farm Players22
Salary Commitment
Year 18 : 2 142 000 $
Year 19 : 832 500 $
Year 20 : 153 250 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 119 249 $
Year 19 : 818 583 $
Year 20 : 162 250 $
Year 21 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - 75 $ - 5 943 - 99,06%
Level 2: 5000 - 60 $ - 4 886 - 97,71%
Level 3: 2000 - 40 $ - 1 920 - 95,98%
Level 4: 4000 - 20 $ - 3 930 - 98,24%
Luxury : 1000 - 145 $ - 986 - 98,59%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 478 - 73,89%
Farm Level 2: 1000 - 15 $ - 764 - 76,43%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 664 - 98,13%
Average Income per Game1 037 221 $
Year to Date Revenue15 558 315 $
Farm
Home Games Left26
Average Attendance - %2 242 - 74,74%
Average Income per Game63 188 $
Year to Date Revenue947 820 $

Expense

Pro Players Total Salaries58 737 500 $
Farm Players Total Salaries1 607 250 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses23 998 702 $
Farm Year To Date Expenses673 127 $
Pro Salary Cap To Date23 630 004 $
Farm Salary Cap To Date636 233 $

Estimate

Pro Estimated Season Revenue26 967 746 $
Farm Estimated Season Revenue1 642 888 $
Pro Remaining Season Days113
Pro Expenses Per Days333 729 $
Pro Estimated Expenses37 711 377 $
Farm Remaining Season Days113
Farm Expenses Per Days9 538 $
Farm Estimated Expenses1 077 794 $
Estimated Season Expenses38 789 171 $
Estimated Season Salary Cap60 710 050 $
Estimate Under Maximum Salary Cap of 75 000 000 $14 289 950 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 5 310 050 $
Current Bank Account(4 021 365 $)
Projected Bank Account(14 199 902 $)

Pro Players Salaries

Ryan Kesler (Out of Payroll) 9 000 000 $ (1)
-Salary Remaining : 5 681 564 $
Ryan Miller (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 4 103 352 $
Keith Yandle (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 787 709 $
Mike Cammalleri (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Kyle Okposo (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 3 156 425 $
Anton Stralman (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Hampus Lindholm (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Clarke MacArthur (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Matt Greene (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 893 855 $
Nikolai Kulemin (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 1 862 291 $
Josh Gorges (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Sam Bennett (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Darcy Kuemper (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Connor Brickley 1 100 000 $ (1)
-Salary Remaining : 694 413 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 583 939 $
Connor McDavid 925 000 $ (1)
-Salary Remaining : 583 939 $
Mitchell Marner 925 000 $ (2)
-Salary Remaining : 583 939 $
Tyson Strachan 900 000 $ (1)
-Salary Remaining : 568 156 $
Anthony Mantha 832 500 $ (1)
-Salary Remaining : 525 545 $
Madison Bowey 750 000 $ (1)
-Salary Remaining : 473 464 $
Dmytro Timashov 730 000 $ (2)
-Salary Remaining : 460 838 $
Alan Quine 700 000 $ (1)
-Salary Remaining : 441 899 $
Ben Hanowski 0 $ (0)
-Salary Remaining : 0 $
Mitchell Moroz 0 $ (0)
-Salary Remaining : 0 $
Henri Ikonen 0 $ (0)
-Salary Remaining : 0 $
Patrick McNally 0 $ (0)
-Salary Remaining : 0 $
Jake Paterson 0 $ (0)
-Salary Remaining : 0 $
Sam Jardine 0 $ (0)
-Salary Remaining : 0 $
Zack Mitchell 0 $ (0)
-Salary Remaining : 0 $
Niklas Lundstrom 0 $ (0)
-Salary Remaining : 0 $
Andrew O'Brien 0 $ (0)
-Salary Remaining : 0 $
David Musil 0 $ (0)
-Salary Remaining : 0 $
Julian Melchiori 0 $ (0)
-Salary Remaining : 0 $
Garret Ross 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players35
Salary Commitment
Year 18 : 67 737 500 $
Year 19 : 26 575 000 $
Year 20 : 18 000 000 $
Year 21 : 11 000 000 $
Salary Average Commitment
Year 18 : 67 571 250 $
Year 19 : 26 605 000 $
Year 20 : 18 000 000 $
Year 21 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 737 500 $
Year 19 : 26 655 000 $
Year 20 : 18 000 000 $
Year 21 : 11 000 000 $

Farm Players Salaries

Andrei Markov 550 000 $ (1)
Salary Remaining : 347 207 $
Jean-Francois Berube 100 000 $ (1)
Salary Remaining : 63 128 $
Zane McIntyre 100 000 $ (1)
Salary Remaining : 63 128 $
Devon Toews 92 500 $ (1)
Salary Remaining : 58 394 $
Thatcher Demko 92 500 $ (2)
Salary Remaining : 58 394 $
Philip Samuelsson (Out of Payroll) 90 000 $ (1)
Salary Remaining : 56 816 $
Travis Sanheim 83 250 $ (2)
Salary Remaining : 52 554 $
Jordan Subban 83 000 $ (1)
Salary Remaining : 52 397 $
Alexis Loiseau 80 000 $ (1)
Salary Remaining : 50 503 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 47 346 $
Vince Dunn 74 250 $ (2)
Salary Remaining : 46 873 $
Conor Garland 73 000 $ (2)
Salary Remaining : 46 084 $
Anthony Richard 71 500 $ (2)
Salary Remaining : 45 137 $
Kyle Burroughs 68 000 $ (1)
Salary Remaining : 42 927 $
Philippe Desrosiers 64 250 $ (1)
Salary Remaining : 40 560 $
Jackson Houck 0 $ (0)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 18 : 1 697 250 $
Year 19 : 383 250 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 689 249 $
Year 19 : 386 499 $
Year 20 : 0 $
Year 21 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 801 - 96,69%
Level 2: 5000 - 60 $ - 4 873 - 97,47%
Level 3: 2000 - 35 $ - 1 933 - 96,66%
Level 4: 4000 - 20 $ - 3 936 - 98,41%
Luxury : 1000 - 200 $ - 962 - 96,25%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,79%
Farm Level 2: 1000 - 15 $ - 744 - 74,37%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 507 - 97,26%
Average Income per Game1 211 433 $
Year to Date Revenue18 171 490 $
Farm
Home Games Left27
Average Attendance - %2 279 - 75,98%
Average Income per Game64 906 $
Year to Date Revenue908 680 $

Expense

Pro Players Total Salaries67 050 000 $
Farm Players Total Salaries1 837 111 $
Coaches Total Salaries2 085 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 831 915 $
Farm Year To Date Expenses684 487 $
Pro Salary Cap To Date24 094 485 $
Farm Salary Cap To Date653 137 $

Estimate

Pro Estimated Season Revenue31 497 249 $
Farm Estimated Season Revenue1 752 454 $
Pro Remaining Season Days113
Pro Expenses Per Days385 754 $
Pro Estimated Expenses43 590 202 $
Farm Remaining Season Days113
Farm Expenses Per Days10 738 $
Farm Estimated Expenses1 213 394 $
Estimated Season Expenses44 803 596 $
Estimated Season Salary Cap66 422 138 $
Estimate Under Maximum Salary Cap of 75 000 000 $8 577 862 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 11 022 138 $
Current Bank Account19 721 714 $
Projected Bank Account8 167 821 $

Pro Players Salaries

Claude Giroux (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 5 681 564 $
Henrik Lundqvist (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 4 261 173 $
Patric Hornqvist (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 3 945 531 $
Jordan Staal (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 472 067 $
Marcus Johansson (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Johnny Boychuk (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Johnny Oduya (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Jason Pominville (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Charlie Coyle 3 700 000 $ (2)
-Salary Remaining : 2 335 754 $
Sami Vatanen (1 Way Contract) 3 600 000 $ (2)
-Salary Remaining : 2 272 626 $
Alexandre Burrows (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 736 034 $
Andrew MacDonald (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 104 749 $
Joel Edmundson (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 852 235 $
Oscar Lindberg 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Calvin Pickard 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Mark Pysyk 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Stephen Gionta (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 694 413 $
Nick Cousins 1 100 000 $ (2)
-Salary Remaining : 694 413 $
Kyle Clifford 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Brendan Perlini 925 000 $ (2)
-Salary Remaining : 583 939 $
Steve Bernier 900 000 $ (1)
-Salary Remaining : 568 156 $
Laurent Dauphin 750 000 $ (1)
-Salary Remaining : 473 464 $
Jay Bouwmeester 525 000 $ (1)
-Salary Remaining : 331 425 $
Total Pro Players23
Salary Commitment
Year 18 : 67 050 000 $
Year 19 : 52 282 500 $
Year 20 : 24 250 000 $
Year 21 : 14 500 000 $
Salary Average Commitment
Year 18 : 65 588 750 $
Year 19 : 51 596 250 $
Year 20 : 24 177 083 $
Year 21 : 14 093 750 $
Salary Cap with 1 Way Contract
Year 18 : 67 050 000 $
Year 19 : 53 025 000 $
Year 20 : 24 750 000 $
Year 21 : 14 500 000 $

Farm Players Salaries

Ben Chiarot 130 000 $ (2)
Salary Remaining : 82 067 $
Michael Leighton 120 000 $ (1)
Salary Remaining : 75 754 $
Brett Sutter 97 500 $ (2)
Salary Remaining : 61 550 $
Bracken Kearns 97 500 $ (2)
Salary Remaining : 61 550 $
Gustav Olofsson 97 500 $ (2)
Salary Remaining : 61 550 $
Miro Aaltonen 92 500 $ (1)
Salary Remaining : 58 394 $
Ben Betker 92 500 $ (1)
Salary Remaining : 58 394 $
Adam Erne 86 500 $ (1)
Salary Remaining : 54 606 $
Jason Dickinson 83 250 $ (1)
Salary Remaining : 52 554 $
Paul Bittner 79 250 $ (2)
Salary Remaining : 50 029 $
Yan Pavel Laplante 79 250 $ (2)
Salary Remaining : 50 029 $
Martin Ouellette 75 000 $ (1)
Salary Remaining : 47 346 $
Travis Brown 75 000 $ (2)
Salary Remaining : 47 346 $
Travis Ewanyk 75 000 $ (1)
Salary Remaining : 47 346 $
Max Gortz 75 000 $ (1)
Salary Remaining : 47 346 $
Ryan Segalla 75 000 $ (1)
Salary Remaining : 47 346 $
Vili Saarijarvi 74 250 $ (3)
Salary Remaining : 46 873 $
Alex Schoenborn 74 250 $ (2)
Salary Remaining : 46 873 $
Radel Fazleev 72 250 $ (2)
Salary Remaining : 45 610 $
Ben Thomas 71 611 $ (2)
Salary Remaining : 45 207 $
Anton Cederholm 61 500 $ (1)
Salary Remaining : 38 824 $
Quentin Shore 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players22
Salary Commitment
Year 18 : 1 837 111 $
Year 19 : 945 750 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 825 750 $
Year 19 : 937 000 $
Year 20 : 69 750 $
Year 21 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 6000 - 95 $ - 5 951 - 99,18%
Level 2: 5000 - 55 $ - 4 946 - 98,93%
Level 3: 2000 - 35 $ - 1 969 - 98,44%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 981 - 98,05%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 499 - 74,94%
Farm Level 2: 1000 - 15 $ - 769 - 76,88%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 846 - 99,15%
Average Income per Game1 157 870 $
Year to Date Revenue17 368 045 $
Farm
Home Games Left27
Average Attendance - %2 268 - 75,59%
Average Income per Game63 989 $
Year to Date Revenue895 850 $

Expense

Pro Players Total Salaries73 732 500 $
Farm Players Total Salaries1 539 750 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 511 877 $
Farm Year To Date Expenses581 892 $
Pro Salary Cap To Date27 032 537 $
Farm Salary Cap To Date544 998 $

Estimate

Pro Estimated Season Revenue30 104 611 $
Farm Estimated Season Revenue1 727 711 $
Pro Remaining Season Days113
Pro Expenses Per Days419 176 $
Pro Estimated Expenses47 366 888 $
Farm Remaining Season Days113
Farm Expenses Per Days9 161 $
Farm Estimated Expenses1 035 193 $
Estimated Season Expenses48 402 081 $
Estimated Season Salary Cap73 578 706 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 421 294 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 18 178 706 $
Current Bank Account3 155 669 $
Projected Bank Account(13 414 090 $)

Pro Players Salaries

Taylor Hall (1 Way Contract) 7 250 000 $ (4)
-Salary Remaining : 4 576 816 $
Shayne Gostisbehere (1 Way Contract) 6 000 000 $ (6)
-Salary Remaining : 3 787 709 $
Matt Duchene (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 3 787 709 $
Derick Brassard (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 3 472 067 $
Thomas Vanek (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 840 782 $
Frederik Andersen (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Viktor Arvidsson (1 Way Contract) 4 250 000 $ (4)
-Salary Remaining : 2 682 961 $
Mikael Backlund (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Radko Gudas (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 2 209 497 $
Conor Sheary (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 2 020 112 $
Calvin De Haan (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 893 855 $
Jacob Trouba (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Mika Zibanejad 2 900 000 $ (1)
-Salary Remaining : 1 830 726 $
Nino Niederreiter (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Justin Schultz (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 1 641 341 $
Erik Haula (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Marcus Kruger (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 136 313 $
Mike Condon (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 946 927 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 583 939 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 583 939 $
Mikko Rantanen 925 000 $ (1)
-Salary Remaining : 583 939 $
Travis Konecny 925 000 $ (2)
-Salary Remaining : 583 939 $
Anthony Duclair 900 000 $ (1)
-Salary Remaining : 568 156 $
Darnell Nurse 832 500 $ (1)
-Salary Remaining : 525 545 $
Sergei Kalinin 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 73 732 500 $
Year 19 : 51 875 000 $
Year 20 : 43 850 000 $
Year 21 : 32 950 000 $
Salary Average Commitment
Year 18 : 73 513 333 $
Year 19 : 51 375 000 $
Year 20 : 43 750 000 $
Year 21 : 32 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 73 732 500 $
Year 19 : 51 625 000 $
Year 20 : 44 000 000 $
Year 21 : 32 500 000 $

Farm Players Salaries

Anton Rodin 115 000 $ (1)
Salary Remaining : 72 598 $
Anton Forsberg 100 000 $ (1)
Salary Remaining : 63 128 $
Nicklas Jensen 100 000 $ (1)
Salary Remaining : 63 128 $
Josh Leivo 95 000 $ (1)
Salary Remaining : 59 972 $
Alexander Nylander 92 500 $ (2)
Salary Remaining : 58 394 $
Grayson Downing 92 500 $ (1)
Salary Remaining : 58 394 $
Kyle Connor 92 500 $ (2)
Salary Remaining : 58 394 $
Sam Anas 92 500 $ (1)
Salary Remaining : 58 394 $
Tyler Pitlick (Out of Payroll) 90 000 $ (1)
Salary Remaining : 56 816 $
Christian Folin 85 000 $ (2)
Salary Remaining : 53 659 $
John Quenneville 84 250 $ (2)
Salary Remaining : 53 186 $
Sonny Milano 83 250 $ (2)
Salary Remaining : 52 554 $
Patrik Nemeth 80 000 $ (2)
Salary Remaining : 50 503 $
Zachary Fucale 74 250 $ (1)
Salary Remaining : 46 873 $
Trevor Murphy 69 000 $ (1)
Salary Remaining : 43 559 $
Jalen Smereck 65 500 $ (3)
Salary Remaining : 41 349 $
Erik Gustafsson 65 000 $ (2)
Salary Remaining : 41 034 $
Alexandre Fortin 63 500 $ (3)
Salary Remaining : 40 087 $
Michal Kempny 0 $ (0)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 18 : 1 539 750 $
Year 19 : 700 500 $
Year 20 : 136 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 536 667 $
Year 19 : 712 167 $
Year 20 : 132 750 $
Year 21 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 94 $ - 5 832 - 97,20%
Level 2: 5000 - 68 $ - 4 771 - 95,43%
Level 3: 2000 - 40 $ - 1 930 - 96,48%
Level 4: 4000 - 30 $ - 3 134 - 78,35%
Luxury : 1000 - 197 $ - 968 - 96,78%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 542 - 77,10%
Farm Level 2: 1000 - 15 $ - 748 - 74,84%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %16 635 - 92,42%
Average Income per Game1 234 537 $
Year to Date Revenue19 752 593 $
Farm
Home Games Left27
Average Attendance - %2 290 - 76,35%
Average Income per Game65 198 $
Year to Date Revenue912 770 $

Expense

Pro Players Total Salaries61 850 000 $
Farm Players Total Salaries1 592 000 $
Coaches Total Salaries1 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 717 884 $
Farm Year To Date Expenses665 951 $
Pro Salary Cap To Date25 164 805 $
Farm Salary Cap To Date536 912 $

Estimate

Pro Estimated Season Revenue30 863 427 $
Farm Estimated Season Revenue1 760 342 $
Pro Remaining Season Days113
Pro Expenses Per Days353 911 $
Pro Estimated Expenses39 991 943 $
Farm Remaining Season Days113
Farm Expenses Per Days10 849 $
Farm Estimated Expenses1 225 937 $
Estimated Season Expenses41 217 880 $
Estimated Season Salary Cap64 209 808 $
Estimate Under Maximum Salary Cap of 75 000 000 $10 790 192 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 8 809 808 $
Current Bank Account15 181 792 $
Projected Bank Account6 587 681 $

Pro Players Salaries

Jonathan Toews (Out of Payroll) 9 500 000 $ (5)
-Salary Remaining : 5 997 207 $
Blake Wheeler (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 4 734 637 $
Tyson Barrie (1 Way Contract) 6 100 000 $ (5)
-Salary Remaining : 3 850 838 $
Bryan Little (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Mathieu Perreault (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Kris Russell (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 2 714 525 $
Adam Henrique (1 Way Contract) 4 150 000 $ (2)
-Salary Remaining : 2 619 832 $
Matt Hunwick (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 209 497 $
Jake Gardiner (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 209 497 $
Robin Lehner (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 209 497 $
J.T. Miller (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Jeff Petry (1 Way Contract) 2 850 000 $ (1)
-Salary Remaining : 1 799 162 $
Jonathan Bernier 2 750 000 $ (1)
-Salary Remaining : 1 736 034 $
Matthew Calvert (1 Way Contract) 2 350 000 $ (2)
-Salary Remaining : 1 483 520 $
Ian Cole (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 1 104 749 $
Eric Gryba (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 1 041 620 $
Curtis Lazar 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Jacob Josefson (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Beau Bennett 1 150 000 $ (2)
-Salary Remaining : 725 978 $
Joakim Nordstrom 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Chris Stewart 900 000 $ (2)
-Salary Remaining : 568 156 $
Total Pro Players21
Salary Commitment
Year 18 : 71 350 000 $
Year 19 : 60 550 000 $
Year 20 : 34 325 000 $
Year 21 : 15 600 000 $
Salary Average Commitment
Year 18 : 72 300 001 $
Year 19 : 59 750 001 $
Year 20 : 32 966 667 $
Year 21 : 15 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 71 350 000 $
Year 19 : 58 800 000 $
Year 20 : 31 850 000 $
Year 21 : 15 600 000 $

Farm Players Salaries

Patrick Wiercioch 95 000 $ (2)
Salary Remaining : 59 972 $
Daniel Pribyl 92 500 $ (1)
Salary Remaining : 58 394 $
Jesse Puljujarvi 92 500 $ (2)
Salary Remaining : 58 394 $
Chris Butler 90 000 $ (2)
Salary Remaining : 56 816 $
Oskar Sundqvist 90 000 $ (1)
Salary Remaining : 56 816 $
Tanner Glass 90 000 $ (1)
Salary Remaining : 56 816 $
Ryan Bourque 85 000 $ (2)
Salary Remaining : 53 659 $
Michael Dal Colle 83 250 $ (2)
Salary Remaining : 52 554 $
Keith Aulie 75 000 $ (1)
Salary Remaining : 47 346 $
David Dziurzynski 75 000 $ (2)
Salary Remaining : 47 346 $
Leland Irving 75 000 $ (1)
Salary Remaining : 47 346 $
Michael Mersch 75 000 $ (2)
Salary Remaining : 47 346 $
Jaycob Megna 75 000 $ (2)
Salary Remaining : 47 346 $
Colton Sissons 75 000 $ (1)
Salary Remaining : 47 346 $
Daniel Vladar 74 250 $ (2)
Salary Remaining : 46 873 $
Brady Austin 72 000 $ (2)
Salary Remaining : 45 453 $
Joe Cannata 65 000 $ (2)
Salary Remaining : 41 034 $
Andrew Bodnarchuk 65 000 $ (1)
Salary Remaining : 41 034 $
Kenton Helgesen 60 000 $ (1)
Salary Remaining : 37 877 $
Chad Kolarik 55 000 $ (1)
Salary Remaining : 34 721 $
Michal Jordan 55 000 $ (1)
Salary Remaining : 34 721 $
Chris Calnan 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players22
Salary Commitment
Year 18 : 1 667 000 $
Year 19 : 887 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 670 083 $
Year 19 : 885 083 $
Year 20 : 0 $
Year 21 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 100 $ - 5 902 - 98,36%
Level 2: 5000 - 60 $ - 4 831 - 96,62%
Level 3: 2000 - 35 $ - 1 971 - 98,56%
Level 4: 4000 - 20 $ - 3 979 - 99,47%
Luxury : 1000 - 200 $ - 967 - 96,67%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 522 - 76,11%
Farm Level 2: 1000 - 15 $ - 767 - 76,67%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 649 - 98,05%
Average Income per Game1 221 908 $
Year to Date Revenue18 328 615 $
Farm
Home Games Left27
Average Attendance - %2 289 - 76,30%
Average Income per Game64 776 $
Year to Date Revenue906 860 $

Expense

Pro Players Total Salaries69 210 000 $
Farm Players Total Salaries1 893 850 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 021 292 $
Farm Year To Date Expenses1 189 260 $
Pro Salary Cap To Date25 376 033 $
Farm Salary Cap To Date599 316 $

Estimate

Pro Estimated Season Revenue31 769 599 $
Farm Estimated Season Revenue1 748 944 $
Pro Remaining Season Days113
Pro Expenses Per Days396 425 $
Pro Estimated Expenses44 796 025 $
Farm Remaining Season Days113
Farm Expenses Per Days19 519 $
Farm Estimated Expenses2 205 647 $
Estimated Season Expenses47 001 672 $
Estimated Season Salary Cap69 067 257 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 932 743 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 667 257 $
Current Bank Account5 781 915 $
Projected Bank Account(7 701 214 $)

Pro Players Salaries

Ryan Getzlaf (Out of Payroll) 8 250 000 $ (2)
-Salary Remaining : 5 208 101 $
Duncan Keith (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 4 734 637 $
Rick Nash (Out of Payroll) 7 200 000 $ (1)
-Salary Remaining : 4 545 251 $
Logan Couture (1 Way Contract) 6 650 000 $ (2)
-Salary Remaining : 4 198 045 $
Steve Mason (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 787 709 $
Torey Krug (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 3 282 682 $
Jakub Voracek (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Chris Tanev (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 2 651 397 $
Brooks Orpik (1 Way Contract) 3 675 000 $ (1)
-Salary Remaining : 2 319 972 $
Tyler Johnson (1 Way Contract) 3 525 000 $ (2)
-Salary Remaining : 2 225 279 $
Jason Zucker (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Jussi Jokinen (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Zack Smith (1 Way Contract) 2 875 000 $ (2)
-Salary Remaining : 1 814 944 $
Riley Sheahan (1 Way Contract) 2 175 000 $ (1)
-Salary Remaining : 1 373 045 $
Kris Versteeg (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 946 927 $
Jean-Gabriel Pageau 1 375 000 $ (1)
-Salary Remaining : 868 017 $
Chad Johnson (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Max McCormick 985 000 $ (1)
-Salary Remaining : 621 816 $
Austin Watson 900 000 $ (2)
-Salary Remaining : 568 156 $
Joey Laleggia 750 000 $ (2)
-Salary Remaining : 473 464 $
Jordan Schroeder 750 000 $ (1)
-Salary Remaining : 473 464 $
Dylan Olsen (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 441 899 $
Mikko Vainonen 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 18 : 76 410 000 $
Year 19 : 48 850 000 $
Year 20 : 18 700 000 $
Year 21 : 12 700 000 $
Salary Average Commitment
Year 18 : 76 247 500 $
Year 19 : 48 850 000 $
Year 20 : 18 700 000 $
Year 21 : 12 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 76 410 000 $
Year 19 : 48 850 000 $
Year 20 : 18 700 000 $
Year 21 : 12 700 000 $

Farm Players Salaries

Mark Stuart 260 000 $ (1)
Salary Remaining : 164 134 $
Taylor Aronson 105 000 $ (1)
Salary Remaining : 66 285 $
Andrey Pedan 105 000 $ (1)
Salary Remaining : 66 285 $
Robert Czarnik 97 600 $ (1)
Salary Remaining : 61 613 $
Yannick Veilleux 97 500 $ (1)
Salary Remaining : 61 550 $
Mason Mitchell 84 250 $ (2)
Salary Remaining : 53 186 $
Pierre-Luc Letourneau-Leblond 80 000 $ (2)
Salary Remaining : 50 503 $
Ryan Haggerty 75 000 $ (2)
Salary Remaining : 47 346 $
John McCarthy 75 000 $ (2)
Salary Remaining : 47 346 $
Mike Halmo 75 000 $ (1)
Salary Remaining : 47 346 $
Henrik Samuelsson 72 500 $ (2)
Salary Remaining : 45 768 $
Jake Chelios 72 500 $ (2)
Salary Remaining : 45 768 $
John Negrin 72 500 $ (2)
Salary Remaining : 45 768 $
Sergei Boikov 70 500 $ (2)
Salary Remaining : 44 506 $
Harri Sateri 70 000 $ (1)
Salary Remaining : 44 190 $
Conor Allen 70 000 $ (2)
Salary Remaining : 44 190 $
Chet Pickard 70 000 $ (1)
Salary Remaining : 44 190 $
Aaron Palushaj 70 000 $ (2)
Salary Remaining : 44 190 $
Louis-Marc Aubry 70 000 $ (2)
Salary Remaining : 44 190 $
Marc-Andre Cliche 70 000 $ (2)
Salary Remaining : 44 190 $
Kevin Czuczman 66 500 $ (2)
Salary Remaining : 41 980 $
Christian Thomas 65 000 $ (2)
Salary Remaining : 41 034 $
Zach Budish 0 $ (0)
Salary Remaining : 0 $
Total Farm Players23
Salary Commitment
Year 18 : 1 893 850 $
Year 19 : 1 022 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 895 642 $
Year 19 : 1 015 542 $
Year 20 : 0 $
Year 21 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 175 $ - 3 017 - 50,29%
Level 2: 5000 - 105 $ - 2 697 - 53,94%
Level 3: 2000 - 75 $ - 948 - 47,40%
Level 4: 4000 - 55 $ - 1 789 - 44,73%
Luxury : 1000 - 275 $ - 616 - 61,55%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 480 - 73,99%
Farm Level 2: 1000 - 15 $ - 758 - 75,84%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left22
Average Attendance - %9 067 - 50,37%
Average Income per Game1 149 947 $
Year to Date Revenue21 848 995 $
Farm
Home Games Left25
Average Attendance - %2 238 - 74,60%
Average Income per Game63 167 $
Year to Date Revenue1 010 670 $

Expense

Pro Players Total Salaries74 430 750 $
Farm Players Total Salaries1 459 950 $
Coaches Total Salaries1 680 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 818 613 $
Farm Year To Date Expenses709 592 $
Pro Salary Cap To Date26 339 267 $
Farm Salary Cap To Date569 481 $

Estimate

Pro Estimated Season Revenue25 298 836 $
Farm Estimated Season Revenue1 579 172 $
Pro Remaining Season Days113
Pro Expenses Per Days423 077 $
Pro Estimated Expenses47 807 701 $
Farm Remaining Season Days113
Farm Expenses Per Days10 279 $
Farm Estimated Expenses1 161 527 $
Estimated Season Expenses48 969 228 $
Estimated Season Salary Cap73 326 249 $
Estimate Under Maximum Salary Cap of 75 000 000 $1 673 751 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 17 926 249 $
Current Bank Account6 910 798 $
Projected Bank Account(15 180 422 $)

Pro Players Salaries

Corey Crawford (1 Way Contract) 7 350 750 $ (1)
-Salary Remaining : 4 640 418 $
Jared Spurgeon (1 Way Contract) 6 600 000 $ (5)
-Salary Remaining : 4 166 480 $
Andrej Sekera 6 500 000 $ (1)
-Salary Remaining : 4 103 352 $
Mikko Koivu (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 787 709 $
Jason Garrison (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Anders Lee (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 472 067 $
Filip Forsberg (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 3 408 939 $
Jonathan Audy-Marchessault (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Michael Grabner 4 200 000 $ (2)
-Salary Remaining : 2 651 397 $
Mark Letestu (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 525 140 $
Luke Schenn (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 367 318 $
Mikhail Grabovski (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Tanner Pearson (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 1 767 598 $
Phillip Danault (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 167 877 $
Ben Hutton (1 Way Contract) 1 300 000 $ (2)
-Salary Remaining : 820 670 $
Keith Kinkaid (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
J.T. Brown 975 000 $ (1)
-Salary Remaining : 615 503 $
Colton Sceviour (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 599 721 $
Joseph Blandisi 865 000 $ (2)
-Salary Remaining : 546 061 $
Kevin Connauton 835 000 $ (2)
-Salary Remaining : 527 123 $
Mark Fayne (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 441 899 $
Mitchell Heard 605 000 $ (1)
-Salary Remaining : 381 927 $
Harrison Ruopp 0 $ (0)
-Salary Remaining : 0 $
Patrick Holland 0 $ (0)
-Salary Remaining : 0 $
Daniel Maggio 0 $ (0)
-Salary Remaining : 0 $
Garrett Meurs 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 18 : 74 430 750 $
Year 19 : 34 950 000 $
Year 20 : 6 600 000 $
Year 21 : 6 600 000 $
Salary Average Commitment
Year 18 : 73 218 650 $
Year 19 : 35 900 000 $
Year 20 : 6 600 000 $
Year 21 : 6 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 74 430 750 $
Year 19 : 35 700 000 $
Year 20 : 6 600 000 $
Year 21 : 6 600 000 $

Farm Players Salaries

Dennis Wideman 530 000 $ (1)
Salary Remaining : 334 581 $
Tage Thompson 92 500 $ (3)
Salary Remaining : 58 394 $
Luke Kunin 92 500 $ (3)
Salary Remaining : 58 394 $
Ryan Mantha 84 250 $ (3)
Salary Remaining : 53 186 $
Nicolas Meloche 79 250 $ (3)
Salary Remaining : 50 029 $
Michael Latta (Out of Payroll) 78 500 $ (2)
Salary Remaining : 49 556 $
Josh Archibald 77 500 $ (2)
Salary Remaining : 48 925 $
Tyler Wotherspoon 75 500 $ (1)
Salary Remaining : 47 662 $
Eric Cornel 74 250 $ (2)
Salary Remaining : 46 873 $
Gabriel Gagne 74 250 $ (2)
Salary Remaining : 46 873 $
Jeremy Lauzon 74 250 $ (3)
Salary Remaining : 46 873 $
Brandon Crawley 74 000 $ (3)
Salary Remaining : 46 715 $
Caleb Herbert 72 500 $ (2)
Salary Remaining : 45 768 $
Colby Williams 72 200 $ (2)
Salary Remaining : 45 579 $
Ethan Werek 70 000 $ (1)
Salary Remaining : 44 190 $
Nicolas Deslauriers 67 500 $ (1)
Salary Remaining : 42 612 $
Tyler Graovac 67 000 $ (1)
Salary Remaining : 42 296 $
Daniel Altshuller 65 000 $ (1)
Salary Remaining : 41 034 $
Jim O'Brien 65 000 $ (1)
Salary Remaining : 41 034 $
Tim Bozon 62 500 $ (1)
Salary Remaining : 39 455 $
Alex Friesen 60 000 $ (1)
Salary Remaining : 37 877 $
Matthew Hackett 60 000 $ (1)
Salary Remaining : 37 877 $
Total Farm Players22
Salary Commitment
Year 18 : 2 068 450 $
Year 19 : 962 000 $
Year 20 : 528 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 085 433 $
Year 19 : 961 183 $
Year 20 : 509 083 $
Year 21 : 0 $

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 747 - 95,78%
Level 2: 5000 - 60 $ - 4 841 - 96,83%
Level 3: 2000 - 35 $ - 1 958 - 97,88%
Level 4: 4000 - 20 $ - 3 974 - 99,36%
Luxury : 1000 - 200 $ - 956 - 95,55%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 524 - 76,21%
Farm Level 2: 1000 - 15 $ - 744 - 74,39%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 476 - 97,09%
Average Income per Game1 204 256 $
Year to Date Revenue18 063 835 $
Farm
Home Games Left27
Average Attendance - %2 268 - 75,60%
Average Income per Game64 504 $
Year to Date Revenue903 055 $

Expense

Pro Players Total Salaries55 982 500 $
Farm Players Total Salaries1 846 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 490 080 $
Farm Year To Date Expenses712 919 $
Pro Salary Cap To Date16 973 868 $
Farm Salary Cap To Date676 034 $

Estimate

Pro Estimated Season Revenue31 310 647 $
Farm Estimated Season Revenue1 741 606 $
Pro Remaining Season Days113
Pro Expenses Per Days320 573 $
Pro Estimated Expenses36 224 749 $
Farm Remaining Season Days113
Farm Expenses Per Days10 876 $
Farm Estimated Expenses1 228 988 $
Estimated Season Expenses37 453 737 $
Estimated Season Salary Cap52 314 731 $
Estimate Under Maximum Salary Cap of 75 000 000 $22 685 269 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -3 085 269 $
Current Bank Account42 736 532 $
Projected Bank Account38 335 048 $

Pro Players Salaries

Jaroslav Halak 7 000 000 $ (3)
-Salary Remaining : 4 418 994 $
Chris Summers 6 000 000 $ (1)
-Salary Remaining : 3 787 709 $
Mike Smith (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 840 782 $
Brian Dumoulin 4 100 000 $ (2)
-Salary Remaining : 2 588 268 $
Evander Kane (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Dustin Brown (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 525 140 $
Brandon Pirri (1 Way Contract) 3 800 000 $ (1)
-Salary Remaining : 2 398 883 $
Nick Bonino (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 367 318 $
Olli Maatta (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Dmitry Orlov (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Alexei Marchenko (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 010 056 $
Brian Strait 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Tobias Rieder (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Matt Moulson (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Adam Clendening 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Byron Froese (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 631 285 $
Mikhail Sergachev 925 000 $ (3)
-Salary Remaining : 583 939 $
Marko Dano 850 000 $ (1)
-Salary Remaining : 536 592 $
Ryan Hartman 832 500 $ (1)
-Salary Remaining : 525 545 $
Christopher Wagner 750 000 $ (1)
-Salary Remaining : 473 464 $
David Rittich 725 000 $ (1)
-Salary Remaining : 457 682 $
Brendan Leipsic 700 000 $ (2)
-Salary Remaining : 441 899 $
Martin Frk 650 000 $ (1)
-Salary Remaining : 410 335 $
Joakim Andersson (1 Way Contract) 650 000 $ (2)
-1 Way Contract Salary Cap : 650 000 $
-Salary Remaining : 410 335 $
Adam Wilcox 650 000 $ (1)
-Salary Remaining : 410 335 $
Total Pro Players25
Salary Commitment
Year 18 : 55 982 500 $
Year 19 : 26 375 000 $
Year 20 : 7 832 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 56 044 167 $
Year 19 : 26 375 000 $
Year 20 : 7 925 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 55 982 500 $
Year 19 : 26 375 000 $
Year 20 : 7 925 000 $
Year 21 : 0 $

Farm Players Salaries

Ted Purcell 150 000 $ (1)
Salary Remaining : 94 693 $
Alexei Bereglazov 92 500 $ (2)
Salary Remaining : 58 394 $
Oscar Fantenberg 92 500 $ (1)
Salary Remaining : 58 394 $
Philip Holm 92 500 $ (1)
Salary Remaining : 58 394 $
Dominik Masin 92 500 $ (2)
Salary Remaining : 58 394 $
Chris Bigras 83 250 $ (1)
Salary Remaining : 52 554 $
Josh Healey 79 250 $ (2)
Salary Remaining : 50 029 $
Victor Ejdsell 74 250 $ (2)
Salary Remaining : 46 873 $
Clark Bishop 72 000 $ (2)
Salary Remaining : 45 453 $
John Stevens 69 500 $ (2)
Salary Remaining : 43 874 $
Giovanni Fiore 68 500 $ (3)
Salary Remaining : 43 243 $
Scott Timmins 65 000 $ (2)
Salary Remaining : 41 034 $
Drew LeBlanc 65 000 $ (2)
Salary Remaining : 41 034 $
Mike Reilly 65 000 $ (2)
Salary Remaining : 41 034 $
Adam Payerl (Out of Payroll) 65 000 $ (2)
Salary Remaining : 41 034 $
Jamie Devane 65 000 $ (2)
Salary Remaining : 41 034 $
Andrew Miller 65 000 $ (1)
Salary Remaining : 41 034 $
Teigan Zahn 65 000 $ (2)
Salary Remaining : 41 034 $
Michael Mcniven 65 000 $ (3)
Salary Remaining : 41 034 $
Kenney Morrison 65 000 $ (2)
Salary Remaining : 41 034 $
Rasmus Tirronen 65 000 $ (2)
Salary Remaining : 41 034 $
Jerome Gauthier-Leduc 65 000 $ (2)
Salary Remaining : 41 034 $
Cal Heeter 60 000 $ (2)
Salary Remaining : 37 877 $
Carter Camper 52 500 $ (1)
Salary Remaining : 33 142 $
Chad Billins 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players25
Salary Commitment
Year 18 : 1 846 750 $
Year 19 : 1 280 750 $
Year 20 : 143 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 865 376 $
Year 19 : 1 272 959 $
Year 20 : 136 834 $
Year 21 : 0 $

Sabres

Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - 100 $ - 5 802 - 96,71%
Level 2: 5000 - 60 $ - 4 877 - 97,54%
Level 3: 2000 - 35 $ - 1 975 - 98,75%
Level 4: 4000 - 20 $ - 3 939 - 98,47%
Luxury : 1000 - 200 $ - 963 - 96,25%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 494 - 74,69%
Farm Level 2: 1000 - 15 $ - 766 - 76,58%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 556 - 97,53%
Average Income per Game1 213 265 $
Year to Date Revenue15 772 445 $
Farm
Home Games Left27
Average Attendance - %2 260 - 75,32%
Average Income per Game63 767 $
Year to Date Revenue892 735 $

Expense

Pro Players Total Salaries51 375 000 $
Farm Players Total Salaries1 649 500 $
Coaches Total Salaries1 525 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 066 097 $
Farm Year To Date Expenses619 294 $
Pro Salary Cap To Date19 549 881 $
Farm Salary Cap To Date573 226 $

Estimate

Pro Estimated Season Revenue33 971 420 $
Farm Estimated Season Revenue1 721 703 $
Pro Remaining Season Days113
Pro Expenses Per Days294 832 $
Pro Estimated Expenses33 316 016 $
Farm Remaining Season Days113
Farm Expenses Per Days9 913 $
Farm Estimated Expenses1 120 169 $
Estimated Season Expenses34 436 185 $
Estimated Season Salary Cap51 982 124 $
Estimate Under Maximum Salary Cap of 75 000 000 $23 017 876 $
Estimate Over Minimum Salary Cap of 55 400 000 $ -3 417 876 $
Current Bank Account21 011 859 $
Projected Bank Account22 268 797 $

Pro Players Salaries

Zach Parise (1 Way Contract) 8 000 000 $ (3)
-Salary Remaining : 5 050 279 $
Justin Abdelkader (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Craig Smith (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 840 782 $
Danny DeKeyser (1 Way Contract) 4 275 000 $ (2)
-Salary Remaining : 2 698 743 $
Cam Ward (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 367 318 $
Dennis Seidenberg (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 1 956 983 $
Cody Ceci (Out of Payroll) 2 800 000 $ (1)
-Salary Remaining : 1 767 598 $
Paul Byron (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 1 578 212 $
Jason Chimera (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Riley Nash (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Jimmy Hayes (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 1 515 084 $
Vladislav Namestnikov (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Zach Hyman (1 Way Contract) 1 700 000 $ (2)
-Salary Remaining : 1 073 184 $
Zack Kassian (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 946 927 $
Viktor Stalberg (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 883 799 $
Alex Biega (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Philipp Grubauer (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Mirco Mueller 1 200 000 $ (2)
-Salary Remaining : 757 542 $
Landon Ferraro (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Devin Setoguchi (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 631 285 $
Jamie McBain 975 000 $ (2)
-Salary Remaining : 615 503 $
Connor Carrick 950 000 $ (1)
-Salary Remaining : 599 721 $
Nick Ritchie 925 000 $ (1)
-Salary Remaining : 583 939 $
Total Pro Players23
Salary Commitment
Year 18 : 56 675 000 $
Year 19 : 32 950 000 $
Year 20 : 8 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 56 325 000 $
Year 19 : 32 300 000 $
Year 20 : 8 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 56 675 000 $
Year 19 : 32 650 000 $
Year 20 : 8 000 000 $
Year 21 : 0 $

Farm Players Salaries

Alex Grant 100 000 $ (1)
Salary Remaining : 63 128 $
Casey Bailey 97 500 $ (2)
Salary Remaining : 61 550 $
Cal O'Reilly 97 500 $ (2)
Salary Remaining : 61 550 $
Daniel O'Regan 92 500 $ (1)
Salary Remaining : 58 394 $
Corey Tropp 92 500 $ (1)
Salary Remaining : 58 394 $
Cameron Gaunce 92 500 $ (1)
Salary Remaining : 58 394 $
Jordin Tootoo 90 000 $ (1)
Salary Remaining : 56 816 $
David Booth 90 000 $ (1)
Salary Remaining : 56 816 $
Mitch Callahan (Out of Payroll) 90 000 $ (2)
Salary Remaining : 56 816 $
Kristers Gudlevskis 87 500 $ (2)
Salary Remaining : 55 237 $
Mantas Armalis 85 000 $ (1)
Salary Remaining : 53 659 $
Matt MacKenzie 85 000 $ (2)
Salary Remaining : 53 659 $
Ahti Oksanen 80 000 $ (1)
Salary Remaining : 50 503 $
Connor Chatham 75 000 $ (1)
Salary Remaining : 47 346 $
Dylan Labbe 74 250 $ (1)
Salary Remaining : 46 873 $
Sergey Zborovskiy 74 250 $ (3)
Salary Remaining : 46 873 $
Nathan Bastian 74 250 $ (3)
Salary Remaining : 46 873 $
Brendan Guhle 74 250 $ (3)
Salary Remaining : 46 873 $
Jordan Nolan 70 000 $ (1)
Salary Remaining : 44 190 $
Cole Cassels 65 000 $ (1)
Salary Remaining : 41 034 $
Evan Cowley 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players21
Salary Commitment
Year 18 : 1 739 500 $
Year 19 : 671 000 $
Year 20 : 210 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 721 791 $
Year 19 : 672 916 $
Year 20 : 215 416 $
Year 21 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 98 $ - 5 907 - 98,45%
Level 2: 5000 - 60 $ - 4 870 - 97,39%
Level 3: 2000 - 38 $ - 1 920 - 96,00%
Level 4: 4000 - 22 $ - 3 950 - 98,74%
Luxury : 1000 - 185 $ - 971 - 97,11%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 525 - 76,25%
Farm Level 2: 1000 - 15 $ - 746 - 74,55%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 617 - 97,87%
Average Income per Game1 210 548 $
Year to Date Revenue16 947 675 $
Farm
Home Games Left26
Average Attendance - %2 270 - 75,68%
Average Income per Game64 556 $
Year to Date Revenue968 335 $

Expense

Pro Players Total Salaries68 150 001 $
Farm Players Total Salaries3 900 200 $
Coaches Total Salaries750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses26 275 186 $
Farm Year To Date Expenses1 480 875 $
Pro Salary Cap To Date26 035 534 $
Farm Salary Cap To Date1 444 038 $

Estimate

Pro Estimated Season Revenue32 684 802 $
Farm Estimated Season Revenue1 678 447 $
Pro Remaining Season Days113
Pro Expenses Per Days384 358 $
Pro Estimated Expenses43 432 454 $
Farm Remaining Season Days113
Farm Expenses Per Days22 347 $
Farm Estimated Expenses2 525 211 $
Estimated Season Expenses45 957 665 $
Estimated Season Salary Cap69 057 572 $
Estimate Under Maximum Salary Cap of 75 000 000 $5 942 428 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 657 572 $
Current Bank Account19 042 457 $
Projected Bank Account7 448 041 $

Pro Players Salaries

Erik Karlsson (1 Way Contract) 8 500 000 $ (8)
-Salary Remaining : 5 365 922 $
Joe Pavelski (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 5 050 279 $
Carey Price (Out of Payroll) 7 800 000 $ (5)
-Salary Remaining : 4 924 022 $
Vladimir Tarasenko (1 Way Contract) 7 500 000 $ (7)
-Salary Remaining : 4 734 637 $
Mark Stone (1 Way Contract) 6 350 000 $ (8)
-Salary Remaining : 4 008 659 $
Nikita Kucherov (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 3 787 709 $
Andy Greene (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 787 709 $
Ryan Johansen (1 Way Contract) 5 350 000 $ (4)
-Salary Remaining : 3 377 374 $
Seth Jones (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 525 140 $
Antti Raanta (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 167 877 $
Patrick Maroon (1 Way Contract) 1 500 001 $ (1)
-Salary Remaining : 946 928 $
Pierre-Edouard Bellemare 1 450 000 $ (2)
-Salary Remaining : 915 363 $
Jesper Fast 1 300 000 $ (2)
-Salary Remaining : 820 670 $
Jay Beagle (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 789 106 $
Martin Marincin (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 789 106 $
Nico Hischier 925 000 $ (3)
-Salary Remaining : 583 939 $
Artturi Lehkonen 925 000 $ (2)
-Salary Remaining : 583 939 $
Noah Hanifin 925 000 $ (1)
-Salary Remaining : 583 939 $
Charlie McAvoy 925 000 $ (2)
-Salary Remaining : 583 939 $
Sebastian Aho 925 000 $ (2)
-Salary Remaining : 583 939 $
Zach Werenski 925 000 $ (2)
-Salary Remaining : 583 939 $
Robby Fabbri 832 500 $ (1)
-Salary Remaining : 525 545 $
Christian Fischer 817 500 $ (3)
-Salary Remaining : 516 075 $
Scott Darling 650 000 $ (2)
-Salary Remaining : 410 335 $
Luke Moffatt 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 18 : 75 950 001 $
Year 19 : 70 840 000 $
Year 20 : 55 607 500 $
Year 21 : 44 850 000 $
Salary Average Commitment
Year 18 : 77 674 585 $
Year 19 : 71 270 834 $
Year 20 : 55 506 667 $
Year 21 : 43 960 000 $
Salary Cap with 1 Way Contract
Year 18 : 75 950 001 $
Year 19 : 69 592 500 $
Year 20 : 53 242 500 $
Year 21 : 41 500 000 $

Farm Players Salaries

Brandon Manning 97 500 $ (2)
Salary Remaining : 61 550 $
Joel Eriksson Ek 92 500 $ (2)
Salary Remaining : 58 394 $
Nick Desimone 92 500 $ (2)
Salary Remaining : 58 394 $
Spencer Foo 92 500 $ (2)
Salary Remaining : 58 394 $
Jakub Vrana 92 500 $ (1)
Salary Remaining : 58 394 $
Malte Stromwall 92 500 $ (1)
Salary Remaining : 58 394 $
Sam Reinhart 92 500 $ (1)
Salary Remaining : 58 394 $
Travis Dermott 92 500 $ (3)
Salary Remaining : 58 394 $
Pavel Buchnevich 92 500 $ (2)
Salary Remaining : 58 394 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 58 394 $
Nick Ellis 92 500 $ (1)
Salary Remaining : 58 394 $
Devin Shore 92 500 $ (1)
Salary Remaining : 58 394 $
Nolan Patrick 92 500 $ (3)
Salary Remaining : 58 394 $
J.T. Compher 92 500 $ (2)
Salary Remaining : 58 394 $
Tyson Jost 90 000 $ (3)
Salary Remaining : 56 816 $
Julius Honka 87 500 $ (2)
Salary Remaining : 55 237 $
Zachary Sanford 87 500 $ (2)
Salary Remaining : 55 237 $
Alex Lyon 87 500 $ (2)
Salary Remaining : 55 237 $
Derrick Pouliot 85 000 $ (2)
Salary Remaining : 53 659 $
Anthony Deangelo 83 250 $ (2)
Salary Remaining : 52 554 $
Shane Starrett 79 250 $ (2)
Salary Remaining : 50 029 $
Ryan Murphy 78 700 $ (1)
Salary Remaining : 49 682 $
Tom Parisi 76 750 $ (1)
Salary Remaining : 48 451 $
Roland McKeown 76 750 $ (2)
Salary Remaining : 48 451 $
Chase De Leo 76 500 $ (1)
Salary Remaining : 48 293 $
Greg Carey 75 000 $ (1)
Salary Remaining : 47 346 $
Mitch Hults 74 250 $ (2)
Salary Remaining : 46 873 $
Peter Cehlarik 74 250 $ (2)
Salary Remaining : 46 873 $
Collin Delia 74 250 $ (2)
Salary Remaining : 46 873 $
Michael Bunting 74 250 $ (1)
Salary Remaining : 46 873 $
Kris Bindulis 74 250 $ (3)
Salary Remaining : 46 873 $
Francis Perron 73 000 $ (2)
Salary Remaining : 46 084 $
Andrew Mangiapane 73 000 $ (2)
Salary Remaining : 46 084 $
Dysin Mayo 73 000 $ (2)
Salary Remaining : 46 084 $
Brycen Martin 71 000 $ (2)
Salary Remaining : 44 821 $
Joseph Gambardella 70 000 $ (2)
Salary Remaining : 44 190 $
Charles Hudon 70 000 $ (2)
Salary Remaining : 44 190 $
Tanner Kero 66 750 $ (1)
Salary Remaining : 42 138 $
Ville Pokka 65 000 $ (2)
Salary Remaining : 41 034 $
Justin Falk 65 000 $ (1)
Salary Remaining : 41 034 $
Chad Ruhwedel 65 000 $ (2)
Salary Remaining : 41 034 $
Jesse Graham 65 000 $ (1)
Salary Remaining : 41 034 $
Austin Levi 61 000 $ (2)
Salary Remaining : 38 508 $
Brandon Denham 60 000 $ (2)
Salary Remaining : 37 877 $
Tyler Kelleher 52 500 $ (1)
Salary Remaining : 33 142 $
Michael Paliotta 52 500 $ (1)
Salary Remaining : 33 142 $
Francis Beauvillier 52 500 $ (1)
Salary Remaining : 33 142 $
Joel Lowry 52 500 $ (1)
Salary Remaining : 33 142 $
Brady Vail 52 500 $ (1)
Salary Remaining : 33 142 $
Darren Raddysh 52 500 $ (1)
Salary Remaining : 33 142 $
Matias Cleland 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players51
Salary Commitment
Year 18 : 3 900 200 $
Year 19 : 2 417 250 $
Year 20 : 343 250 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 3 898 866 $
Year 19 : 2 411 291 $
Year 20 : 348 083 $
Year 21 : 0 $

Sharks

Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - 110 $ - 4 758 - 79,30%
Level 2: 5000 - 75 $ - 3 691 - 73,81%
Level 3: 2000 - 50 $ - 1 421 - 71,06%
Level 4: 4000 - 35 $ - 2 728 - 68,20%
Luxury : 1000 - 200 $ - 979 - 97,92%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 514 - 75,70%
Farm Level 2: 1000 - 15 $ - 740 - 73,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %13 577 - 75,43%
Average Income per Game1 162 549 $
Year to Date Revenue19 763 330 $
Farm
Home Games Left27
Average Attendance - %2 254 - 75,12%
Average Income per Game64 087 $
Year to Date Revenue897 220 $

Expense

Pro Players Total Salaries82 715 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 906 770 $
Farm Year To Date Expenses56 094 $
Pro Salary Cap To Date29 390 576 $
Farm Salary Cap To Date19 216 $

Estimate

Pro Estimated Season Revenue27 901 172 $
Farm Estimated Season Revenue1 730 353 $
Pro Remaining Season Days113
Pro Expenses Per Days469 916 $
Pro Estimated Expenses53 100 508 $
Farm Remaining Season Days113
Farm Expenses Per Days559 $
Farm Estimated Expenses63 167 $
Estimated Season Expenses53 163 675 $
Estimated Season Salary Cap81 607 311 $
Estimate Under Maximum Salary Cap of 75 000 000 $-6 607 311 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 26 207 311 $
Current Bank Account16 390 898 $
Projected Bank Account(7 141 252 $)

Pro Players Salaries

Alexander Semin (1 Way Contract) 7 500 000 $ (1)
-1 Way Contract Salary Cap : 7 500 000 $
-Salary Remaining : 4 734 637 $
Jordan Eberle (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 4 418 994 $
Dan Hamhuis (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 4 103 352 $
Marian Hossa (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Jeff Skinner (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Alexander Edler (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 472 067 $
Tyler Myers (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 156 425 $
Antti Niemi (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 156 425 $
Andrew Ladd (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Simeon Varlamov (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Justin Braun (1 Way Contract) 3 800 000 $ (2)
-Salary Remaining : 2 398 883 $
Luca Sbisa (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 2 272 626 $
Andreas Athanasiou 3 500 000 $ (1)
-Salary Remaining : 2 209 497 $
Andrew Cogliano 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Eric Gelinas (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Josh Anderson 2 000 000 $ (1)
-Salary Remaining : 1 262 570 $
Marcus Foligno (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 757 542 $
Andrew Copp 950 000 $ (1)
-Salary Remaining : 599 721 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 583 939 $
Jack Eichel (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 583 939 $
William Nylander 832 500 $ (1)
-Salary Remaining : 525 545 $
Dillon Heatherington 692 500 $ (1)
-Salary Remaining : 437 165 $
Ben Harpur 650 000 $ (1)
-Salary Remaining : 410 335 $
Nicholas Baptiste 640 000 $ (1)
-Salary Remaining : 404 022 $
Brady Brassart 0 $ (0)
-Salary Remaining : 0 $
Michael Chaput 0 $ (0)
-Salary Remaining : 0 $
Tye McGinn 0 $ (0)
-Salary Remaining : 0 $
Dane Fox 0 $ (0)
-Salary Remaining : 0 $
Blake Pietila 0 $ (0)
-Salary Remaining : 0 $
Bogdan Yakimov 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players30
Salary Commitment
Year 18 : 82 715 000 $
Year 19 : 31 300 000 $
Year 20 : 12 000 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 78 496 666 $
Year 19 : 31 300 000 $
Year 20 : 12 000 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 82 715 000 $
Year 19 : 31 300 000 $
Year 20 : 12 000 000 $
Year 21 : 0 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 105 $ - 5 783 - 96,39%
Level 2: 5000 - 64 $ - 4 908 - 98,15%
Level 3: 2000 - 39 $ - 1 950 - 97,51%
Level 4: 4000 - 26 $ - 3 955 - 98,88%
Luxury : 1000 - 198 $ - 966 - 96,64%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 12 $ - 1 551 - 77,55%
Farm Level 2: 1000 - 5 $ - 753 - 75,26%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 563 - 97,57%
Average Income per Game1 291 579 $
Year to Date Revenue18 082 108 $
Farm
Home Games Left27
Average Attendance - %2 304 - 76,79%
Average Income per Game22 374 $
Year to Date Revenue313 241 $

Expense

Pro Players Total Salaries68 197 222 $
Farm Players Total Salaries2 686 750 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses25 709 761 $
Farm Year To Date Expenses1 075 068 $
Pro Salary Cap To Date25 396 359 $
Farm Salary Cap To Date1 038 181 $

Estimate

Pro Estimated Season Revenue34 872 637 $
Farm Estimated Season Revenue604 108 $
Pro Remaining Season Days113
Pro Expenses Per Days385 739 $
Pro Estimated Expenses43 588 507 $
Farm Remaining Season Days113
Farm Expenses Per Days15 568 $
Farm Estimated Expenses1 759 184 $
Estimated Season Expenses45 347 691 $
Estimated Season Salary Cap68 448 229 $
Estimate Under Maximum Salary Cap of 75 000 000 $6 551 771 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 13 048 229 $
Current Bank Account22 201 710 $
Projected Bank Account12 330 764 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 8 400 000 $ (7)
-Salary Remaining : 5 302 793 $
Ryan O'Reilly (1 Way Contract) 8 000 000 $ (8)
-Salary Remaining : 5 050 279 $
Jamie Benn (1 Way Contract) 8 000 000 $ (8)
-Salary Remaining : 5 050 279 $
Ryan McDonagh (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 3 345 810 $
Colton Parayko (Out of Payroll) 5 250 000 $ (5)
-Salary Remaining : 3 314 246 $
Matthew Murray (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 156 425 $
Brayden Schenn (1 Way Contract) 4 850 000 $ (2)
-Salary Remaining : 3 061 732 $
Brandon Sutter (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 2 998 603 $
John Klingberg (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 840 782 $
Jakob Silfverberg (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 893 855 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Melker Karlsson 2 000 000 $ (2)
-Salary Remaining : 1 262 570 $
Anders Nilsson (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 136 313 $
Nikita Zadorov 1 800 000 $ (2)
-Salary Remaining : 1 136 313 $
Matt Martin (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 820 670 $
Adam Pelech 950 000 $ (2)
-Salary Remaining : 599 721 $
Ivan Provorov 925 000 $ (2)
-Salary Remaining : 583 939 $
Matthew Tkachuk 925 000 $ (2)
-Salary Remaining : 583 939 $
Brett Pesce 892 500 $ (1)
-Salary Remaining : 563 422 $
Jesper Bratt 732 500 $ (3)
-Salary Remaining : 462 416 $
Vaclav Karabacek 722 222 $ (2)
-Salary Remaining : 455 928 $
Cedric Paquette (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 441 899 $
Justin Bailey 650 000 $ (1)
-Salary Remaining : 410 335 $
Total Pro Players23
Salary Commitment
Year 18 : 73 447 222 $
Year 19 : 68 712 222 $
Year 20 : 39 932 500 $
Year 21 : 29 650 000 $
Salary Average Commitment
Year 18 : 72 893 751 $
Year 19 : 67 122 917 $
Year 20 : 39 224 167 $
Year 21 : 29 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 73 447 222 $
Year 19 : 67 604 722 $
Year 20 : 39 632 500 $
Year 21 : 29 650 000 $

Farm Players Salaries

Alex Iafallo 92 500 $ (2)
Salary Remaining : 58 394 $
Michael Kapla 92 500 $ (1)
Salary Remaining : 58 394 $
Griffen Molino 92 500 $ (1)
Salary Remaining : 58 394 $
Sam Vigneault 92 500 $ (2)
Salary Remaining : 58 394 $
John Hayden 92 500 $ (1)
Salary Remaining : 58 394 $
Ethan Prow 92 500 $ (1)
Salary Remaining : 58 394 $
Hudson Fasching (Out of Payroll) 92 500 $ (1)
Salary Remaining : 58 394 $
Evgeny Svechnikov 92 500 $ (2)
Salary Remaining : 58 394 $
Matiss Kivlenieks 92 500 $ (3)
Salary Remaining : 58 394 $
Scott Wedgewood 90 000 $ (2)
Salary Remaining : 56 816 $
Adam Vay 84 250 $ (1)
Salary Remaining : 53 186 $
Nick Lappin 84 250 $ (1)
Salary Remaining : 53 186 $
Robert Hagg 83 250 $ (1)
Salary Remaining : 52 554 $
Mark McNeill 75 000 $ (1)
Salary Remaining : 47 346 $
Kurtis Macdermid 75 000 $ (2)
Salary Remaining : 47 346 $
Keegan Lowe 75 000 $ (1)
Salary Remaining : 47 346 $
Matt O'Connor 75 000 $ (2)
Salary Remaining : 47 346 $
Victor Mete 74 250 $ (3)
Salary Remaining : 46 873 $
Lukas Bengtsson 74 250 $ (1)
Salary Remaining : 46 873 $
Ryan Kujawinski 74 250 $ (1)
Salary Remaining : 46 873 $
Parker Kelly 73 000 $ (3)
Salary Remaining : 46 084 $
Dante Salituro 72 500 $ (2)
Salary Remaining : 45 768 $
Colby Sissons 69 000 $ (3)
Salary Remaining : 43 559 $
Lane Pederson 68 500 $ (3)
Salary Remaining : 43 243 $
Justin Selman 68 250 $ (1)
Salary Remaining : 43 085 $
Macoy Erkamps 68 000 $ (2)
Salary Remaining : 42 927 $
Ondrej Vala 68 000 $ (3)
Salary Remaining : 42 927 $
C.J. Motte 65 000 $ (2)
Salary Remaining : 41 034 $
Nikita Jevpalovs 65 000 $ (2)
Salary Remaining : 41 034 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 41 034 $
Nicolas Kerdiles 65 000 $ (2)
Salary Remaining : 41 034 $
Eetu Laurikainen 65 000 $ (2)
Salary Remaining : 41 034 $
Joe Hicketts 65 000 $ (2)
Salary Remaining : 41 034 $
Nick Schneider 60 000 $ (3)
Salary Remaining : 37 877 $
Aaron Johnson 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players35
Salary Commitment
Year 18 : 2 686 750 $
Year 19 : 1 496 500 $
Year 20 : 519 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 687 875 $
Year 19 : 1 488 875 $
Year 20 : 511 458 $
Year 21 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 85 $ - 5 964 - 99,40%
Level 2: 5000 - 70 $ - 4 001 - 80,02%
Level 3: 2000 - 45 $ - 1 593 - 79,66%
Level 4: 4000 - 30 $ - 3 235 - 80,87%
Luxury : 1000 - 160 $ - 987 - 98,69%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 434 - 71,69%
Farm Level 2: 1000 - 15 $ - 764 - 76,41%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %15 780 - 87,67%
Average Income per Game1 113 669 $
Year to Date Revenue15 591 365 $
Farm
Home Games Left27
Average Attendance - %2 198 - 73,26%
Average Income per Game61 641 $
Year to Date Revenue862 975 $

Expense

Pro Players Total Salaries75 995 000 $
Farm Players Total Salaries2 667 250 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 144 407 $
Farm Year To Date Expenses1 001 729 $
Pro Salary Cap To Date26 683 506 $
Farm Salary Cap To Date964 873 $

Estimate

Pro Estimated Season Revenue30 069 061 $
Farm Estimated Season Revenue1 664 309 $
Pro Remaining Season Days113
Pro Expenses Per Days431 536 $
Pro Estimated Expenses48 763 568 $
Farm Remaining Season Days113
Farm Expenses Per Days15 459 $
Farm Estimated Expenses1 746 867 $
Estimated Season Expenses50 510 435 $
Estimated Season Salary Cap74 657 995 $
Estimate Under Maximum Salary Cap of 75 000 000 $342 005 $
Estimate Over Minimum Salary Cap of 55 400 000 $ 19 257 995 $
Current Bank Account(4 497 114 $)
Projected Bank Account(23 274 179 $)

Pro Players Salaries

Alexander Ovechkin (1 Way Contract) 9 750 000 $ (3)
-Salary Remaining : 6 155 028 $
Nicklas Backstrom 9 000 000 $ (5)
-Salary Remaining : 5 681 564 $
Braden Holtby (1 Way Contract) 7 500 000 $ (6)
-Salary Remaining : 4 734 637 $
Artemi Panarin (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 4 418 994 $
Roman Josi (1 Way Contract) 6 950 000 $ (3)
-Salary Remaining : 4 387 430 $
John Carlson (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 4 103 352 $
Kevin Shattenkirk (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 472 067 $
Frans Nielsen (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 2 651 397 $
Jori Lehtera (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 893 855 $
Casey Cizikas (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 1 736 034 $
Connor Murphy (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 578 212 $
Antoine Roussel (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 1 515 084 $
Luke Glendening (1 Way Contract) 1 375 000 $ (2)
-Salary Remaining : 868 017 $
Nate Schmidt (1 Way Contract) 1 375 000 $ (2)
-Salary Remaining : 868 017 $
Troy Stecher 925 000 $ (1)
-Salary Remaining : 583 939 $
Max Domi 925 000 $ (1)
-Salary Remaining : 583 939 $
Matt Tennyson 875 000 $ (1)
-Salary Remaining : 552 374 $
Kenny Agostino 750 000 $ (1)
-Salary Remaining : 473 464 $
Ondrej Kase 720 000 $ (1)
-Salary Remaining : 454 525 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 441 899 $
Michael Sgarbossa 650 000 $ (1)
-Salary Remaining : 410 335 $
Jared Coreau 650 000 $ (1)
-Salary Remaining : 410 335 $
Brenden Kichton 0 $ (0)
-Salary Remaining : 0 $
Tyler Gaudet 0 $ (0)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 18 : 75 995 000 $
Year 19 : 59 375 000 $
Year 20 : 48 500 000 $
Year 21 : 23 300 000 $
Salary Average Commitment
Year 18 : 73 781 072 $
Year 19 : 58 811 072 $
Year 20 : 48 773 572 $
Year 21 : 23 014 286 $
Salary Cap with 1 Way Contract
Year 18 : 75 995 000 $
Year 19 : 59 400 000 $
Year 20 : 49 450 000 $
Year 21 : 23 000 000 $

Farm Players Salaries

Neal Pionk 92 500 $ (2)
Salary Remaining : 58 394 $
Calle Rosen 92 500 $ (2)
Salary Remaining : 58 394 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 58 394 $
Henrik Haapala 92 500 $ (2)
Salary Remaining : 58 394 $
Patrick Russell 92 500 $ (1)
Salary Remaining : 58 394 $
Ian McCoshen 92 500 $ (2)
Salary Remaining : 58 394 $
Pierre-Alexandre Parenteau 92 500 $ (1)
Salary Remaining : 58 394 $
Michael Vecchione 90 000 $ (2)
Salary Remaining : 56 816 $
Hampus Gustafsson 84 250 $ (2)
Salary Remaining : 53 186 $
Nikolay Goldobin 83 250 $ (2)
Salary Remaining : 52 554 $
Marek Hrivik 82 500 $ (1)
Salary Remaining : 52 081 $
David Rundblad 82 500 $ (1)
Salary Remaining : 52 081 $
Dryden Hunt 81 750 $ (2)
Salary Remaining : 51 608 $
Alexandar Georgiev 79 250 $ (3)
Salary Remaining : 50 029 $
Carter Verhaeghe 75 000 $ (1)
Salary Remaining : 47 346 $
Justin Kirkland 74 250 $ (3)
Salary Remaining : 46 873 $
Luc Snuggerud 74 250 $ (3)
Salary Remaining : 46 873 $
Adin Hill 74 250 $ (2)
Salary Remaining : 46 873 $
Theodor Blueger 74 250 $ (1)
Salary Remaining : 46 873 $
Lucas Wallmark 72 500 $ (1)
Salary Remaining : 45 768 $
Viktor Loov 72 500 $ (2)
Salary Remaining : 45 768 $
Mattias Backman 72 500 $ (1)
Salary Remaining : 45 768 $
Ashton Sautner 72 000 $ (1)
Salary Remaining : 45 453 $
Linus Ullmark 70 000 $ (2)
Salary Remaining : 44 190 $
Remi Elie 70 000 $ (1)
Salary Remaining : 44 190 $
Ken Appleby 69 000 $ (1)
Salary Remaining : 43 559 $
James Lodge 69 000 $ (1)
Salary Remaining : 43 559 $
Sam Miletic 68 000 $ (3)
Salary Remaining : 42 927 $
Marek Mazanec 67 500 $ (1)
Salary Remaining : 42 612 $
Jujhar Khaira 67 500 $ (2)
Salary Remaining : 42 612 $
Kyle Baun 65 000 $ (1)
Salary Remaining : 41 034 $
Nick Saracino 63 750 $ (1)
Salary Remaining : 40 244 $
Brian O'Neill 60 000 $ (1)
Salary Remaining : 37 877 $
Nolan Zajac 52 500 $ (1)
Salary Remaining : 33 142 $
Chad Butcher 52 500 $ (1)
Salary Remaining : 33 142 $
Total Farm Players35
Salary Commitment
Year 18 : 2 667 250 $
Year 19 : 1 317 000 $
Year 20 : 306 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 670 416 $
Year 19 : 1 303 291 $
Year 20 : 299 833 $
Year 21 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
75 000 000 $

Over Minimum of
55 400 000 $

Farm Salary Cap

Under Maximum of
50 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 35 297 505 $ 63 112 234 $ 11 887 766 $ 7 712 234 $ 2 158 458 $ 47 841 542 $ 282957
Blackhawks 7 642 833 $ 75 269 316 $ -269 316 $ 19 869 316 $ 1 592 953 $ 48 407 047 $ 242549
Blue Jackets 40 073 756 $ 74 206 281 $ 793 719 $ 18 806 281 $ 3 860 584 $ 46 139 416 $ 234770
Blues 11 491 008 $ 54 777 105 $ 20 222 895 $ -622 895 $ 1 946 232 $ 48 053 768 $ 242852
Bruins 21 500 546 $ 50 918 137 $ 24 081 863 $ -4 481 863 $ 2 860 498 $ 47 139 502 $ 254166
Canadiens 7 876 676 $ 72 899 648 $ 2 100 352 $ 17 499 648 $ 1 533 159 $ 48 466 841 $ 232346
Canucks (3 244 194 $) 70 453 628 $ 4 546 372 $ 15 053 628 $ 974 789 $ 49 025 211 $ 281442
Capitals 40 634 788 $ 61 160 799 $ 13 839 201 $ 5 760 799 $ 459 305 $ 49 540 695 $ 23730
Coyotes 3 691 201 $ 62 295 244 $ 12 704 756 $ 6 895 244 $ 823 706 $ 49 176 294 $ 281139
Devils 7 471 103 $ 68 663 585 $ 6 336 415 $ 13 263 585 $ 2 939 107 $ 47 060 893 $ 213859
Ducks 16 062 308 $ 60 072 038 $ 14 927 962 $ 4 672 038 $ 1 408 342 $ 48 591 658 $ 242044
Flames 8 715 413 $ 45 105 589 $ 29 894 411 $ -10 294 411 $ 750 499 $ 49 249 501 $ 251035
Flyers 11 673 274 $ 62 449 254 $ 12 550 746 $ 7 049 254 $ 163 367 $ 49 836 633 $ 22931
Golden Knights 27 623 260 $ 69 825 974 $ 5 174 026 $ 14 425 974 $ 2 633 433 $ 47 366 567 $ 222951
Hurricanes 43 922 927 $ 38 563 790 $ 36 436 210 $ -16 836 210 $ 2 687 629 $ 47 312 371 $ 273865
Islanders 12 276 764 $ 68 352 553 $ 6 647 447 $ 12 952 553 $ 2 683 172 $ 47 316 828 $ 233659
Jets 10 463 059 $ 53 185 964 $ 21 814 036 $ -2 214 036 $ 177 354 $ 49 822 646 $ 25328
Kings 7 345 501 $ 52 214 390 $ 22 785 610 $ -3 185 610 $ 337 256 $ 49 662 744 $ 29433
Lightning 2 662 260 $ 66 917 748 $ 8 082 252 $ 11 517 748 $ 1 592 110 $ 48 407 890 $ 252247
Maple Leafs (4 021 365 $) 60 710 050 $ 14 289 950 $ 5 310 050 $ 1 650 860 $ 48 349 140 $ 351651
Oilers 19 721 714 $ 66 422 138 $ 8 577 862 $ 11 022 138 $ 1 812 856 $ 48 187 144 $ 232245
Panthers 3 155 669 $ 73 578 706 $ 1 421 294 $ 18 178 706 $ 1 517 024 $ 48 482 976 $ 251944
Penguins 15 181 792 $ 64 209 808 $ 10 790 192 $ 8 809 808 $ 1 541 934 $ 48 458 066 $ 212243
Predators 5 781 915 $ 69 067 257 $ 5 932 743 $ 13 667 257 $ 1 794 856 $ 48 205 144 $ 232346
Rangers 6 910 798 $ 73 326 249 $ 1 673 751 $ 17 926 249 $ 1 491 109 $ 48 508 891 $ 262248
Red Wings 42 736 532 $ 52 314 731 $ 22 685 269 $ -3 085 269 $ 1 841 855 $ 48 158 145 $ 252550
Sabres 21 011 859 $ 51 982 124 $ 23 017 876 $ -3 417 876 $ 1 614 521 $ 48 385 479 $ 232144
Senators 19 042 457 $ 69 057 572 $ 5 942 428 $ 13 657 572 $ 3 906 195 $ 46 093 805 $ 255176
Sharks 16 390 898 $ 81 607 311 $ -6 607 311 $ 26 207 311 $ 19 216 $ 49 980 784 $ 30030
Stars 22 201 710 $ 68 448 229 $ 6 551 771 $ 13 048 229 $ 2 734 311 $ 47 265 689 $ 233558
Wild (4 497 114 $) 74 657 995 $ 342 005 $ 19 257 995 $ 2 648 686 $ 47 351 314 $ 243559