Team Finance for SIMLHS.com

Update - 8 avril 2021 at 02:28

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - 175$ - 2,771 - 48%
Level 2: 4750 - 150$ - 2,109 - 44%
Level 3: 3750 - 125$ - 1,511 - 40%
Level 4: 2750 - 100$ - 943 - 34%
Luxury : 1000 - 400$ - 489 - 49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,964 - 98%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %7,822 - 43%
Average Income per Game1,758,637$
Year to Date Revenue72,104,115$
Farm
Home Games Left0
Average Attendance - %2,944 - 98%
Average Income per Game79,755$
Year to Date Revenue3,269,935$

Expense

Pro Players Total Salaries78,999,999$
Farm Players Total Salaries2,125,000$
Coaches Total Salaries3,600,000$
Luxury Taxe Total19,822,436$
Special Salary Cap Value0$
Pro Year To Date Expenses66,753,550$
Farm Year To Date Expenses2,465,278$
Pro Salary Cap To Date63,707,261$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days440,860$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,651$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap63,707,261$
Estimate Under Maximum Salary Cap of 81,500,000$17,792,739$
Estimate Over Minimum Salary Cap of 0$ 63,707,261$
Current Bank Account5,206,838$
Projected Bank Account5,206,838$

Pro Players Salaries

Claude Giroux (1 Way Contract) 8,560,000$ (1)
-Salary Remaining : 0$
-Salary Average : 8,560,000$
-Salary Average Remaining : 0$
Kyle Palmieri (1 Way Contract) 7,250,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,370,000$
-Salary Average Remaining : 0$
Reilly Smith (1 Way Contract) 7,030,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,860,000$
-Salary Average Remaining : 0$
Tyler Johnson (1 Way Contract) 6,463,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,463,000$
-Salary Average Remaining : 0$
Yanni Gourde (1 Way Contract) 5,375,000$ (4)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Alex Tuch 4,680,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,929,000$
-Salary Average Remaining : 0$
Robin Lehner (1 Way Contract) 4,600,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,816,000$
-Salary Average Remaining : 0$
Carter Hutton (1 Way Contract) 4,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,500,000$
-Salary Average Remaining : 0$
Nick Holden (1 Way Contract) 4,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Travis Zajac (1 Way Contract) 3,640,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,530,000$
-Salary Average Remaining : 0$
David Savard (1 Way Contract) 2,825,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,825,000$
-Salary Average Remaining : 0$
Radko Gudas (1 Way Contract) 2,778,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,778,000$
-Salary Average Remaining : 0$
Tyler Bozak (1 Way Contract) 2,450,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,450,000$
-Salary Average Remaining : 0$
Josh Morrissey (1 Way Contract) 2,275,000$ (2)
-Salary Remaining : 0$
-Salary Average : 600,000$
-Salary Average Remaining : 0$
Jesper Bratt 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,583,056$
-Salary Average Remaining : 0$
Vinnie Hinostroza 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,572,500$
-Salary Average Remaining : 0$
Gabriel Bourque (1 Way Contract) 1,750,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Matt Nieto (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,537,500$
-Salary Average Remaining : 0$
Dylan DeMelo 1,400,000$ (1)
-Salary Remaining : 0$
-Salary Average : 988,500$
-Salary Average Remaining : 0$
Tomas Jurco (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Sean Kuraly 999,999$ (1)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Scott Harrington 999,000$ (1)
-Salary Remaining : 0$
-Salary Average : 999,000$
-Salary Average Remaining : 0$
Will Butcher 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 78,999,999$
Year 23 : 54,838,000$
Year 24 : 23,405,000$
Year 25 : 21,905,000$
Salary Average Commitment
Year 22 : 61,586,555$
Year 23 : 37,836,056$
Year 24 : 13,202,500$
Year 25 : 11,665,000$
Salary Cap with 1 Way Contract
Year 22 : 78,999,999$
Year 23 : 54,838,000$
Year 24 : 23,405,000$
Year 25 : 21,905,000$

Farm Players Salaries

Macoy Erkamps 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Ethan Prow 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Mason Geertsen 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Adam Johnson 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joseph Woll 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Sam Vigneault 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Connor Ingram 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Giovanni Fiore 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
John Stevens 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gabriel Gagne 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dan Renouf 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Spencer Martin 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Evan Cormier 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Max Veronneau 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Nick Caamano 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Ian McCoshen 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Alexandre Alain 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Edward Wittchow 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ryan Kuffner 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kieffer Bellows 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Lucas Carlsson 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ross Colton 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Philip Kurashev 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Colton Point 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Tyler Gaudet 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Hubert Labrie 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players26
Salary Commitment
Year 22 : 2,125,000$
Year 23 : 1,057,500$
Year 24 : 317,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,110,000$
Year 23 : 1,042,500$
Year 24 : 317,500$
Year 25 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 151$ - 3,674 - 64%
Level 2: 4750 - 126$ - 2,793 - 59%
Level 3: 3750 - 101$ - 2,059 - 55%
Level 4: 2750 - 80$ - 1,344 - 49%
Luxury : 1000 - 400$ - 557 - 56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,166 - 58%
Farm Level 2: 1000 - 30$ - 473 - 47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,428 - 58%
Average Income per Game2,025,798$
Year to Date Revenue83,057,732$
Farm
Home Games Left0
Average Attendance - %1,639 - 55%
Average Income per Game76,032$
Year to Date Revenue3,117,331$

Expense

Pro Players Total Salaries75,763,166$
Farm Players Total Salaries2,142,600$
Coaches Total Salaries1,800,000$
Luxury Taxe Total19,736,803$
Special Salary Cap Value-5,600,000$
Pro Year To Date Expenses65,228,901$
Farm Year To Date Expenses2,599,115$
Pro Salary Cap To Date63,924,444$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days412,705$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,820$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap58,324,444$
Estimate Under Maximum Salary Cap of 81,500,000$23,175,556$
Estimate Over Minimum Salary Cap of 0$ 58,324,444$
Current Bank Account9,609,674$
Projected Bank Account9,609,674$

Pro Players Salaries

Chris Kreider (1 Way Contract) 8,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
P.K. Subban (1 Way Contract) 7,660,000$ (3)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Devan Dubnyk (1 Way Contract) 7,200,000$ (1)
-Salary Remaining : 0$
-Salary Average : 7,200,000$
-Salary Average Remaining : 0$
Tyson Barrie (1 Way Contract) 6,205,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,550,000$
-Salary Average Remaining : 0$
Torey Krug (1 Way Contract) 5,700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,726,000$
-Salary Average Remaining : 0$
Derek Stepan (1 Way Contract) 5,150,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,550,000$
-Salary Average Remaining : 0$
Jaden Schwartz (1 Way Contract) 5,005,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,255,600$
-Salary Average Remaining : 0$
Justin Braun (1 Way Contract) 4,600,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,600,000$
-Salary Average Remaining : 0$
Seth Jones (1 Way Contract) 4,489,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,489,000$
-Salary Average Remaining : 0$
Petr Mrazek (1 Way Contract) 4,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,916,500$
-Salary Average Remaining : 0$
Vincent Trocheck (1 Way Contract) 3,990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,990,000$
-Salary Average Remaining : 0$
Brandon Saad (1 Way Contract) 3,700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,025,000$
-Salary Average Remaining : 0$
Tyler Pitlick (1 Way Contract) 1,800,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,475,000$
-Salary Average Remaining : 0$
Andreas Athanasiou (1 Way Contract) 1,795,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,795,000$
-Salary Average Remaining : 0$
Andrew Copp (1 Way Contract) 1,625,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Matthew Highmore 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Filip Chytil 894,166$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Kurtis MacDermid 850,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Brandon Pirri (1 Way Contract) 775,000$ (3)
-Salary Remaining : 0$
-Salary Average : 775,000$
-Salary Average Remaining : 0$
John Hayden 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 775,000$
-Salary Average Remaining : 0$
Deven Sideroff 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 75,763,166$
Year 23 : 62,798,166$
Year 24 : 47,095,000$
Year 25 : 9,605,000$
Salary Average Commitment
Year 22 : 61,022,100$
Year 23 : 48,357,100$
Year 24 : 33,848,100$
Year 25 : 9,855,600$
Salary Cap with 1 Way Contract
Year 22 : 75,763,166$
Year 23 : 62,798,166$
Year 24 : 47,095,000$
Year 25 : 9,605,000$

Farm Players Salaries

Collin Delia 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Anthony Louis 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Colby Williams 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Valentin Zykov 97,000$ (1)
Salary Remaining : 0$
Salary Average : 71,000$
Salary Average Remaining : 0$
Maksim Sushko 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Fabian Zetterlund 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jacob Bryson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jan Drozg 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Hunter Miska 92,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Lawrence Pilut 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Moritz Seider 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Rem Pitlick 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Tim Soderlund 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kalle Kossila 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Sebastian Aho 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Maxim Letunov 90,100$ (2)
Salary Remaining : 0$
Salary Average : 90,100$
Salary Average Remaining : 0$
Dennis Cholowski 90,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Niko Mikkola 84,250$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Joni Tuulola 76,750$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dylan Sikura 75,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
John Nyberg 74,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dean Kukan 72,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ukko-Pekka Luukkonen 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Michael Joly 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Blake Hillman 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players25
Salary Commitment
Year 22 : 2,142,600$
Year 23 : 1,444,350$
Year 24 : 847,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,018,600$
Year 23 : 1,382,600$
Year 24 : 847,500$
Year 25 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - 125$ - 4,318 - 75%
Level 2: 4750 - 100$ - 3,504 - 74%
Level 3: 3750 - 75$ - 2,758 - 74%
Level 4: 2750 - 50$ - 2,032 - 74%
Luxury : 1000 - 300$ - 625 - 63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,961 - 98%
Farm Level 2: 1000 - 15$ - 984 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,238 - 74%
Average Income per Game1,883,038$
Year to Date Revenue77,204,548$
Farm
Home Games Left0
Average Attendance - %2,945 - 98%
Average Income per Game79,720$
Year to Date Revenue3,268,530$

Expense

Pro Players Total Salaries52,970,000$
Farm Players Total Salaries2,072,000$
Coaches Total Salaries6,000,000$
Luxury Taxe Total16,797,924$
Special Salary Cap Value4,312,500$
Pro Year To Date Expenses54,531,076$
Farm Year To Date Expenses3,354,222$
Pro Salary Cap To Date50,181,804$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days306,290$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,892$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap54,494,304$
Estimate Under Maximum Salary Cap of 81,500,000$27,005,696$
Estimate Over Minimum Salary Cap of 0$ 54,494,304$
Current Bank Account27,508,240$
Projected Bank Account27,508,240$

Pro Players Salaries

Rasmus Ristolainen (1 Way Contract) 5,750,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,750,000$
-Salary Average Remaining : 0$
Brendan Gaunce (1 Way Contract) 5,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,000,000$
-Salary Average Remaining : 0$
Erik Haula (1 Way Contract) 4,525,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,737,000$
-Salary Average Remaining : 0$
Corey Perry (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,500,000$
-Salary Average Remaining : 0$
Wayne Simmonds (1 Way Contract) 4,000,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Josh Currie (1 Way Contract) 4,000,000$ (1)
-1 Way Contract Salary Cap : 4,000,000$
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Michael Stone (1 Way Contract) 3,650,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,650,000$
-Salary Average Remaining : 0$
Dan Hamhuis (1 Way Contract) 3,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Conor Sheary (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Mike Matheson (1 Way Contract) 1,850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Christian Folin (1 Way Contract) 1,850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,850,000$
-Salary Average Remaining : 0$
Victor Rask (1 Way Contract) 1,580,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,580,000$
-Salary Average Remaining : 0$
Anthony Stolarz (1 Way Contract) 1,450,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Brendan Lemieux 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jacob Larsson 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Logan Brown 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nicolas Roy 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Charlie Lindgren 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Garrett Wilson 900,000$ (3)
-Salary Remaining : 0$
-Salary Average : 900,000$
-Salary Average Remaining : 0$
Steven Santini 890,000$ (3)
-Salary Remaining : 0$
-Salary Average : 890,000$
-Salary Average Remaining : 0$
Tage Thompson 800,000$ (3)
-Salary Remaining : 0$
-Salary Average : 831,250$
-Salary Average Remaining : 0$
Nick Paul 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 670,000$
-Salary Average Remaining : 0$
Tyler Graovac 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Kaapo Kahkonen 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Total Pro Players24
Salary Commitment
Year 22 : 52,970,000$
Year 23 : 34,445,000$
Year 24 : 11,090,000$
Year 25 : 4,000,000$
Salary Average Commitment
Year 22 : 48,208,250$
Year 23 : 29,863,250$
Year 24 : 11,121,250$
Year 25 : 4,000,000$
Salary Cap with 1 Way Contract
Year 22 : 52,970,000$
Year 23 : 34,445,000$
Year 24 : 11,090,000$
Year 25 : 4,000,000$

Farm Players Salaries

Cliff Pu 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Carter Camper 99,500$ (1)
Salary Remaining : 0$
Salary Average : 99,500$
Salary Average Remaining : 0$
Zac Rinaldo 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Mitchell Stephens 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Patrick Russell 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Pierre-Olivier Joseph 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brian Gibbons 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Matt Lorito 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Jake Bean 90,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Chris Breen 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Tanner MacMaster 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Devante Stephens 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Derek Hulak 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kevin Lynch 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Sean Bonar 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Lewis Zerter-Gossage 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Pat Nagle 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Logan Roe 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Logan Stanley 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Michael Kim 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nathan Todd 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Rasmus Asplund 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
William Lagesson 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kevin Poulin 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Scott Wedgewood 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Travis St. Denis 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Turner Elson 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players27
Salary Commitment
Year 22 : 2,072,000$
Year 23 : 1,507,500$
Year 24 : 1,077,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,052,000$
Year 23 : 1,487,500$
Year 24 : 1,077,500$
Year 25 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - 140$ - 3,306 - 57%
Level 2: 4750 - 120$ - 2,479 - 52%
Level 3: 3750 - 90$ - 2,017 - 54%
Level 4: 2750 - 65$ - 1,410 - 51%
Luxury : 1000 - 300$ - 634 - 63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,520 - 76%
Farm Level 2: 1000 - 18$ - 788 - 79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,845 - 55%
Average Income per Game1,668,809$
Year to Date Revenue68,421,171$
Farm
Home Games Left0
Average Attendance - %2,308 - 77%
Average Income per Game74,732$
Year to Date Revenue3,064,021$

Expense

Pro Players Total Salaries75,944,000$
Farm Players Total Salaries2,049,450$
Coaches Total Salaries4,500,000$
Luxury Taxe Total18,626,401$
Special Salary Cap Value-242,500$
Pro Year To Date Expenses64,643,548$
Farm Year To Date Expenses2,323,370$
Pro Salary Cap To Date61,054,388$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days429,806$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,707$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap60,811,888$
Estimate Under Maximum Salary Cap of 81,500,000$20,688,112$
Estimate Over Minimum Salary Cap of 0$ 60,811,888$
Current Bank Account6,071,125$
Projected Bank Account6,071,125$

Pro Players Salaries

Josh Bailey (1 Way Contract) 13,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 13,000,000$
-Salary Average Remaining : 0$
Henrik Lundqvist (1 Way Contract) 6,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,500,000$
-Salary Average Remaining : 0$
Richard Panik (1 Way Contract) 6,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,000,000$
-Salary Average Remaining : 0$
Dylan Larkin (1 Way Contract) 5,975,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Bryan Rust (1 Way Contract) 5,748,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,561,000$
-Salary Average Remaining : 0$
Mikael Granlund (1 Way Contract) 5,720,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,720,000$
-Salary Average Remaining : 0$
Ivan Provorov 4,300,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,300,000$
-Salary Average Remaining : 0$
Jordan Staal (1 Way Contract) 4,050,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,050,000$
-Salary Average Remaining : 0$
Andrew Shaw (1 Way Contract) 2,450,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,878,000$
-Salary Average Remaining : 0$
Travis Konecny (1 Way Contract) 2,375,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Shea Theodore (1 Way Contract) 2,325,000$ (2)
-Salary Remaining : 0$
-Salary Average : 863,000$
-Salary Average Remaining : 0$
Andrei Vasilevskiy (1 Way Contract) 2,226,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,226,000$
-Salary Average Remaining : 0$
Josh Anderson (1 Way Contract) 2,210,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,210,000$
-Salary Average Remaining : 0$
Marcus Foligno (1 Way Contract) 1,740,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,410,000$
-Salary Average Remaining : 0$
Ben Chiarot (1 Way Contract) 1,575,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,185,000$
-Salary Average Remaining : 0$
Brett Seney (1 Way Contract) 1,550,000$ (1)
-1 Way Contract Salary Cap : 1,550,000$
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Tobias Rieder (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Jordan Weal (1 Way Contract) 1,300,000$ (1)
-1 Way Contract Salary Cap : 1,300,000$
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Joe Morrow (1 Way Contract) 1,150,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Henri Jokiharju 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Adam Fox 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nico Hischier 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Sami Niku 775,000$ (1)
-Salary Remaining : 0$
-Salary Average : 775,000$
-Salary Average Remaining : 0$
Martin Frk 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 650,000$
-Salary Average Remaining : 0$
Total Pro Players24
Salary Commitment
Year 22 : 75,944,000$
Year 23 : 33,163,000$
Year 24 : 23,448,000$
Year 25 : 4,300,000$
Salary Average Commitment
Year 22 : 65,903,000$
Year 23 : 24,897,000$
Year 24 : 17,211,000$
Year 25 : 4,300,000$
Salary Cap with 1 Way Contract
Year 22 : 75,944,000$
Year 23 : 33,163,000$
Year 24 : 23,448,000$
Year 25 : 4,300,000$

Farm Players Salaries

Stuart Skinner 95,700$ (2)
Salary Remaining : 0$
Salary Average : 95,700$
Salary Average Remaining : 0$
Dalton Smith 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Alexander Yelesin 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ashton Sautner 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gilles Senn 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Julien Nantel 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brogan Rafferty 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Austin Wagner 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Daniel Brickley 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gabriel Fontaine 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vincent Arseneau 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Artyom Zagidulin 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Emil Larmi 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Sebastian Repo 90,900$ (2)
Salary Remaining : 0$
Salary Average : 90,900$
Salary Average Remaining : 0$
Maxime Lagace 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Adam Clendening 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Robbie Russo 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Chaz Reddekopp 84,700$ (2)
Salary Remaining : 0$
Salary Average : 84,700$
Salary Average Remaining : 0$
Cavan Fitzgerald 77,000$ (2)
Salary Remaining : 0$
Salary Average : 84,667$
Salary Average Remaining : 0$
Jayce Hawryluk 71,150$ (2)
Salary Remaining : 0$
Salary Average : 78,267$
Salary Average Remaining : 0$
Jonathon Martin 70,000$ (1)
Salary Remaining : 0$
Salary Average : 87,500$
Salary Average Remaining : 0$
Kyle Rau 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Andrew MacWilliam 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Logan O'Connor 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players24
Salary Commitment
Year 22 : 2,049,450$
Year 23 : 1,186,950$
Year 24 : 532,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,081,734$
Year 23 : 1,201,734$
Year 24 : 532,500$
Year 25 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - 125$ - 4,936 - 86%
Level 2: 4750 - 100$ - 4,062 - 86%
Level 3: 3750 - 75$ - 3,218 - 86%
Level 4: 2750 - 50$ - 2,365 - 86%
Luxury : 1000 - 300$ - 743 - 74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,962 - 98%
Farm Level 2: 1000 - 15$ - 978 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,324 - 85%
Average Income per Game2,170,637$
Year to Date Revenue88,996,120$
Farm
Home Games Left0
Average Attendance - %2,940 - 98%
Average Income per Game79,651$
Year to Date Revenue3,265,708$

Expense

Pro Players Total Salaries81,292,000$
Farm Players Total Salaries1,920,000$
Coaches Total Salaries3,400,000$
Luxury Taxe Total22,115,286$
Special Salary Cap Value0$
Pro Year To Date Expenses71,890,045$
Farm Year To Date Expenses2,563,644$
Pro Salary Cap To Date69,439,116$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days450,495$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,161$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap69,439,116$
Estimate Under Maximum Salary Cap of 81,500,000$12,060,884$
Estimate Over Minimum Salary Cap of 0$ 69,439,116$
Current Bank Account18,900,120$
Projected Bank Account18,900,120$

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) 10,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Jakub Voracek (1 Way Contract) 7,626,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,626,000$
-Salary Average Remaining : 0$
Ben Bishop (1 Way Contract) 6,810,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,810,000$
-Salary Average Remaining : 0$
James van Riemsdyk (1 Way Contract) 6,749,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,749,000$
-Salary Average Remaining : 0$
Evgenii Dadonov (1 Way Contract) 6,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,000,000$
-Salary Average Remaining : 0$
Joe Pavelski (1 Way Contract) 5,900,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,900,000$
-Salary Average Remaining : 0$
Patric Hornqvist (1 Way Contract) 5,297,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,297,000$
-Salary Average Remaining : 0$
Nazem Kadri (1 Way Contract) 4,400,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,400,000$
-Salary Average Remaining : 0$
Marc-Edouard Vlasic (1 Way Contract) 4,400,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,400,000$
-Salary Average Remaining : 0$
Cam Fowler (1 Way Contract) 3,825,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Nate Schmidt (1 Way Contract) 3,600,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,393,000$
-Salary Average Remaining : 0$
Calle Jarnkrok (1 Way Contract) 2,535,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Marco Scandella (1 Way Contract) 2,525,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,625,000$
-Salary Average Remaining : 0$
Jamie Oleksiak (1 Way Contract) 1,700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,565,000$
-Salary Average Remaining : 0$
Troy Stecher 1,600,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,431,250$
-Salary Average Remaining : 0$
Connor Carrick (1 Way Contract) 1,225,000$ (1)
-1 Way Contract Salary Cap : 1,225,000$
-Salary Remaining : 0$
-Salary Average : 1,225,000$
-Salary Average Remaining : 0$
Matt Luff 950,000$ (1)
-Salary Remaining : 0$
-Salary Average : 950,000$
-Salary Average Remaining : 0$
Mathieu Joseph 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nikita Gusev 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Tomas Nosek 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Adin Hill 875,000$ (3)
-Salary Remaining : 0$
-Salary Average : 887,500$
-Salary Average Remaining : 0$
Alex Barre-Boulet 800,000$ (3)
-Salary Remaining : 0$
-Salary Average : 812,500$
-Salary Average Remaining : 0$
Casey DeSmith 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 650,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 81,292,000$
Year 23 : 63,622,000$
Year 24 : 33,200,000$
Year 25 : 6,500,000$
Salary Average Commitment
Year 22 : 63,596,250$
Year 23 : 48,718,250$
Year 24 : 22,471,250$
Year 25 : 6,000,000$
Salary Cap with 1 Way Contract
Year 22 : 81,292,000$
Year 23 : 63,622,000$
Year 24 : 33,200,000$
Year 25 : 6,500,000$

Farm Players Salaries

Jordan Nolan 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Dylan Ferguson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Frederic Allard 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Hudson Fasching 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vladislav Kamenev 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Carter Verhaeghe 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Trey Fix-Wolansky 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Cole Cassels 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
A.J. Greer 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Michael McLeod 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
John Quenneville 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Max McCormick 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Keegan Kolesar 85,000$ (2)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Colin Campbell 80,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Luke Johnson 80,000$ (2)
Salary Remaining : 0$
Salary Average : 86,667$
Salary Average Remaining : 0$
Kyle Criscuolo 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Zack MacEwen 70,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Dominik Masin 70,000$ (2)
Salary Remaining : 0$
Salary Average : 76,472$
Salary Average Remaining : 0$
Joey Laleggia 70,000$ (2)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Shawn McBride 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Frank Corrado 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Aleksi Saarela 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Laurent Dauphin 70,000$ (2)
Salary Remaining : 0$
Salary Average : 71,500$
Salary Average Remaining : 0$
Total Farm Players23
Salary Commitment
Year 22 : 1,920,000$
Year 23 : 1,207,500$
Year 24 : 347,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 1,869,639$
Year 23 : 1,167,139$
Year 24 : 347,500$
Year 25 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 125$ - 3,995 - 69%
Level 2: 4750 - 100$ - 3,243 - 68%
Level 3: 3750 - 75$ - 2,605 - 69%
Level 4: 2750 - 50$ - 1,897 - 69%
Luxury : 1000 - 300$ - 588 - 59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,956 - 98%
Farm Level 2: 1000 - 15$ - 982 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,329 - 68%
Average Income per Game1,743,936$
Year to Date Revenue71,501,362$
Farm
Home Games Left0
Average Attendance - %2,938 - 98%
Average Income per Game79,534$
Year to Date Revenue3,260,884$

Expense

Pro Players Total Salaries57,806,000$
Farm Players Total Salaries2,342,500$
Coaches Total Salaries3,900,000$
Luxury Taxe Total16,452,904$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses53,716,744$
Farm Year To Date Expenses2,816,757$
Pro Salary Cap To Date50,974,005$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days326,914$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,433$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap53,474,005$
Estimate Under Maximum Salary Cap of 81,500,000$28,025,995$
Estimate Over Minimum Salary Cap of 0$ 53,474,005$
Current Bank Account36,677,432$
Projected Bank Account36,677,432$

Pro Players Salaries

Jake Gardiner (1 Way Contract) 5,975,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,975,000$
-Salary Average Remaining : 0$
Alex Galchenyuk (1 Way Contract) 5,510,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,510,000$
-Salary Average Remaining : 0$
Anton Stralman (1 Way Contract) 5,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Braydon Coburn (1 Way Contract) 5,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Artem Anisimov (1 Way Contract) 5,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,000,000$
-Salary Average Remaining : 0$
Cam Talbot (1 Way Contract) 4,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Bobby Ryan (1 Way Contract) 4,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Colin Miller (1 Way Contract) 3,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Alexander Steen (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nick Bjugstad (1 Way Contract) 2,700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,683,750$
-Salary Average Remaining : 0$
Zack Kassian (1 Way Contract) 1,350,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,416,000$
-Salary Average Remaining : 0$
Ben Harpur 931,000$ (2)
-Salary Remaining : 0$
-Salary Average : 931,000$
-Salary Average Remaining : 0$
Brett Murray 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
German Rubtsov 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
John Marino 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Michael Mersch 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Noah Dobson 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Riley Tufte 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jeff Taylor (1 Way Contract) 925,000$ (1)
-1 Way Contract Salary Cap : 925,000$
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Isac Lundestrom 900,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Eric Comrie 850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Jayden Halbgewachs (1 Way Contract) 840,000$ (2)
-1 Way Contract Salary Cap : 840,000$
-Salary Remaining : 0$
-Salary Average : 840,000$
-Salary Average Remaining : 0$
Mike Vecchione (1 Way Contract) 775,000$ (1)
-1 Way Contract Salary Cap : 775,000$
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Martin Kaut (Out of Payroll) 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players24
Salary Commitment
Year 22 : 58,506,000$
Year 23 : 51,456,000$
Year 24 : 32,800,000$
Year 25 : 8,500,000$
Salary Average Commitment
Year 22 : 51,605,750$
Year 23 : 44,714,750$
Year 24 : 32,783,750$
Year 25 : 8,500,000$
Salary Cap with 1 Way Contract
Year 22 : 58,506,000$
Year 23 : 51,456,000$
Year 24 : 32,800,000$
Year 25 : 8,500,000$

Farm Players Salaries

Nick Lappin 92,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mario Ferraro 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joona Koppanen 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Danny O'Regan 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jarred Tinordi 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ben Jones 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Branden Troock 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Casey Fitzgerald 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Morgan Frost 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Scarfo 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Stefan Leblanc 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Josh Teves 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Josh Melnick 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Kelly Klima 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Parker Gahagen 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Matthew Register 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Adam Wilcox 90,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Miles Koules 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Myles Powell 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Nicholas Jones 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Steven Whitney 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Scott Conway 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Steven Johnson 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Rich Clune 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Mike Cornell 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Brett Lernout 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Total Farm Players26
Salary Commitment
Year 22 : 2,342,500$
Year 23 : 715,000$
Year 24 : 462,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,322,500$
Year 23 : 695,000$
Year 24 : 462,500$
Year 25 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - 125$ - 4,358 - 76%
Level 2: 4750 - 100$ - 3,555 - 75%
Level 3: 3750 - 75$ - 2,831 - 76%
Level 4: 2750 - 50$ - 2,058 - 75%
Luxury : 1000 - 300$ - 639 - 64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,962 - 98%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,442 - 75%
Average Income per Game1,927,270$
Year to Date Revenue79,018,079$
Farm
Home Games Left0
Average Attendance - %2,941 - 98%
Average Income per Game79,680$
Year to Date Revenue3,266,868$

Expense

Pro Players Total Salaries65,222,999$
Farm Players Total Salaries2,946,000$
Coaches Total Salaries1,900,000$
Luxury Taxe Total16,400,894$
Special Salary Cap Value5,000,000$
Pro Year To Date Expenses53,806,537$
Farm Year To Date Expenses3,474,964$
Pro Salary Cap To Date52,753,415$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days356,038$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,677$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap57,753,415$
Estimate Under Maximum Salary Cap of 81,500,000$23,746,585$
Estimate Over Minimum Salary Cap of 0$ 57,753,415$
Current Bank Account18,277,594$
Projected Bank Account18,277,594$

Pro Players Salaries

William Karlsson (1 Way Contract) 6,900,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,900,000$
-Salary Average Remaining : 0$
Alex DeBrincat 6,200,000$ (4)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Brian Elliott (1 Way Contract) 6,030,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,030,000$
-Salary Average Remaining : 0$
Mike Smith (1 Way Contract) 5,850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,850,000$
-Salary Average Remaining : 0$
Brady Skjei 4,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Justin Williams (1 Way Contract) 4,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Cam Atkinson (1 Way Contract) 3,680,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,680,000$
-Salary Average Remaining : 0$
Joel Edmundson (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Michael Del Zotto (1 Way Contract) 3,021,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,021,000$
-Salary Average Remaining : 0$
Nikita Zaitsev (1 Way Contract) 2,962,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Phillip Danault (1 Way Contract) 2,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Brian Boyle (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Jimmy Vesey (1 Way Contract) 1,800,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Riley Sheahan (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Robert Bortuzzo (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,388,750$
-Salary Average Remaining : 0$
Mark Barberio (1 Way Contract) 1,500,000$ (1)
-1 Way Contract Salary Cap : 1,500,000$
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Justin Holl 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Matt Moulson 999,999$ (2)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Remi Elie 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ethan Bear 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Anthony Cirelli 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ryan Donato 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Madison Bowey 830,000$ (1)
-Salary Remaining : 0$
-Salary Average : 600,000$
-Salary Average Remaining : 0$
Brett Howden 750,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players24
Salary Commitment
Year 22 : 65,222,999$
Year 23 : 40,082,999$
Year 24 : 12,700,000$
Year 25 : 6,200,000$
Salary Average Commitment
Year 22 : 52,269,749$
Year 23 : 27,359,749$
Year 24 : 6,738,750$
Year 25 : 925,000$
Salary Cap with 1 Way Contract
Year 22 : 65,222,999$
Year 23 : 40,082,999$
Year 24 : 12,700,000$
Year 25 : 6,200,000$

Farm Players Salaries

Ben Street 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Cameron Gaunce 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Chris Mueller 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Gemel Smith 93,500$ (1)
Salary Remaining : 0$
Salary Average : 93,500$
Salary Average Remaining : 0$
Kevin Lankinen 92,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nicolas Beaudin 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Evgeny Svechnikov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Isaac Ratcliffe 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Groleau 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joakim Nygard 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Josh Norris 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brendan Perlini 92,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Poehling 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Simon Holmstrom 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Adam Werner 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nathan Bastian 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kailer Yamamoto 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Calle Rosen 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dennis Yan 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joakim Ryan 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Trevor Moore 85,000$ (2)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Sam Miletic 80,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Alex Lyon 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Oliwer Kaski 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Fredrik Claesson 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Ville Husso 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Justin Bailey 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Scott Wilson 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Matthew Phillips 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Luke Green 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Hudson Elynuik 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jonathan Ang 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Juuso Riikola 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jordan Gross 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Total Farm Players34
Salary Commitment
Year 22 : 2,946,000$
Year 23 : 2,200,000$
Year 24 : 1,062,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,913,500$
Year 23 : 2,190,000$
Year 24 : 1,062,500$
Year 25 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - 125$ - 4,632 - 81%
Level 2: 4750 - 90$ - 3,860 - 81%
Level 3: 3750 - 77$ - 2,728 - 73%
Level 4: 2750 - 51$ - 2,095 - 76%
Luxury : 1000 - 295$ - 786 - 79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,721 - 86%
Farm Level 2: 1000 - 15$ - 941 - 94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,101 - 78%
Average Income per Game2,038,770$
Year to Date Revenue83,589,552$
Farm
Home Games Left0
Average Attendance - %2,661 - 89%
Average Income per Game80,043$
Year to Date Revenue3,281,757$

Expense

Pro Players Total Salaries62,176,500$
Farm Players Total Salaries3,135,000$
Coaches Total Salaries4,750,000$
Luxury Taxe Total19,419,812$
Special Salary Cap Value3,600,000$
Pro Year To Date Expenses62,891,504$
Farm Year To Date Expenses3,266,304$
Pro Salary Cap To Date59,024,045$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days355,788$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,887$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap62,624,045$
Estimate Under Maximum Salary Cap of 81,500,000$18,875,955$
Estimate Over Minimum Salary Cap of 0$ 62,624,045$
Current Bank Account11,101,808$
Projected Bank Account11,101,808$

Pro Players Salaries

Phil Kessel (1 Way Contract) 8,400,000$ (2)
-Salary Remaining : 0$
-Salary Average : 8,275,000$
-Salary Average Remaining : 0$
Zdeno Chara (1 Way Contract) 6,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,500,000$
-Salary Average Remaining : 0$
Marc-Andre Fleury (1 Way Contract) 6,410,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,410,000$
-Salary Average Remaining : 0$
Kevin Shattenkirk (1 Way Contract) 5,725,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,981,000$
-Salary Average Remaining : 0$
Erik Gudbranson (1 Way Contract) 5,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Nikolaj Ehlers (1 Way Contract) 4,710,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jaroslav Halak (1 Way Contract) 4,330,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,836,667$
-Salary Average Remaining : 0$
Colton Sissons 2,350,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,990,000$
-Salary Average Remaining : 0$
Tyler Ennis (1 Way Contract) 2,190,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,190,000$
-Salary Average Remaining : 0$
Darnell Nurse (1 Way Contract) 2,075,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,787,500$
-Salary Average Remaining : 0$
Anthony Beauvillier 1,950,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,693,750$
-Salary Average Remaining : 0$
Andre Burakovsky (1 Way Contract) 1,886,500$ (2)
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Nikita Zadorov (1 Way Contract) 1,775,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,533,750$
-Salary Average Remaining : 0$
Colton Sceviour (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Sam Bennett (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,356,250$
-Salary Average Remaining : 0$
Robert Thomas 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Marcus Sorensen 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Mark Jankowski 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Mathew Barzal 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Rasmus Dahlin 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Valeri Nichushkin 750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 750,000$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 62,176,500$
Year 23 : 42,051,500$
Year 24 : 10,025,000$
Year 25 : 2,350,000$
Salary Average Commitment
Year 22 : 56,853,917$
Year 23 : 36,728,917$
Year 24 : 9,664,750$
Year 25 : 1,990,000$
Salary Cap with 1 Way Contract
Year 22 : 62,176,500$
Year 23 : 42,051,500$
Year 24 : 10,025,000$
Year 25 : 2,350,000$

Farm Players Salaries

Kiefer Sherwood 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Igor Shvyrev 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Jordan Szwarz 97,500$ (2)
Salary Remaining : 0$
Salary Average : 91,875$
Salary Average Remaining : 0$
Lukas Jasek 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Peter Abbandonato 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Jimmy Huntington 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Skyler McKenzie 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Jani Hakanpaa 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Parker Kelly 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Jakob Lilja 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Joshua Anderson 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Yegor Sharangovich 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Drake Rymsha 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Evan McEneny 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Danil Yurtaykin 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Michael Sgarbossa 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Michael Paliotta 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Garret Sparks 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ivan Prosvetov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dillon Heatherington 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Helvig 92,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Owen Tippett (Out of Payroll) 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Urho Vaakanainen 92,500$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Alexandre Fortin 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Leon Gawanke 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kale Kessy 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joey Daccord 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Marko Dano 85,000$ (1)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Tyrell Goulbourne 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Nikolai Knyzhov 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Gaetan Haas 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Tommy Novak 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kenny Agostino 70,000$ (1)
Salary Remaining : 0$
Salary Average : 68,533$
Salary Average Remaining : 0$
Jonathan Kovacevic 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Lean Bergmann 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Total Farm Players35
Salary Commitment
Year 22 : 3,135,000$
Year 23 : 2,250,000$
Year 24 : 1,487,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 3,090,408$
Year 23 : 2,206,875$
Year 24 : 1,487,500$
Year 25 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - 150$ - 3,216 - 56%
Level 2: 4750 - 100$ - 3,772 - 79%
Level 3: 3750 - 80$ - 2,413 - 64%
Level 4: 2750 - 60$ - 1,621 - 59%
Luxury : 1000 - 325$ - 597 - 60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,974 - 99%
Farm Level 2: 1000 - 15$ - 982 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,619 - 65%
Average Income per Game1,826,895$
Year to Date Revenue74,902,697$
Farm
Home Games Left0
Average Attendance - %2,956 - 99%
Average Income per Game80,100$
Year to Date Revenue3,284,115$

Expense

Pro Players Total Salaries81,578,999$
Farm Players Total Salaries1,958,700$
Coaches Total Salaries3,000,000$
Luxury Taxe Total21,940,629$
Special Salary Cap Value0$
Pro Year To Date Expenses71,673,539$
Farm Year To Date Expenses2,533,557$
Pro Salary Cap To Date69,485,336$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days451,500$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,756$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap69,485,336$
Estimate Under Maximum Salary Cap of 81,500,000$12,014,664$
Estimate Over Minimum Salary Cap of 0$ 69,485,336$
Current Bank Account10,550,428$
Projected Bank Account10,550,428$

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 9,481,000$ (4)
-Salary Remaining : 0$
-Salary Average : 9,399,800$
-Salary Average Remaining : 0$
Evgeni Malkin (1 Way Contract) 9,140,000$ (1)
-Salary Remaining : 0$
-Salary Average : 9,140,000$
-Salary Average Remaining : 0$
John Carlson (1 Way Contract) 7,275,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,950,000$
-Salary Average Remaining : 0$
Tuukka Rask (1 Way Contract) 7,231,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,231,000$
-Salary Average Remaining : 0$
John Klingberg (1 Way Contract) 6,250,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,250,000$
-Salary Average Remaining : 0$
Jonathan Marchessault (1 Way Contract) 6,050,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,050,000$
-Salary Average Remaining : 0$
Evander Kane (1 Way Contract) 6,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,000,000$
-Salary Average Remaining : 0$
Sean Monahan (1 Way Contract) 5,775,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,775,000$
-Salary Average Remaining : 0$
Keith Yandle (1 Way Contract) 5,547,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,547,000$
-Salary Average Remaining : 0$
Nick Jensen (1 Way Contract) 3,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Travis Hamonic (1 Way Contract) 2,850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,850,000$
-Salary Average Remaining : 0$
Jonas Brodin (1 Way Contract) 2,165,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,190,000$
-Salary Average Remaining : 0$
Anthony Duclair (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Joonas Donskoi (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Ryan Reaves 999,999$ (1)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Brock McGinn 990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 990,000$
-Salary Average Remaining : 0$
Kasperi Kapanen 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
David Kampf 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Brady Tkachuk 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Jan Rutta 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Alexandar Georgiev 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jason Dickinson 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 81,578,999$
Year 23 : 63,884,000$
Year 24 : 35,306,000$
Year 25 : 20,481,000$
Salary Average Commitment
Year 22 : 78,822,799$
Year 23 : 61,102,800$
Year 24 : 32,899,800$
Year 25 : 20,399,800$
Salary Cap with 1 Way Contract
Year 22 : 81,578,999$
Year 23 : 63,884,000$
Year 24 : 35,306,000$
Year 25 : 20,481,000$

Farm Players Salaries

Dillon Simpson 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Blake Pietila 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
J.T. Brown 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
John Gilmour 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Jared Coreau 99,000$ (2)
Salary Remaining : 0$
Salary Average : 99,000$
Salary Average Remaining : 0$
Ryan Haggerty 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jacob Middleton 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dysin Mayo 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Simon Benoit 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brett Leason 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Chase De Leo 89,700$ (2)
Salary Remaining : 0$
Salary Average : 89,700$
Salary Average Remaining : 0$
Max Jones 82,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Matt Beleskey 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Tommy Cross 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Cal O'Reilly 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Paul Carey 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Scott Sabourin 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Andrew Shortridge 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Taro Hirose 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Alexander True 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Josef Korenar 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Chad Ruhwedel 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Greg McKegg 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Total Farm Players23
Salary Commitment
Year 22 : 1,958,700$
Year 23 : 1,551,200$
Year 24 : 705,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 1,946,200$
Year 23 : 1,538,700$
Year 24 : 705,000$
Year 25 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - 124$ - 4,532 - 79%
Level 2: 4750 - 99$ - 3,738 - 79%
Level 3: 3750 - 74$ - 2,946 - 79%
Level 4: 2750 - 49$ - 2,185 - 79%
Luxury : 1000 - 295$ - 788 - 79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 20$ - 1,987 - 99%
Farm Level 2: 1000 - 10$ - 1,000 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,189 - 79%
Average Income per Game2,019,029$
Year to Date Revenue82,780,175$
Farm
Home Games Left0
Average Attendance - %2,987 - 100%
Average Income per Game62,176$
Year to Date Revenue2,549,200$

Expense

Pro Players Total Salaries79,131,500$
Farm Players Total Salaries2,079,000$
Coaches Total Salaries1,700,000$
Luxury Taxe Total21,023,778$
Special Salary Cap Value0$
Pro Year To Date Expenses68,403,476$
Farm Year To Date Expenses2,547,484$
Pro Salary Cap To Date66,864,626$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days430,277$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,478$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,864,626$
Estimate Under Maximum Salary Cap of 81,500,000$14,635,374$
Estimate Over Minimum Salary Cap of 0$ 66,864,626$
Current Bank Account10,682,156$
Projected Bank Account10,682,156$

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) 9,600,000$ (6)
-Salary Remaining : 0$
-Salary Average : 8,960,714$
-Salary Average Remaining : 0$
Patrik Laine 6,750,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,585,000$
-Salary Average Remaining : 0$
Roman Josi (1 Way Contract) 6,490,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,490,000$
-Salary Average Remaining : 0$
Mark Scheifele (1 Way Contract) 5,990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,990,000$
-Salary Average Remaining : 0$
Jake Guentzel 5,268,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,820,333$
-Salary Average Remaining : 0$
Ryan Johansen (1 Way Contract) 4,850,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,820,000$
-Salary Average Remaining : 0$
Charlie Coyle (1 Way Contract) 4,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,183,333$
-Salary Average Remaining : 0$
Justin Faulk (1 Way Contract) 4,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Adam Larsson (1 Way Contract) 3,750,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,427,500$
-Salary Average Remaining : 0$
Anthony Mantha 3,723,500$ (2)
-Salary Remaining : 0$
-Salary Average : 2,790,667$
-Salary Average Remaining : 0$
Jonathan Drouin (1 Way Contract) 3,600,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,660,000$
-Salary Average Remaining : 0$
David Perron (1 Way Contract) 3,440,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,440,000$
-Salary Average Remaining : 0$
Jaccob Slavin (1 Way Contract) 3,425,000$ (3)
-Salary Remaining : 0$
-Salary Average : 742,500$
-Salary Average Remaining : 0$
Tyler Bertuzzi 2,645,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,645,000$
-Salary Average Remaining : 0$
Radek Faksa (1 Way Contract) 2,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Ian Cole (1 Way Contract) 2,175,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,908,750$
-Salary Average Remaining : 0$
Anders Nilsson (1 Way Contract) 1,875,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,875,000$
-Salary Average Remaining : 0$
Dylan McIlrath (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Jordan Kyrou 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Anders Bjork 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Neal Pionk 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Conor Garland 775,000$ (3)
-Salary Remaining : 0$
-Salary Average : 751,250$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 79,131,500$
Year 23 : 66,851,500$
Year 24 : 46,385,000$
Year 25 : 20,850,000$
Salary Average Commitment
Year 22 : 69,990,047$
Year 23 : 57,710,047$
Year 24 : 40,265,297$
Year 25 : 18,729,047$
Salary Cap with 1 Way Contract
Year 22 : 79,131,500$
Year 23 : 66,851,500$
Year 24 : 46,385,000$
Year 25 : 20,850,000$

Farm Players Salaries

Brandon Halverson 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Oscar Dansk 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Rudolfs Balcers 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Walman 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Steven Fogarty 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dyson Stevenson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Keaton Thompson 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Eric Cornel 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Yegor Rykov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Pavel Shen 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kody Clark 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joseph Cramarossa 85,000$ (1)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Erik Burgdoerfer 85,000$ (1)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Garrett Mitchell 85,000$ (1)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Joey Anderson 85,000$ (2)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Timothy Liljegren 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Otto Koivula 80,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Matt Bartkowski 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Phillip Di Giuseppe 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Connor Bunnaman 75,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dylan Wells 71,500$ (1)
Salary Remaining : 0$
Salary Average : 71,500$
Salary Average Remaining : 0$
Maxime Fortier 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brandon Hickey 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jonas Johansson 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Ben Gleason 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players25
Salary Commitment
Year 22 : 2,079,000$
Year 23 : 820,000$
Year 24 : 370,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,049,000$
Year 23 : 790,000$
Year 24 : 370,000$
Year 25 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - 245$ - 4,057 - 71%
Level 2: 4750 - 152$ - 3,606 - 76%
Level 3: 3750 - 95$ - 2,989 - 80%
Level 4: 2750 - 85$ - 2,093 - 76%
Luxury : 1000 - 345$ - 763 - 76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 52$ - 1,671 - 84%
Farm Level 2: 1000 - 32$ - 892 - 89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,509 - 75%
Average Income per Game1,611,638$
Year to Date Revenue66,077,173$
Farm
Home Games Left0
Average Attendance - %2,563 - 85%
Average Income per Game77,650$
Year to Date Revenue3,183,656$

Expense

Pro Players Total Salaries71,643,715$
Farm Players Total Salaries2,485,000$
Coaches Total Salaries3,300,000$
Luxury Taxe Total18,994,883$
Special Salary Cap Value-6,300,000$
Pro Year To Date Expenses62,459,211$
Farm Year To Date Expenses3,109,049$
Pro Salary Cap To Date60,059,893$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days398,622$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,661$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap53,759,893$
Estimate Under Maximum Salary Cap of 81,500,000$27,740,107$
Estimate Over Minimum Salary Cap of 0$ 53,759,893$
Current Bank Account5,059,851$
Projected Bank Account5,059,851$

Pro Players Salaries

Mike Hoffman (1 Way Contract) 12,000,000$ (5)
-Salary Remaining : 0$
-Salary Average : 12,000,000$
-Salary Average Remaining : 0$
Zach Werenski 5,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,000,000$
-Salary Average Remaining : 0$
Semyon Varlamov (1 Way Contract) 4,750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,750,000$
-Salary Average Remaining : 0$
Jason Zucker (1 Way Contract) 4,595,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,595,000$
-Salary Average Remaining : 0$
Hampus Lindholm (1 Way Contract) 4,543,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,543,000$
-Salary Average Remaining : 0$
David Krejci (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,500,000$
-Salary Average Remaining : 0$
Zach Hyman (1 Way Contract) 4,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 650,000$
-Salary Average Remaining : 0$
Carl Hagelin (1 Way Contract) 3,800,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,800,000$
-Salary Average Remaining : 0$
Damon Severson (1 Way Contract) 3,250,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,250,000$
-Salary Average Remaining : 0$
Jack Johnson (1 Way Contract) 3,250,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,825,000$
-Salary Average Remaining : 0$
Kevin Fiala 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Brandon Carlo 2,850,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,850,000$
-Salary Average Remaining : 0$
Carl Gunnarsson (1 Way Contract) 2,600,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,600,000$
-Salary Average Remaining : 0$
Adam Pelech 2,320,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,320,000$
-Salary Average Remaining : 0$
Pavel Zacha 2,250,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,250,000$
-Salary Average Remaining : 0$
Johan Larsson (1 Way Contract) 2,113,715$ (3)
-Salary Remaining : 0$
-Salary Average : 2,113,715$
-Salary Average Remaining : 0$
Derek Ryan (1 Way Contract) 1,972,000$ (2)
-Salary Remaining : 0$
-Salary Average : 650,000$
-Salary Average Remaining : 0$
Nick Ritchie (1 Way Contract) 1,600,000$ (2)
-Salary Remaining : 0$
-Salary Average : 894,167$
-Salary Average Remaining : 0$
Dominik Kubalik 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Elias Pettersson 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Sammy Blais 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Linus Ullmark 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 850,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 71,643,715$
Year 23 : 65,493,715$
Year 24 : 45,576,715$
Year 25 : 29,938,000$
Salary Average Commitment
Year 22 : 66,615,882$
Year 23 : 60,465,882$
Year 24 : 45,576,715$
Year 25 : 29,938,000$
Salary Cap with 1 Way Contract
Year 22 : 71,643,715$
Year 23 : 65,493,715$
Year 24 : 45,576,715$
Year 25 : 29,938,000$

Farm Players Salaries

Eric Tangradi 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Brad Malone 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Jonathan Ericsson 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Sonny Milano 97,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Frederik Gauthier 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Michael Dal Colle 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Blake Speers 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Conner Bleackley 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Daniel Sprong 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vili Saarijarvi 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Christian Fischer 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nikolay Goldobin 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Tyler Benson 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Mason Marchment 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Will Bitten 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Dan Vladar 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Jonathan Aspirot 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ryan Dmowski 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Gregor MacLeod 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Hunter Drew 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jermaine Loewen 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Griffen Outhouse 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kevin Stenlund 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kristians Rubins 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Sean Day 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Rinat Valiev 70,000$ (1)
Salary Remaining : 0$
Salary Average : 78,000$
Salary Average Remaining : 0$
Andrew Hammond 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ville Meskanen 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
William Lochead 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Chris Bigras 70,000$ (1)
Salary Remaining : 0$
Salary Average : 84,333$
Salary Average Remaining : 0$
Cameron Schilling 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players31
Salary Commitment
Year 22 : 2,485,000$
Year 23 : 1,572,500$
Year 24 : 725,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,487,333$
Year 23 : 1,552,500$
Year 24 : 725,000$
Year 25 : 0$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - 125$ - 4,593 - 80%
Level 2: 4750 - 100$ - 3,759 - 79%
Level 3: 3750 - 75$ - 3,049 - 81%
Level 4: 2750 - 50$ - 2,240 - 81%
Luxury : 1000 - 300$ - 699 - 70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,960 - 98%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,339 - 80%
Average Income per Game2,045,764$
Year to Date Revenue83,876,343$
Farm
Home Games Left0
Average Attendance - %2,943 - 98%
Average Income per Game79,682$
Year to Date Revenue3,266,980$

Expense

Pro Players Total Salaries75,319,000$
Farm Players Total Salaries2,629,100$
Coaches Total Salaries4,000,000$
Luxury Taxe Total20,699,299$
Special Salary Cap Value-550,000$
Pro Year To Date Expenses67,989,517$
Farm Year To Date Expenses3,327,649$
Pro Salary Cap To Date65,100,325$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days421,070$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,511$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap64,550,325$
Estimate Under Maximum Salary Cap of 81,500,000$16,949,675$
Estimate Over Minimum Salary Cap of 0$ 64,550,325$
Current Bank Account9,579,336$
Projected Bank Account9,579,336$

Pro Players Salaries

Taylor Hall (1 Way Contract) 9,360,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,524,000$
-Salary Average Remaining : 0$
Sebastian Aho 8,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 7,237,500$
-Salary Average Remaining : 0$
Matt Duchene (1 Way Contract) 8,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Jonathan Toews (1 Way Contract) 8,000,000$ (5)
-Salary Remaining : 0$
-Salary Average : 8,098,333$
-Salary Average Remaining : 0$
Kris Letang (1 Way Contract) 7,150,000$ (5)
-Salary Remaining : 0$
-Salary Average : 7,183,333$
-Salary Average Remaining : 0$
Ron Hainsey (1 Way Contract) 4,250,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,250,000$
-Salary Average Remaining : 0$
Brad Richardson (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Jake DeBrusk 3,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,585,000$
-Salary Average Remaining : 0$
Jonathan Bernier (1 Way Contract) 3,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Tomas Tatar (1 Way Contract) 2,600,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,075,000$
-Salary Average Remaining : 0$
Kris Russell (1 Way Contract) 2,501,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,501,000$
-Salary Average Remaining : 0$
Oliver Bjorkstrand (1 Way Contract) 2,400,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,247,500$
-Salary Average Remaining : 0$
Darcy Kuemper (1 Way Contract) 2,375,000$ (2)
-Salary Remaining : 0$
-Salary Average : 995,000$
-Salary Average Remaining : 0$
Jay Beagle (1 Way Contract) 2,123,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,020,000$
-Salary Average Remaining : 0$
Brandon Montour (1 Way Contract) 2,010,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,010,000$
-Salary Average Remaining : 0$
Ryan Graves (1 Way Contract) 1,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Luca Sbisa 1,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Miro Heiskanen 950,000$ (1)
-Salary Remaining : 0$
-Salary Average : 950,000$
-Salary Average Remaining : 0$
Veini Vehvilainen 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Lucas Wallmark 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Joe Snively 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Warren Foegele 550,000$ (1)
-Salary Remaining : 0$
-Salary Average : 800,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 75,319,000$
Year 23 : 57,708,000$
Year 24 : 41,175,000$
Year 25 : 36,150,000$
Salary Average Commitment
Year 22 : 62,726,666$
Year 23 : 47,701,666$
Year 24 : 32,176,666$
Year 25 : 27,304,166$
Salary Cap with 1 Way Contract
Year 22 : 75,319,000$
Year 23 : 57,708,000$
Year 24 : 41,175,000$
Year 25 : 36,150,000$

Farm Players Salaries

Kyle Keyser 99,900$ (3)
Salary Remaining : 0$
Salary Average : 99,900$
Salary Average Remaining : 0$
Dakota Joshua 99,900$ (3)
Salary Remaining : 0$
Salary Average : 99,900$
Salary Average Remaining : 0$
Justin Scott 99,900$ (3)
Salary Remaining : 0$
Salary Average : 99,900$
Salary Average Remaining : 0$
Robert Carpenter 99,900$ (3)
Salary Remaining : 0$
Salary Average : 99,900$
Salary Average Remaining : 0$
Steven Kampfer 99,500$ (2)
Salary Remaining : 0$
Salary Average : 99,500$
Salary Average Remaining : 0$
Yannick Weber 97,500$ (1)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Chris Terry 97,500$ (1)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Cam Dineen 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Joseph Duszak 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Josh Wilkins 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kasimir Kaskisuo 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Reece Scarlett 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Maxime Lajoie 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Lindgren 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mitch Eliot 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Shane Starrett 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Xavier Ouellet 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Niclas Almari 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Matt Tomkins 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Thomas Di Pauli 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
T.J. Tynan 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
CJ Suess 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Evan Polei 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Sheldon Dries 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Trevor Carrick 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Johan Sodergran 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Andrew Nielsen 70,000$ (2)
Salary Remaining : 0$
Salary Average : 69,917$
Salary Average Remaining : 0$
Sheldon Rempal 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Luke Philp 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Michael Pezzetta 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Joel Persson 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Total Farm Players31
Salary Commitment
Year 22 : 2,629,100$
Year 23 : 2,014,100$
Year 24 : 1,677,100$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,591,517$
Year 23 : 1,991,517$
Year 24 : 1,677,100$
Year 25 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - 125$ - 4,778 - 83%
Level 2: 4750 - 100$ - 3,972 - 84%
Level 3: 3750 - 75$ - 3,100 - 83%
Level 4: 2750 - 50$ - 2,291 - 83%
Luxury : 1000 - 300$ - 705 - 71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,941 - 97%
Farm Level 2: 1000 - 15$ - 978 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,846 - 82%
Average Income per Game2,117,262$
Year to Date Revenue86,807,739$
Farm
Home Games Left0
Average Attendance - %2,919 - 97%
Average Income per Game78,997$
Year to Date Revenue3,238,858$

Expense

Pro Players Total Salaries74,135,000$
Farm Players Total Salaries1,904,900$
Coaches Total Salaries2,900,000$
Luxury Taxe Total19,501,891$
Special Salary Cap Value-2,500,000$
Pro Year To Date Expenses64,199,208$
Farm Year To Date Expenses2,572,273$
Pro Salary Cap To Date62,416,796$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days409,328$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,080$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap59,916,796$
Estimate Under Maximum Salary Cap of 81,500,000$21,583,204$
Estimate Over Minimum Salary Cap of 0$ 59,916,796$
Current Bank Account42,032,965$
Projected Bank Account42,032,965$

Pro Players Salaries

Sami Vatanen (1 Way Contract) 12,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 12,000,000$
-Salary Average Remaining : 0$
John Tavares (1 Way Contract) 7,225,000$ (3)
-Salary Remaining : 0$
-Salary Average : 7,060,000$
-Salary Average Remaining : 0$
Mitchell Marner (1 Way Contract) 6,300,000$ (4)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nick Bonino (1 Way Contract) 5,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Andy Greene (1 Way Contract) 5,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,000,000$
-Salary Average Remaining : 0$
Timo Meier 5,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nick Schmaltz 4,625,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,965,000$
-Salary Average Remaining : 0$
Jacob Trouba (1 Way Contract) 3,574,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,574,000$
-Salary Average Remaining : 0$
Antti Raanta (1 Way Contract) 3,179,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,179,000$
-Salary Average Remaining : 0$
Michael Raffl (1 Way Contract) 3,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Ondrej Kase 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,426,250$
-Salary Average Remaining : 0$
Philipp Grubauer (1 Way Contract) 2,600,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,527,000$
-Salary Average Remaining : 0$
Andrew Cogliano (1 Way Contract) 2,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Brenden Dillon (1 Way Contract) 2,392,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,392,000$
-Salary Average Remaining : 0$
Alex Biega (1 Way Contract) 1,775,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Miles Wood 1,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 975,000$
-Salary Average Remaining : 0$
Kirby Dach 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Travis Dermott 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Adam Gaudette 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Cale Makar 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Frank Vatrano 915,000$ (2)
-Salary Remaining : 0$
-Salary Average : 790,000$
-Salary Average Remaining : 0$
Andrei Svechnikov 850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 74,135,000$
Year 23 : 62,085,000$
Year 24 : 42,900,000$
Year 25 : 18,225,000$
Salary Average Commitment
Year 22 : 61,688,250$
Year 23 : 47,838,250$
Year 24 : 30,178,250$
Year 25 : 11,390,000$
Salary Cap with 1 Way Contract
Year 22 : 74,135,000$
Year 23 : 60,285,000$
Year 24 : 41,100,000$
Year 25 : 16,425,000$

Farm Players Salaries

Brayden Pachal 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Matt Benning 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Matt Tennyson 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Pheonix Copley 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Kevin Roy 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Axel Jonsson-Fjallby 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Cody Glass 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Bischoff 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dylan Gambrell 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Greg Carey 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jack Studnicka 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ivan Chekhovich 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Eetu Luostarinen 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Michael Rasmussen 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Riley Stillman 84,500$ (2)
Salary Remaining : 0$
Salary Average : 84,500$
Salary Average Remaining : 0$
Mark Alt 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Matt Villalta 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Nicolas Aube-Kubel 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kyle Burroughs 70,000$ (1)
Salary Remaining : 0$
Salary Average : 57,700$
Salary Average Remaining : 0$
Nathan Walker 57,900$ (1)
Salary Remaining : 0$
Salary Average : 57,900$
Salary Average Remaining : 0$
Ryan Bourque 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Kristian Reichel 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Gerald Mayhew 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players23
Salary Commitment
Year 22 : 1,904,900$
Year 23 : 1,157,000$
Year 24 : 657,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 1,877,600$
Year 23 : 1,142,000$
Year 24 : 657,500$
Year 25 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - 125$ - 4,955 - 86%
Level 2: 4750 - 100$ - 4,026 - 85%
Level 3: 3750 - 75$ - 3,217 - 86%
Level 4: 2750 - 50$ - 2,354 - 86%
Luxury : 1000 - 300$ - 724 - 72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,965 - 98%
Farm Level 2: 1000 - 15$ - 987 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,276 - 85%
Average Income per Game2,187,104$
Year to Date Revenue89,671,283$
Farm
Home Games Left0
Average Attendance - %2,953 - 98%
Average Income per Game79,922$
Year to Date Revenue3,276,821$

Expense

Pro Players Total Salaries73,907,500$
Farm Players Total Salaries2,516,900$
Coaches Total Salaries3,150,000$
Luxury Taxe Total21,396,743$
Special Salary Cap Value0$
Pro Year To Date Expenses69,158,715$
Farm Year To Date Expenses2,800,324$
Pro Salary Cap To Date66,937,994$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days410,793$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,026$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,937,994$
Estimate Under Maximum Salary Cap of 81,500,000$14,562,006$
Estimate Over Minimum Salary Cap of 0$ 66,937,994$
Current Bank Account19,479,864$
Projected Bank Account19,479,864$

Pro Players Salaries

Auston Matthews (1 Way Contract) 8,815,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Frederik Andersen (1 Way Contract) 8,784,000$ (5)
-Salary Remaining : 0$
-Salary Average : 8,280,000$
-Salary Average Remaining : 0$
Alex Pietrangelo (1 Way Contract) 6,475,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,475,000$
-Salary Average Remaining : 0$
Ryan Strome (1 Way Contract) 6,342,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,575,600$
-Salary Average Remaining : 0$
Calvin de Haan (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,500,000$
-Salary Average Remaining : 0$
Tyler Myers (1 Way Contract) 4,248,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,248,000$
-Salary Average Remaining : 0$
Mats Zuccarello (1 Way Contract) 4,200,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,050,000$
-Salary Average Remaining : 0$
Clayton Keller 3,740,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,788,611$
-Salary Average Remaining : 0$
Boone Jenner (1 Way Contract) 3,424,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,424,000$
-Salary Average Remaining : 0$
Josh Manson (1 Way Contract) 3,375,000$ (3)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Pavel Buchnevich 3,200,500$ (3)
-Salary Remaining : 0$
-Salary Average : 2,631,625$
-Salary Average Remaining : 0$
Michael Frolik (1 Way Contract) 3,080,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,080,000$
-Salary Average Remaining : 0$
Tristan Jarry 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,481,250$
-Salary Average Remaining : 0$
Alexander Wennberg (1 Way Contract) 2,575,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,411,250$
-Salary Average Remaining : 0$
Brendan Smith (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Matt Irwin 1,499,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,499,000$
-Salary Average Remaining : 0$
Zach Sanford 950,000$ (5)
-Salary Remaining : 0$
-Salary Average : 945,833$
-Salary Average Remaining : 0$
Joel Farabee 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ilya Mikheyev 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Andreas Johnsson 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Charlie McAvoy 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 73,907,500$
Year 23 : 52,538,500$
Year 24 : 42,550,500$
Year 25 : 16,076,000$
Salary Average Commitment
Year 22 : 60,565,169$
Year 23 : 46,236,169$
Year 24 : 37,199,558$
Year 25 : 14,801,433$
Salary Cap with 1 Way Contract
Year 22 : 73,907,500$
Year 23 : 52,538,500$
Year 24 : 42,550,500$
Year 25 : 16,076,000$

Farm Players Salaries

Erik Kallgren 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Cole Kehler 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Evan Weinger 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Mathieu Olivier 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Eric Knodel 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Darren Archibald 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Bokondji Imama 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Blaine Byron 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Gage Quinney 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Nick DeSimone 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Jalen Chatfield 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Filip Chlapik (Out of Payroll) 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Adam Boqvist (Out of Payroll) 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Antoine Morand 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nicholas Merkley 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jakub Lauko 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Boris Katchouk 87,500$ (2)
Salary Remaining : 0$
Salary Average : 87,500$
Salary Average Remaining : 0$
Austin Strand 80,000$ (3)
Salary Remaining : 0$
Salary Average : 83,125$
Salary Average Remaining : 0$
Tim McGauley 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Jeffrey Truchon-Viel 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Alex Gallant 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Michael Carcone 70,000$ (2)
Salary Remaining : 0$
Salary Average : 73,333$
Salary Average Remaining : 0$
Nick Schilkey 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
James de Haas 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Michael Hutchinson 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Brennan Menell 55,000$ (1)
Salary Remaining : 0$
Salary Average : 71,667$
Salary Average Remaining : 0$
Jack Dougherty 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players27
Salary Commitment
Year 22 : 2,609,400$
Year 23 : 1,709,400$
Year 24 : 1,326,900$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,632,525$
Year 23 : 1,715,858$
Year 24 : 1,330,025$
Year 25 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - 125$ - 4,990 - 87%
Level 2: 4750 - 95$ - 4,140 - 87%
Level 3: 3750 - 75$ - 3,232 - 86%
Level 4: 2750 - 45$ - 2,426 - 88%
Luxury : 1000 - 225$ - 890 - 89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,749 - 87%
Farm Level 2: 1000 - 15$ - 992 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,677 - 87%
Average Income per Game1,989,368$
Year to Date Revenue81,564,088$
Farm
Home Games Left0
Average Attendance - %2,741 - 91%
Average Income per Game68,277$
Year to Date Revenue2,799,337$

Expense

Pro Players Total Salaries82,314,000$
Farm Players Total Salaries1,836,600$
Coaches Total Salaries4,600,000$
Luxury Taxe Total21,678,164$
Special Salary Cap Value-6,257,500$
Pro Year To Date Expenses72,406,179$
Farm Year To Date Expenses2,474,491$
Pro Salary Cap To Date68,793,305$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days464,054$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,100$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap62,535,805$
Estimate Under Maximum Salary Cap of 81,500,000$18,964,195$
Estimate Over Minimum Salary Cap of 0$ 62,535,805$
Current Bank Account13,005,602$
Projected Bank Account13,005,602$

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 10,775,000$ (5)
-Salary Remaining : 0$
-Salary Average : 10,450,000$
-Salary Average Remaining : 0$
Nikita Kucherov (1 Way Contract) 9,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 9,718,000$
-Salary Average Remaining : 0$
Jack Eichel (1 Way Contract) 8,980,000$ (5)
-Salary Remaining : 0$
-Salary Average : 8,516,667$
-Salary Average Remaining : 0$
Artemi Panarin (1 Way Contract) 8,125,000$ (4)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ryan Nugent-Hopkins (1 Way Contract) 6,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,065,000$
-Salary Average Remaining : 0$
Brad Marchand (1 Way Contract) 6,330,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,330,000$
-Salary Average Remaining : 0$
Duncan Keith (1 Way Contract) 5,738,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,738,000$
-Salary Average Remaining : 0$
Matt Dumba (1 Way Contract) 5,256,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,134,000$
-Salary Average Remaining : 0$
Matt Niskanen (1 Way Contract) 4,735,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,735,000$
-Salary Average Remaining : 0$
Michal Kempny (1 Way Contract) 3,800,000$ (5)
-Salary Remaining : 0$
-Salary Average : 3,800,000$
-Salary Average Remaining : 0$
Erik Gustafsson (1 Way Contract) 2,400,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,031,250$
-Salary Average Remaining : 0$
Ryan Murray (1 Way Contract) 2,200,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,200,000$
-Salary Average Remaining : 0$
Joakim Nordstrom 950,000$ (3)
-Salary Remaining : 0$
-Salary Average : 947,500$
-Salary Average Remaining : 0$
Carter Hart 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Colin White 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Dylan Strome 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Oscar Fantenberg 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Mikko Koskinen 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Dominik Kahun 900,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Par Lindholm 800,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Christoffer Ehn 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 82,314,000$
Year 23 : 59,074,000$
Year 24 : 42,130,000$
Year 25 : 41,180,000$
Salary Average Commitment
Year 22 : 71,865,417$
Year 23 : 49,060,417$
Year 24 : 34,357,167$
Year 25 : 33,409,667$
Salary Cap with 1 Way Contract
Year 22 : 82,314,000$
Year 23 : 59,074,000$
Year 24 : 42,130,000$
Year 25 : 41,180,000$

Farm Players Salaries

Philippe Desrosiers 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mitch Reinke 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Colton White 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Michael Kapla 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kurtis Gabriel 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Andrew Poturalski 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dryden Hunt 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dominic Turgeon 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Clark Bishop 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Anton Lindholm 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Andy Welinski 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brendan Leipsic 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Rasmus Sandin 86,600$ (2)
Salary Remaining : 0$
Salary Average : 86,600$
Salary Average Remaining : 0$
Stefan Noesen 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nicholas Shore 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jon Gillies 62,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Josh Healey 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Tanner Kaspick 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Paul Bittner 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Kale Clague 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Jalen Smereck 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Dominik Shine 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Dmitry Sokolov 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Dennis Gilbert 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players24
Salary Commitment
Year 22 : 1,836,600$
Year 23 : 756,600$
Year 24 : 140,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 1,846,600$
Year 23 : 756,600$
Year 24 : 140,000$
Year 25 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - 115$ - 4,077 - 71%
Level 2: 4750 - 80$ - 3,321 - 70%
Level 3: 3750 - 70$ - 2,613 - 70%
Level 4: 2750 - 50$ - 1,887 - 69%
Luxury : 1000 - 295$ - 692 - 69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,983 - 99%
Farm Level 2: 1000 - 15$ - 981 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,590 - 70%
Average Income per Game1,684,283$
Year to Date Revenue69,055,615$
Farm
Home Games Left0
Average Attendance - %2,964 - 99%
Average Income per Game80,354$
Year to Date Revenue3,294,527$

Expense

Pro Players Total Salaries46,249,659$
Farm Players Total Salaries2,093,375$
Coaches Total Salaries2,400,000$
Luxury Taxe Total13,949,502$
Special Salary Cap Value10,476,500$
Pro Year To Date Expenses44,499,355$
Farm Year To Date Expenses2,540,458$
Pro Salary Cap To Date42,915,347$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days256,719$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,093$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap53,391,847$
Estimate Under Maximum Salary Cap of 81,500,000$28,108,153$
Estimate Over Minimum Salary Cap of 0$ 53,391,847$
Current Bank Account35,194,885$
Projected Bank Account35,194,885$

Pro Players Salaries

Jeff Skinner (1 Way Contract) 7,200,000$ (4)
-Salary Remaining : 0$
-Salary Average : 7,197,600$
-Salary Average Remaining : 0$
Tyler Toffoli (1 Way Contract) 4,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,805,000$
-Salary Average Remaining : 0$
Jake Muzzin (1 Way Contract) 3,671,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,671,000$
-Salary Average Remaining : 0$
Mark Pysyk (1 Way Contract) 3,652,659$ (4)
-Salary Remaining : 0$
-Salary Average : 3,652,659$
-Salary Average Remaining : 0$
Cody Ceci (1 Way Contract) 3,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,213,200$
-Salary Average Remaining : 0$
Sam Reinhart (1 Way Contract) 3,110,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,110,000$
-Salary Average Remaining : 0$
Niklas Hjalmarsson (1 Way Contract) 2,861,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,861,000$
-Salary Average Remaining : 0$
Aaron Dell 2,200,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,837,500$
-Salary Average Remaining : 0$
Anton Khudobin (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Melker Karlsson 1,850,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,850,000$
-Salary Average Remaining : 0$
Kevin Labanc 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Brett Kulak 1,430,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,307,000$
-Salary Average Remaining : 0$
Artturi Lehkonen 1,375,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,225,000$
-Salary Average Remaining : 0$
Haydn Fleury 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Colby Cave 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Alex Iafallo 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Carson Soucy 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Reid Boucher 850,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,157,000$
-Salary Average Remaining : 0$
Lawson Crouse 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Chris Conner 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Chris Stewart 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Andy Miele 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Jacob MacDonald 550,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 46,249,659$
Year 23 : 34,467,659$
Year 24 : 30,692,659$
Year 25 : 19,782,659$
Salary Average Commitment
Year 22 : 45,661,959$
Year 23 : 33,347,959$
Year 24 : 29,722,959$
Year 25 : 19,175,459$
Salary Cap with 1 Way Contract
Year 22 : 46,249,659$
Year 23 : 34,467,659$
Year 24 : 30,692,659$
Year 25 : 19,782,659$

Farm Players Salaries

Sean Malone 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Guillaume Brisebois 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Doyle Somerby 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nick Moutrey 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Morgan Klimchuk 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Danton Heinen 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brendan Woods 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joshua Ho-Sang 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,625$
Salary Average Remaining : 0$
Sam Montembeault 70,875$ (2)
Salary Remaining : 0$
Salary Average : 70,875$
Salary Average Remaining : 0$
Colton Beck 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ben Youds 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Arvin Atwal 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Alex Dubeau 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Keaton Middleton 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Christopher Brown 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dave Gust 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Chris McCarthy 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Michael Prapavessis 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Matthew Boudens 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Maxwell Willman 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dustin Tokarski 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Pascal Laberge 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Corey Tropp 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Carter Bancks 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brad McClure 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nolan Valleau 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Brian Pinho 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Lane Pederson 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players28
Salary Commitment
Year 22 : 2,093,375$
Year 23 : 1,390,875$
Year 24 : 1,140,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,094,000$
Year 23 : 1,391,500$
Year 24 : 1,140,625$
Year 25 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - 140$ - 3,764 - 65%
Level 2: 4750 - 111$ - 3,120 - 66%
Level 3: 3750 - 83$ - 2,476 - 66%
Level 4: 2750 - 55$ - 1,968 - 72%
Luxury : 1000 - 300$ - 729 - 73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,544 - 77%
Farm Level 2: 1000 - 20$ - 717 - 72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,056 - 67%
Average Income per Game1,913,411$
Year to Date Revenue78,449,845$
Farm
Home Games Left0
Average Attendance - %2,261 - 75%
Average Income per Game75,822$
Year to Date Revenue3,108,722$

Expense

Pro Players Total Salaries71,851,499$
Farm Players Total Salaries2,260,500$
Coaches Total Salaries4,250,000$
Luxury Taxe Total19,409,585$
Special Salary Cap Value0$
Pro Year To Date Expenses64,775,643$
Farm Year To Date Expenses2,830,481$
Pro Salary Cap To Date61,577,165$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days405,116$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,185$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap61,577,165$
Estimate Under Maximum Salary Cap of 81,500,000$19,922,835$
Estimate Over Minimum Salary Cap of 0$ 61,577,165$
Current Bank Account22,451,048$
Projected Bank Account22,451,048$

Pro Players Salaries

Eric Staal (1 Way Contract) 12,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 12,500,000$
-Salary Average Remaining : 0$
Evgeny Kuznetsov (1 Way Contract) 7,777,500$ (3)
-Salary Remaining : 0$
-Salary Average : 6,825,000$
-Salary Average Remaining : 0$
Vladimir Tarasenko (1 Way Contract) 6,870,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,825,000$
-Salary Average Remaining : 0$
Jonathan Quick (1 Way Contract) 6,200,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,425,000$
-Salary Average Remaining : 0$
Jonathan Huberdeau (1 Way Contract) 5,600,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,600,000$
-Salary Average Remaining : 0$
Anders Lee (1 Way Contract) 5,600,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,600,000$
-Salary Average Remaining : 0$
Morgan Rielly (1 Way Contract) 3,733,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,733,000$
-Salary Average Remaining : 0$
Alec Martinez (1 Way Contract) 3,525,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,525,000$
-Salary Average Remaining : 0$
Thomas Greiss (1 Way Contract) 3,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Christopher Tanev (1 Way Contract) 2,691,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,691,000$
-Salary Average Remaining : 0$
Brock Nelson (1 Way Contract) 2,150,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,750,000$
-Salary Average Remaining : 0$
Luke Glendening (1 Way Contract) 1,900,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,900,000$
-Salary Average Remaining : 0$
Tom Kuhnhackl (1 Way Contract) 1,600,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Jordie Benn (1 Way Contract) 1,530,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,100,000$
-Salary Average Remaining : 0$
Travis Boyd 999,999$ (2)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Tony DeAngelo 970,000$ (1)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Kyle Clifford 940,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,050,000$
-Salary Average Remaining : 0$
Carl Grundstrom 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Andrew Peeke 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Alexander Kerfoot 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Morgan Geekie 750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Matt Roy 740,000$ (3)
-Salary Remaining : 0$
-Salary Average : 692,500$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 71,851,499$
Year 23 : 39,350,499$
Year 24 : 23,812,500$
Year 25 : 6,870,000$
Salary Average Commitment
Year 22 : 69,416,499$
Year 23 : 38,325,499$
Year 24 : 21,767,500$
Year 25 : 5,825,000$
Salary Cap with 1 Way Contract
Year 22 : 71,851,499$
Year 23 : 39,350,499$
Year 24 : 23,812,500$
Year 25 : 6,870,000$

Farm Players Salaries

Hunter Shinkaruk 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Markus Hannikainen 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Alexander Petrovic 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Nick Schneider 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
David Gustafsson (Out of Payroll) 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Cayden Primeau 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
MacKenzie Entwistle 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
David Pope 92,500$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Boo Nieves 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gabriel Carlsson 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Connor Clifton 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Trent Frederic 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Zach Senyshyn 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brett Ritchie 90,000$ (1)
Salary Remaining : 0$
Salary Average : 92,150$
Salary Average Remaining : 0$
Mason Shaw 78,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Jeff Kubiak 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kyle Bauman 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ryan Schmelzer 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Carsen Twarynski 70,000$ (2)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Luke Esposito 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Lance Bouma 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Emil Djuse 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jack Kopacka 70,000$ (1)
Salary Remaining : 0$
Salary Average : 72,250$
Salary Average Remaining : 0$
Jon Lizotte 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Scott Moldenhauer 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Robert Lantosi 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Scott Pooley 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Erik Condra 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Steven Swavely 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players29
Salary Commitment
Year 22 : 2,353,000$
Year 23 : 790,000$
Year 24 : 277,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,299,400$
Year 23 : 755,000$
Year 24 : 277,500$
Year 25 : 0$

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - 120$ - 4,255 - 74%
Level 2: 4750 - 100$ - 3,610 - 76%
Level 3: 3750 - 75$ - 2,689 - 72%
Level 4: 2750 - 30$ - 2,243 - 82%
Luxury : 1000 - 225$ - 737 - 74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,528 - 76%
Farm Level 2: 1000 - 15$ - 915 - 91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,534 - 75%
Average Income per Game1,845,910$
Year to Date Revenue75,682,316$
Farm
Home Games Left0
Average Attendance - %2,442 - 81%
Average Income per Game77,113$
Year to Date Revenue3,161,613$

Expense

Pro Players Total Salaries59,702,500$
Farm Players Total Salaries2,175,000$
Coaches Total Salaries2,600,000$
Luxury Taxe Total17,283,845$
Special Salary Cap Value3,250,000$
Pro Year To Date Expenses55,610,269$
Farm Year To Date Expenses2,609,880$
Pro Salary Cap To Date53,588,961$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days331,734$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,919$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap56,838,961$
Estimate Under Maximum Salary Cap of 81,500,000$24,661,039$
Estimate Over Minimum Salary Cap of 0$ 56,838,961$
Current Bank Account20,988,205$
Projected Bank Account20,988,205$

Pro Players Salaries

James Reimer (1 Way Contract) 6,700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,700,000$
-Salary Average Remaining : 0$
Ilya Kovalchuk (1 Way Contract) 6,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,500,000$
-Salary Average Remaining : 0$
Mike Green (1 Way Contract) 5,830,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,830,000$
-Salary Average Remaining : 0$
Derick Brassard (1 Way Contract) 3,425,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,425,000$
-Salary Average Remaining : 0$
Troy Brouwer (1 Way Contract) 3,410,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,410,000$
-Salary Average Remaining : 0$
Patrick Marleau (1 Way Contract) 3,385,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,385,000$
-Salary Average Remaining : 0$
Micheal Ferland (1 Way Contract) 3,200,000$ (5)
-Salary Remaining : 0$
-Salary Average : 3,200,000$
-Salary Average Remaining : 0$
Brett Connolly (1 Way Contract) 3,040,500$ (3)
-Salary Remaining : 0$
-Salary Average : 2,607,875$
-Salary Average Remaining : 0$
Antoine Roussel (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Mikkel Boedker (1 Way Contract) 2,700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,700,000$
-Salary Average Remaining : 0$
Marcus Johansson (1 Way Contract) 2,525,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,525,000$
-Salary Average Remaining : 0$
Jack Campbell 2,310,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,870,000$
-Salary Average Remaining : 0$
Mason Appleton (1 Way Contract) 2,115,000$ (3)
-1 Way Contract Salary Cap : 2,115,000$
-Salary Remaining : 0$
-Salary Average : 2,211,250$
-Salary Average Remaining : 0$
Jake McCabe (1 Way Contract) 1,587,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,587,000$
-Salary Average Remaining : 0$
Nate Prosser (1 Way Contract) 1,250,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,250,000$
-Salary Average Remaining : 0$
Curtis McKenzie (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Drake Batherson 950,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Anton Forsberg 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jack Hughes 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Igor Shesterkin 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Quinn Hughes 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Dominik Simon 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 868,750$
-Salary Average Remaining : 0$
Sam Steel 900,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
MacKenzie Weegar 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 600,000$
-Salary Average Remaining : 0$
Sean Walker 550,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Total Pro Players25
Salary Commitment
Year 22 : 59,702,500$
Year 23 : 38,640,500$
Year 24 : 33,065,500$
Year 25 : 3,200,000$
Salary Average Commitment
Year 22 : 58,319,875$
Year 23 : 37,357,875$
Year 24 : 32,289,125$
Year 25 : 3,200,000$
Salary Cap with 1 Way Contract
Year 22 : 59,702,500$
Year 23 : 38,640,500$
Year 24 : 33,065,500$
Year 25 : 3,200,000$

Farm Players Salaries

Janne Kuokkanen 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Nick Henry 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Bode Wilde 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Henrik Borgstrom 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jaret Anderson-Dolan 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joachim Blichfeld 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kevin Hancock 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jakub Skarek 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Noah Gregor 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan McLeod 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Tye Felhaber 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Sean Durzi 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Oliver Wahlstrom 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Kulevich 80,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Antti Suomela 80,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Matt Puempel 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Louis Domingue 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Jake Dotchin 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Colin Blackwell 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Michael Bunting 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Givani Smith 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Beau Bennett 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Darren Raddysh 70,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Andrew Agozzino 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Ryan Lomberg 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Julian Melchiori 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Austin Poganski 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players27
Salary Commitment
Year 22 : 2,175,000$
Year 23 : 2,040,000$
Year 24 : 1,387,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,127,500$
Year 23 : 1,997,500$
Year 24 : 1,387,500$
Year 25 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - 125$ - 4,142 - 72%
Level 2: 4750 - 100$ - 3,421 - 72%
Level 3: 3750 - 75$ - 2,658 - 71%
Level 4: 2750 - 50$ - 2,030 - 74%
Luxury : 1000 - 300$ - 614 - 61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,952 - 98%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,866 - 71%
Average Income per Game1,845,418$
Year to Date Revenue75,662,142$
Farm
Home Games Left0
Average Attendance - %2,934 - 98%
Average Income per Game79,416$
Year to Date Revenue3,256,055$

Expense

Pro Players Total Salaries67,119,499$
Farm Players Total Salaries2,265,500$
Coaches Total Salaries1,600,000$
Luxury Taxe Total17,893,211$
Special Salary Cap Value0$
Pro Year To Date Expenses58,069,101$
Farm Year To Date Expenses2,330,000$
Pro Salary Cap To Date57,125,421$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days366,234$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,406$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap57,125,421$
Estimate Under Maximum Salary Cap of 81,500,000$24,374,579$
Estimate Over Minimum Salary Cap of 0$ 57,125,421$
Current Bank Account21,578,969$
Projected Bank Account21,578,969$

Pro Players Salaries

Dustin Brown (1 Way Contract) 6,125,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,125,000$
-Salary Average Remaining : 0$
Jimmy Howard (1 Way Contract) 6,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,000,000$
-Salary Average Remaining : 0$
Kyle Okposo (1 Way Contract) 6,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,070,000$
-Salary Average Remaining : 0$
Milan Lucic (1 Way Contract) 5,680,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,680,000$
-Salary Average Remaining : 0$
Jay Bouwmeester (1 Way Contract) 5,620,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,620,000$
-Salary Average Remaining : 0$
Andrew Ladd (1 Way Contract) 5,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Cal Clutterbuck (1 Way Contract) 5,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,000,000$
-Salary Average Remaining : 0$
Frans Nielsen (1 Way Contract) 3,250,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,250,000$
-Salary Average Remaining : 0$
Markus Nutivaara 3,100,000$ (5)
-Salary Remaining : 0$
-Salary Average : 2,737,500$
-Salary Average Remaining : 0$
Korbinian Holzer (1 Way Contract) 2,900,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,900,000$
-Salary Average Remaining : 0$
Vladimir Sobotka (1 Way Contract) 2,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Riley Nash (1 Way Contract) 2,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Lars Eller (1 Way Contract) 2,081,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,081,000$
-Salary Average Remaining : 0$
Zack Smith (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Alan Quine (1 Way Contract) 1,700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,700,000$
-Salary Average Remaining : 0$
Matthew Peca 1,499,999$ (3)
-Salary Remaining : 0$
-Salary Average : 1,499,999$
-Salary Average Remaining : 0$
Nick Cousins (1 Way Contract) 1,413,500$ (2)
-Salary Remaining : 0$
-Salary Average : 842,500$
-Salary Average Remaining : 0$
Jaycob Megna 1,100,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,100,000$
-Salary Average Remaining : 0$
Tim Heed 975,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Tucker Poolman 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Rocco Grimaldi 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Parker Milner 550,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 67,119,499$
Year 23 : 47,933,499$
Year 24 : 29,544,999$
Year 25 : 14,725,000$
Salary Average Commitment
Year 22 : 67,055,999$
Year 23 : 48,019,999$
Year 24 : 29,182,499$
Year 25 : 14,362,500$
Salary Cap with 1 Way Contract
Year 22 : 67,119,499$
Year 23 : 47,933,499$
Year 24 : 29,544,999$
Year 25 : 14,725,000$

Farm Players Salaries

Riley Barber 150,000$ (3)
Salary Remaining : 0$
Salary Average : 150,000$
Salary Average Remaining : 0$
Phil Varone 97,500$ (1)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Tyler Wotherspoon 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Andreas Borgman 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Peter Cehlarik 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Arnaud Durandeau 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Andreas Englund 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Adam Carlson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Matthew Strome 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gustav Olofsson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Callum Booth 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Beck Malenstyn 78,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Colin Markison 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Danick Martel 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Cameron Darcy 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Joshua Atkinson 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Stefan Matteau 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Michael Chaput 70,000$ (1)
Salary Remaining : 0$
Salary Average : 58,000$
Salary Average Remaining : 0$
Tanner Sorenson 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brady Keeper 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brent Gates Jr. 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jack Rodewald 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Anthony Greco 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ryan White 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kyle Capobianco 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dakota Mermis 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Grant Hutton 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brett Gallant 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players28
Salary Commitment
Year 22 : 2,265,500$
Year 23 : 885,000$
Year 24 : 590,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,215,500$
Year 23 : 885,000$
Year 24 : 590,000$
Year 25 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - 150$ - 3,771 - 66%
Level 2: 4750 - 125$ - 2,757 - 58%
Level 3: 3750 - 100$ - 2,126 - 57%
Level 4: 2750 - 85$ - 1,276 - 46%
Luxury : 1000 - 425$ - 527 - 53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,979 - 99%
Farm Level 2: 1000 - 15$ - 987 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,456 - 58%
Average Income per Game1,907,967$
Year to Date Revenue78,226,659$
Farm
Home Games Left0
Average Attendance - %2,966 - 99%
Average Income per Game80,352$
Year to Date Revenue3,294,431$

Expense

Pro Players Total Salaries72,089,000$
Farm Players Total Salaries2,119,400$
Coaches Total Salaries2,350,000$
Luxury Taxe Total21,405,650$
Special Salary Cap Value-2,900,000$
Pro Year To Date Expenses69,624,051$
Farm Year To Date Expenses2,326,138$
Pro Salary Cap To Date67,561,304$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days396,984$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,620$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap64,661,304$
Estimate Under Maximum Salary Cap of 81,500,000$16,838,696$
Estimate Over Minimum Salary Cap of 0$ 64,661,304$
Current Bank Account14,214,512$
Projected Bank Account14,214,512$

Pro Players Salaries

Carey Price (1 Way Contract) 8,132,000$ (5)
-Salary Remaining : 0$
-Salary Average : 8,044,167$
-Salary Average Remaining : 0$
Max Pacioretty (1 Way Contract) 7,990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 7,990,000$
-Salary Average Remaining : 0$
Leon Draisaitl (1 Way Contract) 6,725,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,725,000$
-Salary Average Remaining : 0$
Joe Thornton (1 Way Contract) 6,400,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,400,000$
-Salary Average Remaining : 0$
Nicklas Backstrom (Out of Payroll) 6,136,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,900,000$
-Salary Average Remaining : 0$
Esa Lindell 5,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,733,667$
-Salary Average Remaining : 0$
Brock Boeser 5,335,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,130,000$
-Salary Average Remaining : 0$
TJ Brodie (1 Way Contract) 5,216,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,216,000$
-Salary Average Remaining : 0$
Dougie Hamilton (1 Way Contract) 3,564,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,600,000$
-Salary Average Remaining : 0$
Nick Foligno (1 Way Contract) 3,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Mikhail Sergachev 2,762,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,149,667$
-Salary Average Remaining : 0$
Tom Wilson (1 Way Contract) 2,550,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,550,000$
-Salary Average Remaining : 0$
Joel Armia (1 Way Contract) 2,200,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,200,000$
-Salary Average Remaining : 0$
Roman Polak (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Derek Grant (1 Way Contract) 2,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Carter Rowney 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,647,250$
-Salary Average Remaining : 0$
Austin Watson 1,440,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,299,000$
-Salary Average Remaining : 0$
Noel Acciari (1 Way Contract) 1,200,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,200,000$
-Salary Average Remaining : 0$
Tyler Motte 1,200,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,040,000$
-Salary Average Remaining : 0$
Thatcher Demko 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Anthony Bitetto 750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 750,000$
-Salary Average Remaining : 0$
TJ Brennan 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 78,225,000$
Year 23 : 57,111,000$
Year 24 : 34,377,000$
Year 25 : 19,072,000$
Salary Average Commitment
Year 22 : 75,699,751$
Year 23 : 56,754,751$
Year 24 : 32,849,084$
Year 25 : 18,076,834$
Salary Cap with 1 Way Contract
Year 22 : 78,225,000$
Year 23 : 57,111,000$
Year 24 : 34,197,000$
Year 25 : 19,072,000$

Farm Players Salaries

Tom McCollum 99,900$ (2)
Salary Remaining : 0$
Salary Average : 99,900$
Salary Average Remaining : 0$
Josiah Didier 97,500$ (2)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Joseph LaBate 97,500$ (2)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Samuel Kurker 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Adam Ruzicka 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vitali Kravtsov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kristian Vesalainen 92,000$ (2)
Salary Remaining : 0$
Salary Average : 92,000$
Salary Average Remaining : 0$
Emile Poirier 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Jarid Lukosevicius 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jacob Nilsson 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jacob Doty 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jacob Pritchard 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Mike Liambas 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Gerry Fitzgerald 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brent Pedersen 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Logan Day 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jake Lucchini 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Adam Huska 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Roland McKeown 70,000$ (2)
Salary Remaining : 0$
Salary Average : 71,500$
Salary Average Remaining : 0$
Mason Jobst 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Mitchell McLain 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Parker MacKay 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Philip Holm 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brian Lashoff 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Matt Mangene 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jarrett Burton 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Andreas Martinsen 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Jayson Megna 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players28
Salary Commitment
Year 22 : 2,119,400$
Year 23 : 1,916,900$
Year 24 : 1,250,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,120,900$
Year 23 : 1,918,400$
Year 24 : 1,250,000$
Year 25 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - 130$ - 4,154 - 72%
Level 2: 4750 - 105$ - 3,246 - 68%
Level 3: 3750 - 80$ - 2,522 - 67%
Level 4: 2750 - 55$ - 1,891 - 69%
Luxury : 1000 - 305$ - 643 - 64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,939 - 97%
Farm Level 2: 1000 - 15$ - 985 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,456 - 69%
Average Income per Game1,833,647$
Year to Date Revenue75,179,520$
Farm
Home Games Left0
Average Attendance - %2,924 - 97%
Average Income per Game79,059$
Year to Date Revenue3,241,412$

Expense

Pro Players Total Salaries58,364,615$
Farm Players Total Salaries2,814,400$
Coaches Total Salaries5,000,000$
Luxury Taxe Total16,507,570$
Special Salary Cap Value6,000,000$
Pro Year To Date Expenses54,436,948$
Farm Year To Date Expenses3,960,002$
Pro Salary Cap To Date51,458,134$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days329,917$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days25,884$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap57,458,134$
Estimate Under Maximum Salary Cap of 81,500,000$24,041,866$
Estimate Over Minimum Salary Cap of 0$ 57,458,134$
Current Bank Account24,476,147$
Projected Bank Account24,476,147$

Pro Players Salaries

Andrej Sekera (1 Way Contract) 7,200,000$ (1)
-Salary Remaining : 0$
-Salary Average : 7,200,000$
-Salary Average Remaining : 0$
Alex Goligoski (1 Way Contract) 7,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 7,000,000$
-Salary Average Remaining : 0$
Mikko Koivu (1 Way Contract) 6,890,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,890,000$
-Salary Average Remaining : 0$
David Backes (1 Way Contract) 4,384,615$ (1)
-Salary Remaining : 0$
-Salary Average : 5,700,000$
-Salary Average Remaining : 0$
Trevor Lewis (1 Way Contract) 3,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Brad Hunt (1 Way Contract) 3,460,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,230,000$
-Salary Average Remaining : 0$
Greg Pateryn (1 Way Contract) 2,525,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Lukas Radil (1 Way Contract) 2,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Thomas Hickey (1 Way Contract) 2,240,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,240,000$
-Salary Average Remaining : 0$
Dmitry Kulikov (1 Way Contract) 2,225,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,480,000$
-Salary Average Remaining : 0$
Evan Rodrigues 1,900,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,656,250$
-Salary Average Remaining : 0$
Adrian Kempe (1 Way Contract) 1,825,000$ (1)
-Salary Remaining : 0$
-Salary Average : 600,000$
-Salary Average Remaining : 0$
Filip Gustavsson 1,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Josh Leivo 1,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,208,000$
-Salary Average Remaining : 0$
Miikka Salomaki (1 Way Contract) 1,500,000$ (2)
-1 Way Contract Salary Cap : 1,500,000$
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Derrick Pouliot (1 Way Contract) 1,325,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,325,000$
-Salary Average Remaining : 0$
Cody McLeod (1 Way Contract) 1,250,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,250,000$
-Salary Average Remaining : 0$
Jakob Chychrun (Out of Payroll) 1,220,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,220,000$
-Salary Average Remaining : 0$
Luke Witkowski 1,100,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,100,000$
-Salary Average Remaining : 0$
Nicolas Deslauriers 995,000$ (3)
-Salary Remaining : 0$
-Salary Average : 995,000$
-Salary Average Remaining : 0$
Casey Mittelstadt 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Andrew Mangiapane 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Calvin Petersen 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 58,364,615$
Year 23 : 28,865,000$
Year 24 : 13,195,000$
Year 25 : 1,500,000$
Salary Average Commitment
Year 22 : 55,969,250$
Year 23 : 25,609,250$
Year 24 : 12,951,250$
Year 25 : 1,500,000$
Salary Cap with 1 Way Contract
Year 22 : 58,364,615$
Year 23 : 28,865,000$
Year 24 : 13,195,000$
Year 25 : 1,500,000$

Farm Players Salaries

Kevin Boyle 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Filip Zadina 93,500$ (2)
Salary Remaining : 0$
Salary Average : 93,500$
Salary Average Remaining : 0$
Erik Brannstrom 93,100$ (2)
Salary Remaining : 0$
Salary Average : 93,100$
Salary Average Remaining : 0$
Rasmus Kupari 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jesper Boqvist 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joe Veleno 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Josh Brook 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Martin Fehervary 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nikolai Prokhorkin 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Blake Lizotte 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dante Fabbro 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vitaly Abramov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
C.J. Smith 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Francis Perron 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Justin Kirkland 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Reece Willcox 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Taylor Leier 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Yannick Veilleux 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Lauzon 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Martin Necas 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Elvis Merzlikins 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Massie 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Olli Juolevi 90,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Michael McCarron 88,500$ (1)
Salary Remaining : 0$
Salary Average : 88,500$
Salary Average Remaining : 0$
Stelio Mattheos 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ty Lewis 83,600$ (2)
Salary Remaining : 0$
Salary Average : 83,600$
Salary Average Remaining : 0$
Nick Seeler 80,000$ (2)
Salary Remaining : 0$
Salary Average : 77,500$
Salary Average Remaining : 0$
Michael Dipietro 75,700$ (3)
Salary Remaining : 0$
Salary Average : 75,700$
Salary Average Remaining : 0$
Nick Baptiste 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Sasha Chmelevski 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Cooper Marody 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jean-Sebastien Dea 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players32
Salary Commitment
Year 22 : 2,814,400$
Year 23 : 1,858,400$
Year 24 : 1,263,200$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,776,900$
Year 23 : 1,820,900$
Year 24 : 1,263,200$
Year 25 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - 125$ - 4,792 - 83%
Level 2: 4750 - 100$ - 3,941 - 83%
Level 3: 3750 - 75$ - 3,119 - 83%
Level 4: 2750 - 55$ - 1,822 - 66%
Luxury : 1000 - 300$ - 696 - 70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 31$ - 1,438 - 72%
Farm Level 2: 1000 - 15$ - 939 - 94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,369 - 80%
Average Income per Game2,138,445$
Year to Date Revenue87,676,229$
Farm
Home Games Left0
Average Attendance - %2,377 - 79%
Average Income per Game74,835$
Year to Date Revenue3,068,221$

Expense

Pro Players Total Salaries77,479,500$
Farm Players Total Salaries2,415,000$
Coaches Total Salaries1,750,000$
Luxury Taxe Total21,747,140$
Special Salary Cap Value-1,112,500$
Pro Year To Date Expenses69,522,367$
Farm Year To Date Expenses2,750,421$
Pro Salary Cap To Date68,538,978$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days421,933$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,016$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,426,478$
Estimate Under Maximum Salary Cap of 81,500,000$14,073,522$
Estimate Over Minimum Salary Cap of 0$ 67,426,478$
Current Bank Account21,109,887$
Projected Bank Account21,109,887$

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) 8,500,000$ (6)
-Salary Remaining : 0$
-Salary Average : 8,571,429$
-Salary Average Remaining : 0$
Victor Hedman (1 Way Contract) 7,750,000$ (3)
-Salary Remaining : 0$
-Salary Average : 7,750,000$
-Salary Average Remaining : 0$
Gabriel Landeskog (1 Way Contract) 7,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 7,494,917$
-Salary Average Remaining : 0$
Brayden Schenn (1 Way Contract) 7,250,000$ (4)
-Salary Remaining : 0$
-Salary Average : 7,250,000$
-Salary Average Remaining : 0$
Sergei Bobrovsky (1 Way Contract) 6,667,500$ (4)
-Salary Remaining : 0$
-Salary Average : 6,667,500$
-Salary Average Remaining : 0$
Patrice Bergeron (1 Way Contract) 6,370,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,370,000$
-Salary Average Remaining : 0$
Carl Soderberg (1 Way Contract) 5,340,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,340,000$
-Salary Average Remaining : 0$
Oliver Ekman-Larsson (1 Way Contract) 4,650,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,855,000$
-Salary Average Remaining : 0$
Jared Spurgeon (1 Way Contract) 4,637,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,637,000$
-Salary Average Remaining : 0$
Blake Coleman 3,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 3,070,833$
-Salary Average Remaining : 0$
Deryk Engelland (1 Way Contract) 2,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Jason Demers (1 Way Contract) 2,225,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,225,000$
-Salary Average Remaining : 0$
Brandon Tanev (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Craig Smith (1 Way Contract) 1,750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Scott Mayfield 1,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,325,000$
-Salary Average Remaining : 0$
Jesper Fast (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Ryan Miller 1,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Scott Laughton 990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 990,000$
-Salary Average Remaining : 0$
Josh Archibald 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Zach Aston-Reese 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Total Pro Players20
Salary Commitment
Year 22 : 77,479,500$
Year 23 : 61,179,500$
Year 24 : 51,892,500$
Year 25 : 37,417,500$
Salary Average Commitment
Year 22 : 78,146,679$
Year 23 : 61,846,679$
Year 24 : 51,354,679$
Year 25 : 36,879,679$
Salary Cap with 1 Way Contract
Year 22 : 77,479,500$
Year 23 : 61,179,500$
Year 24 : 51,892,500$
Year 25 : 37,417,500$

Farm Players Salaries

Brayden Burke 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Ryan Bednard 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Sam Anas 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jonathan Davidsson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vitek Vanecek 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Barrett Hayton 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Alex Formenton 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jonny Brodzinski 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Calvin Thurkauf 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Christian Jaros 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Manuel Wiederer 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Philippe Myers 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Zach Whitecloud 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Chris Driedger 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Conor Timmins 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Cameron Hebig 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Bobby Nardella 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Brandon Duhaime 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Chase Priskie 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Josh Dickinson 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Joona Luoto 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Joseph Cecconi 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Brandon Davidson 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Steven Lorentz 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Jakob Stukel 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Marian Studenic 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Mike Reilly 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Total Farm Players27
Salary Commitment
Year 22 : 2,415,000$
Year 23 : 1,442,500$
Year 24 : 1,252,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,415,000$
Year 23 : 1,442,500$
Year 24 : 1,252,500$
Year 25 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - 127$ - 4,511 - 78%
Level 2: 4750 - 103$ - 3,706 - 78%
Level 3: 3750 - 78$ - 2,421 - 65%
Level 4: 2750 - 51$ - 2,181 - 79%
Luxury : 1000 - 295$ - 698 - 70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,221 - 61%
Farm Level 2: 1000 - 25$ - 518 - 52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,518 - 75%
Average Income per Game1,941,248$
Year to Date Revenue79,591,161$
Farm
Home Games Left0
Average Attendance - %1,739 - 58%
Average Income per Game74,527$
Year to Date Revenue3,055,611$

Expense

Pro Players Total Salaries73,200,000$
Farm Players Total Salaries2,032,400$
Coaches Total Salaries2,500,000$
Luxury Taxe Total17,825,916$
Special Salary Cap Value0$
Pro Year To Date Expenses59,675,943$
Farm Year To Date Expenses2,461,941$
Pro Salary Cap To Date58,052,419$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days402,957$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,959$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap58,052,419$
Estimate Under Maximum Salary Cap of 81,500,000$23,447,581$
Estimate Over Minimum Salary Cap of 0$ 58,052,419$
Current Bank Account30,749,325$
Projected Bank Account30,749,325$

Pro Players Salaries

Zach Parise (1 Way Contract) 8,100,000$ (5)
-Salary Remaining : 0$
-Salary Average : 8,100,000$
-Salary Average Remaining : 0$
Jake Allen (1 Way Contract) 6,015,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,015,000$
-Salary Average Remaining : 0$
Mathieu Perreault (1 Way Contract) 4,980,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,980,000$
-Salary Average Remaining : 0$
Justin Schultz (1 Way Contract) 4,550,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,550,000$
-Salary Average Remaining : 0$
Gustav Nyquist (1 Way Contract) 4,230,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,230,000$
-Salary Average Remaining : 0$
Jason Spezza (1 Way Contract) 4,110,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,110,000$
-Salary Average Remaining : 0$
Pierre-Luc Dubois 4,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,964,722$
-Salary Average Remaining : 0$
Mark Borowiecki (1 Way Contract) 4,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Leo Komarov (1 Way Contract) 3,975,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,975,000$
-Salary Average Remaining : 0$
Craig Anderson (1 Way Contract) 2,950,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,950,000$
-Salary Average Remaining : 0$
Sam Gagner (1 Way Contract) 2,812,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,812,000$
-Salary Average Remaining : 0$
Sven Baertschi (1 Way Contract) 2,525,000$ (3)
-1 Way Contract Salary Cap : 2,525,000$
-Salary Remaining : 0$
-Salary Average : 910,000$
-Salary Average Remaining : 0$
Chris Wideman (1 Way Contract) 2,425,000$ (2)
-1 Way Contract Salary Cap : 2,425,000$
-Salary Remaining : 0$
-Salary Average : 2,425,000$
-Salary Average Remaining : 0$
Luke Schenn (1 Way Contract) 1,808,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Brandon Manning (1 Way Contract) 1,765,000$ (2)
-1 Way Contract Salary Cap : 1,765,000$
-Salary Remaining : 0$
-Salary Average : 1,765,000$
-Salary Average Remaining : 0$
Mike Condon (1 Way Contract) 1,750,000$ (2)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Tim Schaller (1 Way Contract) 1,750,000$ (2)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Chris Tierney (1 Way Contract) 1,750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,750,000$
-Salary Average Remaining : 0$
Jordan Oesterle (1 Way Contract) 1,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Garnet Hathaway (1 Way Contract) 1,325,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,700,000$
-Salary Average Remaining : 0$
Ryan Hartman 1,100,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,021,667$
-Salary Average Remaining : 0$
Jacob de la Rose (1 Way Contract) 1,100,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,450,000$
-Salary Average Remaining : 0$
Drake Caggiula 975,000$ (2)
-Salary Remaining : 0$
-Salary Average : 958,333$
-Salary Average Remaining : 0$
Slater Koekkoek 955,000$ (1)
-Salary Remaining : 0$
-Salary Average : 955,000$
-Salary Average Remaining : 0$
Jesperi Kotkaniemi 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Tyson Jost 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nathan Beaulieu 900,000$ (2)
-Salary Remaining : 0$
-Salary Average : 916,667$
-Salary Average Remaining : 0$
Total Pro Players27
Salary Commitment
Year 22 : 73,200,000$
Year 23 : 51,630,000$
Year 24 : 30,665,000$
Year 25 : 16,075,000$
Salary Average Commitment
Year 22 : 70,163,389$
Year 23 : 49,401,389$
Year 24 : 29,050,000$
Year 25 : 16,075,000$
Salary Cap with 1 Way Contract
Year 22 : 73,200,000$
Year 23 : 51,630,000$
Year 24 : 30,665,000$
Year 25 : 16,075,000$

Farm Players Salaries

Kevin Gravel 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Antoine Bibeau 125,000$ (3)
Salary Remaining : 0$
Salary Average : 125,000$
Salary Average Remaining : 0$
Kole Sherwood 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Tanner Jeannot 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Joel Kellman 95,000$ (3)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Jake Leschyshyn 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jakub Zboril 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Eeli Tolvanen 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Tim Gettinger 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gabriel Vilardi 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Josh Mahura 92,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Peter Stoykewych 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Rob O'Gara 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Oula Palve 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Byron Froese 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Antoine Waked 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Christopher Gibson 75,000$ (3)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Reid Duke 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Buddy Robinson 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Martin Pospisil 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Patrick Sieloff 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Brad Thiessen 65,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Joel Lowry 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Ryan MacInnis (Out of Payroll) 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Liam O'Brien 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players25
Salary Commitment
Year 22 : 2,087,400$
Year 23 : 1,422,400$
Year 24 : 797,400$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,064,900$
Year 23 : 1,402,400$
Year 24 : 797,400$
Year 25 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - 100$ - 4,804 - 84%
Level 2: 4750 - 63$ - 4,095 - 86%
Level 3: 3750 - 40$ - 3,293 - 88%
Level 4: 2750 - 22$ - 2,450 - 89%
Luxury : 1000 - 190$ - 857 - 86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,606 - 80%
Farm Level 2: 1000 - 16$ - 984 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,498 - 86%
Average Income per Game1,459,438$
Year to Date Revenue59,836,944$
Farm
Home Games Left0
Average Attendance - %2,590 - 86%
Average Income per Game77,819$
Year to Date Revenue3,190,574$

Expense

Pro Players Total Salaries61,413,000$
Farm Players Total Salaries2,512,700$
Coaches Total Salaries2,775,000$
Luxury Taxe Total17,240,731$
Special Salary Cap Value0$
Pro Year To Date Expenses55,394,415$
Farm Year To Date Expenses3,031,126$
Pro Salary Cap To Date53,331,899$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days339,855$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,751$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap53,331,899$
Estimate Under Maximum Salary Cap of 81,500,000$28,168,101$
Estimate Over Minimum Salary Cap of 0$ 53,331,899$
Current Bank Account2,281,389$
Projected Bank Account2,281,389$

Pro Players Salaries

Mikael Backlund (1 Way Contract) 7,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 7,500,000$
-Salary Average Remaining : 0$
Loui Eriksson (1 Way Contract) 5,990,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,990,000$
-Salary Average Remaining : 0$
Trevor Daley (1 Way Contract) 5,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,500,000$
-Salary Average Remaining : 0$
Valtteri Filppula (1 Way Contract) 4,153,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,568,667$
-Salary Average Remaining : 0$
David Rittich 4,095,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,421,000$
-Salary Average Remaining : 0$
Stephen Johns (1 Way Contract) 4,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,000,000$
-Salary Average Remaining : 0$
Devin Shore (1 Way Contract) 3,850,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,850,000$
-Salary Average Remaining : 0$
Derek Forbort (1 Way Contract) 3,850,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,850,000$
-Salary Average Remaining : 0$
Nick Leddy (1 Way Contract) 3,195,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,820,000$
-Salary Average Remaining : 0$
Jordan Binnington 3,120,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,835,000$
-Salary Average Remaining : 0$
Dale Weise (1 Way Contract) 2,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,500,000$
-Salary Average Remaining : 0$
Pat Maroon (1 Way Contract) 2,100,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,100,000$
-Salary Average Remaining : 0$
Nate Thompson (1 Way Contract) 1,800,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,800,000$
-Salary Average Remaining : 0$
Justin Abdelkader (1 Way Contract) 1,700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,700,000$
-Salary Average Remaining : 0$
Chris Wagner (1 Way Contract) 1,500,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Radim Simek 1,250,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,250,000$
-Salary Average Remaining : 0$
Nick Suzuki 925,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Mackenzie MacEachern 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Noah Juulsen 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Troy Terry 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Robert Hagg 890,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Mirco Mueller 720,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 61,413,000$
Year 23 : 39,223,000$
Year 24 : 28,520,000$
Year 25 : 19,445,000$
Salary Average Commitment
Year 22 : 59,984,667$
Year 23 : 38,964,667$
Year 24 : 27,846,000$
Year 25 : 18,771,000$
Salary Cap with 1 Way Contract
Year 22 : 61,413,000$
Year 23 : 39,223,000$
Year 24 : 28,520,000$
Year 25 : 19,445,000$

Farm Players Salaries

Wiley Sherman 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Reese Johnson 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Zachary Leslie 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Kevin Davis 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Callan Foote 99,700$ (2)
Salary Remaining : 0$
Salary Average : 99,700$
Salary Average Remaining : 0$
Paul Cotter 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mac Hollowell 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mikey Anderson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nate Schnarr 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Bryan Moore 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Daniel Walcott 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gavin Bayreuther 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Julien Gauthier 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Parker Wotherspoon 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Curtis Lazar 91,000$ (1)
Salary Remaining : 0$
Salary Average : 107,000$
Salary Average Remaining : 0$
Brandon Baddock 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Tanner Kero 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Dereck Baribeau 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Josh Brown 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Adam Erne 78,000$ (1)
Salary Remaining : 0$
Salary Average : 60,000$
Salary Average Remaining : 0$
Jonah Gadjovich 78,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Tyler Steenbergen 78,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Dillon Dube 78,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Adam Mascherin 77,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Tyler Lewington 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Ryan Olsen 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
JC Lipon 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Zachary Fucale 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jansen Harkins 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players29
Salary Commitment
Year 22 : 2,512,700$
Year 23 : 1,691,200$
Year 24 : 825,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,464,200$
Year 23 : 1,659,700$
Year 24 : 825,000$
Year 25 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - 125$ - 4,613 - 80%
Level 2: 4750 - 100$ - 3,865 - 81%
Level 3: 3750 - 75$ - 3,045 - 81%
Level 4: 2750 - 50$ - 2,236 - 81%
Luxury : 1000 - 300$ - 686 - 69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,951 - 98%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,446 - 80%
Average Income per Game2,048,636$
Year to Date Revenue83,994,094$
Farm
Home Games Left0
Average Attendance - %2,931 - 98%
Average Income per Game79,349$
Year to Date Revenue3,253,311$

Expense

Pro Players Total Salaries84,976,500$
Farm Players Total Salaries2,171,800$
Coaches Total Salaries3,410,000$
Luxury Taxe Total21,991,618$
Special Salary Cap Value0$
Pro Year To Date Expenses72,984,179$
Farm Year To Date Expenses2,542,541$
Pro Salary Cap To Date70,069,201$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days471,648$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,225$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,069,201$
Estimate Under Maximum Salary Cap of 81,500,000$11,430,799$
Estimate Over Minimum Salary Cap of 0$ 70,069,201$
Current Bank Account21,865,476$
Projected Bank Account21,865,476$

Pro Players Salaries

Connor McDavid (1 Way Contract) 12,250,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Patrick Kane (1 Way Contract) 9,470,000$ (1)
-Salary Remaining : 0$
-Salary Average : 9,470,000$
-Salary Average Remaining : 0$
Drew Doughty (1 Way Contract) 9,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 9,000,000$
-Salary Average Remaining : 0$
Braden Holtby (1 Way Contract) 7,325,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,800,000$
-Salary Average Remaining : 0$
David Pastrnak (1 Way Contract) 7,175,000$ (3)
-Salary Remaining : 0$
-Salary Average : 7,175,000$
-Salary Average Remaining : 0$
Sean Couturier (1 Way Contract) 6,750,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,750,000$
-Salary Average Remaining : 0$
Kevin Hayes (1 Way Contract) 4,300,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,300,000$
-Salary Average Remaining : 0$
Blake Comeau (1 Way Contract) 3,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Max Domi (1 Way Contract) 3,030,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Nino Niederreiter (1 Way Contract) 2,950,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,950,000$
-Salary Average Remaining : 0$
Olli Maatta (1 Way Contract) 2,896,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,896,000$
-Salary Average Remaining : 0$
Pierre-Edouard Bellemare (1 Way Contract) 2,125,000$ (2)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Samuel Girard 2,055,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,055,000$
-Salary Average Remaining : 0$
Brett Pesce (1 Way Contract) 2,050,000$ (2)
-Salary Remaining : 0$
-Salary Average : 809,167$
-Salary Average Remaining : 0$
Paul Byron (1 Way Contract) 1,630,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,630,000$
-Salary Average Remaining : 0$
Cedric Paquette (1 Way Contract) 1,500,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,500,000$
-Salary Average Remaining : 0$
Charles Hudon (1 Way Contract) 1,415,000$ (2)
-1 Way Contract Salary Cap : 1,415,000$
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Jake Virtanen (1 Way Contract) 1,100,000$ (4)
-Salary Remaining : 0$
-Salary Average : 1,090,000$
-Salary Average Remaining : 0$
Karl Alzner 995,000$ (2)
-Salary Remaining : 0$
-Salary Average : 995,000$
-Salary Average Remaining : 0$
Malcolm Subban 950,000$ (1)
-Salary Remaining : 0$
-Salary Average : 950,000$
-Salary Average Remaining : 0$
Jonas Siegenthaler (Out of Payroll) 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jon Merrill 875,000$ (2)
-Salary Remaining : 0$
-Salary Average : 875,000$
-Salary Average Remaining : 0$
Robby Fabbri (1 Way Contract) 710,500$ (3)
-Salary Remaining : 0$
-Salary Average : 710,500$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 84,976,500$
Year 23 : 67,001,500$
Year 24 : 47,260,500$
Year 25 : 18,125,000$
Salary Average Commitment
Year 22 : 67,330,667$
Year 23 : 49,355,667$
Year 24 : 35,400,500$
Year 25 : 17,590,000$
Salary Cap with 1 Way Contract
Year 22 : 84,976,500$
Year 23 : 67,001,500$
Year 24 : 47,260,500$
Year 25 : 18,125,000$

Farm Players Salaries

Nick Ebert 149,900$ (3)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Karson Kuhlman 96,700$ (2)
Salary Remaining : 0$
Salary Average : 96,700$
Salary Average Remaining : 0$
Joseph Gambardella 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Fitzgerald 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nicolas Meloche 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mitch Hults 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mario Kempe 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Graham Knott 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kevin Czuczman 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Anthony Richard 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Eetu Tuulola 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jimmy Schuldt 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kevin Porter 85,000$ (1)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Ty Ronning 84,700$ (2)
Salary Remaining : 0$
Salary Average : 84,700$
Salary Average Remaining : 0$
Keith Kinkaid 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Tyler Randell 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Richard Bachman 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Matt Read 70,500$ (1)
Salary Remaining : 0$
Salary Average : 70,500$
Salary Average Remaining : 0$
Keegan Lowe 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Egor Korshkov 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Rob Hamilton 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Alec McCrea 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Turner Ottenbreit 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nathan Paetsch 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Griffen Molino 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Cole Bardreau 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players26
Salary Commitment
Year 22 : 2,171,800$
Year 23 : 921,300$
Year 24 : 404,900$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,171,800$
Year 23 : 921,300$
Year 24 : 404,900$
Year 25 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - 135$ - 4,189 - 73%
Level 2: 4750 - 100$ - 3,837 - 81%
Level 3: 3750 - 60$ - 3,158 - 84%
Level 4: 2750 - 55$ - 2,036 - 74%
Luxury : 1000 - 285$ - 800 - 80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,656 - 83%
Farm Level 2: 1000 - 20$ - 801 - 80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,019 - 78%
Average Income per Game1,997,802$
Year to Date Revenue81,909,869$
Farm
Home Games Left0
Average Attendance - %2,457 - 82%
Average Income per Game75,498$
Year to Date Revenue3,095,433$

Expense

Pro Players Total Salaries74,152,637$
Farm Players Total Salaries2,447,500$
Coaches Total Salaries5,900,000$
Luxury Taxe Total21,335,942$
Special Salary Cap Value0$
Pro Year To Date Expenses72,036,742$
Farm Year To Date Expenses2,858,862$
Pro Salary Cap To Date67,170,268$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days425,552$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,997$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap67,170,268$
Estimate Under Maximum Salary Cap of 81,500,000$14,329,732$
Estimate Over Minimum Salary Cap of 0$ 67,170,268$
Current Bank Account1,727,795$
Projected Bank Account1,727,795$

Pro Players Salaries

John Gibson (1 Way Contract) 7,300,000$ (1)
-Salary Remaining : 0$
-Salary Average : 7,300,000$
-Salary Average Remaining : 0$
Ryan Ellis (1 Way Contract) 7,238,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,290,000$
-Salary Average Remaining : 0$
Paul Stastny (1 Way Contract) 6,950,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,950,000$
-Salary Average Remaining : 0$
Ryan O'Reilly (1 Way Contract) 6,608,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,608,000$
-Salary Average Remaining : 0$
Ryan Suter (1 Way Contract) 5,848,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,848,000$
-Salary Average Remaining : 0$
Kyle Turris (1 Way Contract) 5,154,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,154,000$
-Salary Average Remaining : 0$
Matthew Tkachuk (1 Way Contract) 4,331,600$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
T.J. Oshie (1 Way Contract) 4,325,000$ (3)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Jordan Eberle (1 Way Contract) 4,225,000$ (3)
-Salary Remaining : 0$
-Salary Average : 4,225,000$
-Salary Average Remaining : 0$
J.T. Miller (1 Way Contract) 4,100,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,170,000$
-Salary Average Remaining : 0$
Curtis McElhinney (1 Way Contract) 3,700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,700,000$
-Salary Average Remaining : 0$
Johnny Boychuk (Out of Payroll) 3,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,453,333$
-Salary Average Remaining : 0$
Brandon Sutter (1 Way Contract) 2,470,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,470,000$
-Salary Average Remaining : 0$
Brian Dumoulin (1 Way Contract) 2,300,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,700,000$
-Salary Average Remaining : 0$
Michael Grabner (1 Way Contract) 1,689,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,689,000$
-Salary Average Remaining : 0$
Connor Murphy (1 Way Contract) 1,611,538$ (1)
-Salary Remaining : 0$
-Salary Average : 2,095,000$
-Salary Average Remaining : 0$
Trevor van Riemsdyk (1 Way Contract) 1,402,500$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ross Johnston (1 Way Contract) 1,300,000$ (1)
-1 Way Contract Salary Cap : 1,300,000$
-Salary Remaining : 0$
-Salary Average : 1,300,000$
-Salary Average Remaining : 0$
Brett Sutter 999,999$ (1)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Alex Chiasson 950,000$ (1)
-Salary Remaining : 0$
-Salary Average : 950,000$
-Salary Average Remaining : 0$
Daniel Carr 900,000$ (2)
-Salary Remaining : 0$
-Salary Average : 900,000$
-Salary Average Remaining : 0$
Zach Bogosian 750,000$ (1)
-Salary Remaining : 0$
-Salary Average : 750,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 77,152,637$
Year 23 : 42,424,100$
Year 24 : 20,119,600$
Year 25 : 0$
Salary Average Commitment
Year 22 : 67,952,332$
Year 23 : 33,670,333$
Year 24 : 10,990,000$
Year 25 : 0$
Salary Cap with 1 Way Contract
Year 22 : 77,152,637$
Year 23 : 42,424,100$
Year 24 : 20,119,600$
Year 25 : 0$

Farm Players Salaries

Landon Bow 150,000$ (3)
Salary Remaining : 0$
Salary Average : 137,375$
Salary Average Remaining : 0$
Steve Bernier 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
David Warsofsky 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
John McCarthy 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Klim Kostin 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dominic Toninato 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jordan Schmaltz 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Patrick Brown 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
David Quenneville 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Filip Larsson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Lucas Elvenes 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Colin McDonald 90,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Matthew Ford 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Anthony Peluso 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Cody Goloubef 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Ryan Stanton 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Andrew Sturtz 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Josh Wesley 80,000$ (2)
Salary Remaining : 0$
Salary Average : 86,500$
Salary Average Remaining : 0$
Casey Nelson 77,500$ (2)
Salary Remaining : 0$
Salary Average : 77,500$
Salary Average Remaining : 0$
Tyler Sikura 75,000$ (2)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Andrew Oglevie 75,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Vinni Lettieri 72,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Aaron Ness 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
William Borgen 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Philippe Maillet 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Ryan Johnston 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Zane McIntyre 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Zach Trotman 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Jimmy Oligny 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players29
Salary Commitment
Year 22 : 2,447,500$
Year 23 : 1,712,500$
Year 24 : 1,232,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,456,375$
Year 23 : 1,721,375$
Year 24 : 1,219,875$
Year 25 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - 125$ - 4,175 - 73%
Level 2: 4750 - 100$ - 3,373 - 71%
Level 3: 3750 - 75$ - 2,665 - 71%
Level 4: 2750 - 50$ - 1,992 - 72%
Luxury : 1000 - 300$ - 620 - 62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,959 - 98%
Farm Level 2: 1000 - 15$ - 982 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,825 - 71%
Average Income per Game1,815,602$
Year to Date Revenue74,439,694$
Farm
Home Games Left0
Average Attendance - %2,940 - 98%
Average Income per Game79,614$
Year to Date Revenue3,264,192$

Expense

Pro Players Total Salaries75,129,000$
Farm Players Total Salaries2,832,300$
Coaches Total Salaries4,600,000$
Luxury Taxe Total21,122,214$
Special Salary Cap Value0$
Pro Year To Date Expenses70,045,558$
Farm Year To Date Expenses3,063,708$
Pro Salary Cap To Date66,486,388$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days425,425$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,453$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,486,388$
Estimate Under Maximum Salary Cap of 81,500,000$15,013,612$
Estimate Over Minimum Salary Cap of 0$ 66,486,388$
Current Bank Account3,995,244$
Projected Bank Account3,995,244$

Pro Players Salaries

Sidney Crosby (1 Way Contract) 10,550,000$ (4)
-Salary Remaining : 0$
-Salary Average : 10,290,000$
-Salary Average Remaining : 0$
Brayden Point (1 Way Contract) 8,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jamie Benn (1 Way Contract) 8,442,000$ (2)
-Salary Remaining : 0$
-Salary Average : 8,442,000$
-Salary Average Remaining : 0$
Erik Karlsson (1 Way Contract) 7,550,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,550,000$
-Salary Average Remaining : 0$
Alexander Radulov (1 Way Contract) 5,071,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,071,000$
-Salary Average Remaining : 0$
William Nylander (1 Way Contract) 4,800,000$ (3)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
James Neal (1 Way Contract) 4,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,125,000$
-Salary Average Remaining : 0$
Jeff Petry (1 Way Contract) 3,558,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,558,000$
-Salary Average Remaining : 0$
Mattias Ekholm (1 Way Contract) 3,550,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,550,000$
-Salary Average Remaining : 0$
Jeff Carter (1 Way Contract) 3,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Jacob Markstrom (1 Way Contract) 3,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Adam Lowry (1 Way Contract) 1,668,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,668,000$
-Salary Average Remaining : 0$
Jared McCann (1 Way Contract) 1,650,000$ (2)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Alex Stalock 1,600,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,425,000$
-Salary Average Remaining : 0$
Taylor Fedun (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Filip Hronek 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Denis Gurianov 925,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Thomas Chabot 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Mattias Janmark 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Oskar Lindblom 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Roope Hintz 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Ben Hutton 840,000$ (1)
-Salary Remaining : 0$
-Salary Average : 900,000$
-Salary Average Remaining : 0$
Jujhar Khaira 800,000$ (3)
-Salary Remaining : 0$
-Salary Average : 800,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 75,129,000$
Year 23 : 65,921,000$
Year 24 : 29,800,000$
Year 25 : 10,550,000$
Salary Average Commitment
Year 22 : 63,254,000$
Year 23 : 53,986,000$
Year 24 : 17,915,000$
Year 25 : 10,290,000$
Salary Cap with 1 Way Contract
Year 22 : 75,129,000$
Year 23 : 65,921,000$
Year 24 : 29,800,000$
Year 25 : 10,550,000$

Farm Players Salaries

Denis Malgin 95,000$ (2)
Salary Remaining : 0$
Salary Average : 86,333$
Salary Average Remaining : 0$
Kaapo Kakko 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Rasmus Andersson 92,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jason Robertson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joel Kiviranta 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Joey Keane 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jordy Bellerive 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brandon Hagel 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kirill Maksimov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mikhail Maltsev 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Connor Dewar 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Emil Bemstrom 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Oskar Steen 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Riley Sutter 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Shane Bowers 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Carl Dahlstrom 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Michael Amadio 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Alexei Toropchenko 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Christian Wolanin 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Alexandre Texier 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Max Comtois 92,300$ (2)
Salary Remaining : 0$
Salary Average : 92,300$
Salary Average Remaining : 0$
Oliver Kylington 87,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Libor Hajek 85,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Pontus Aberg 80,000$ (2)
Salary Remaining : 0$
Salary Average : 71,667$
Salary Average Remaining : 0$
Laurent Brossoit 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Cameron Hughes 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Mikhail Berdin 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Alexander Volkov 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Felix Sandstrom 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Otto Somppi 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Michael Spacek 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Michael McNiven 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Dylan Coghlan 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Dmytro Timashov 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Ben Thomas 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players35
Salary Commitment
Year 22 : 2,832,300$
Year 23 : 2,414,800$
Year 24 : 1,387,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,745,300$
Year 23 : 2,342,800$
Year 24 : 1,387,500$
Year 25 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - 120$ - 4,337 - 75%
Level 2: 4750 - 100$ - 3,454 - 73%
Level 3: 3750 - 65$ - 2,875 - 77%
Level 4: 2750 - 55$ - 1,689 - 61%
Luxury : 1000 - 290$ - 748 - 75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,275 - 64%
Farm Level 2: 1000 - 25$ - 551 - 55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,103 - 73%
Average Income per Game1,922,667$
Year to Date Revenue78,829,329$
Farm
Home Games Left0
Average Attendance - %1,827 - 61%
Average Income per Game73,020$
Year to Date Revenue2,993,827$

Expense

Pro Players Total Salaries82,074,999$
Farm Players Total Salaries2,114,900$
Coaches Total Salaries4,990,000$
Luxury Taxe Total22,485,314$
Special Salary Cap Value-500,000$
Pro Year To Date Expenses74,731,600$
Farm Year To Date Expenses2,833,042$
Pro Salary Cap To Date71,002,364$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days462,769$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,693$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap70,502,364$
Estimate Under Maximum Salary Cap of 81,500,000$10,997,636$
Estimate Over Minimum Salary Cap of 0$ 70,502,364$
Current Bank Account1,064,121$
Projected Bank Account1,064,121$

Pro Players Salaries

Anze Kopitar (1 Way Contract) 9,750,000$ (4)
-Salary Remaining : 0$
-Salary Average : 7,525,000$
-Salary Average Remaining : 0$
Steven Stamkos (1 Way Contract) 7,800,000$ (2)
-Salary Remaining : 0$
-Salary Average : 7,800,000$
-Salary Average Remaining : 0$
Shea Weber (1 Way Contract) 6,400,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,782,500$
-Salary Average Remaining : 0$
Matt Murray (1 Way Contract) 6,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,875,000$
-Salary Average Remaining : 0$
Alexander Edler (1 Way Contract) 5,350,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,970,000$
-Salary Average Remaining : 0$
Shayne Gostisbehere (1 Way Contract) 5,063,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,000,400$
-Salary Average Remaining : 0$
Erik Johnson (1 Way Contract) 5,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,788,000$
-Salary Average Remaining : 0$
Tanner Pearson (1 Way Contract) 5,000,000$ (6)
-Salary Remaining : 0$
-Salary Average : 4,660,714$
-Salary Average Remaining : 0$
Ondrej Palat (1 Way Contract) 4,775,000$ (3)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Mika Zibanejad (1 Way Contract) 4,170,000$ (1)
-Salary Remaining : 0$
-Salary Average : 4,170,000$
-Salary Average Remaining : 0$
J.T. Compher 3,482,000$ (4)
-Salary Remaining : 0$
-Salary Average : 2,970,600$
-Salary Average Remaining : 0$
Alex Killorn (1 Way Contract) 3,205,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,205,000$
-Salary Average Remaining : 0$
Jakob Silfverberg (1 Way Contract) 3,121,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,121,000$
-Salary Average Remaining : 0$
Casey Cizikas (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Mackenzie Blackwood 2,768,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,307,250$
-Salary Average Remaining : 0$
Brayden McNabb (1 Way Contract) 2,575,000$ (2)
-Salary Remaining : 0$
-Salary Average : 3,225,000$
-Salary Average Remaining : 0$
Kyle Cumiskey 999,999$ (2)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
William Carrier 985,000$ (2)
-Salary Remaining : 0$
-Salary Average : 985,000$
-Salary Average Remaining : 0$
Barclay Goodrow 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Marcus Pettersson 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Cole Schneider 781,000$ (1)
-Salary Remaining : 0$
-Salary Average : 781,000$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 82,074,999$
Year 23 : 72,152,999$
Year 24 : 50,588,000$
Year 25 : 33,645,000$
Salary Average Commitment
Year 22 : 72,266,463$
Year 23 : 62,344,463$
Year 24 : 40,254,464$
Year 25 : 29,914,714$
Salary Cap with 1 Way Contract
Year 22 : 82,074,999$
Year 23 : 72,152,999$
Year 24 : 50,588,000$
Year 25 : 33,645,000$

Farm Players Salaries

Kevin Connauton 149,900$ (2)
Salary Remaining : 0$
Salary Average : 149,900$
Salary Average Remaining : 0$
Martin Marincin 130,000$ (3)
Salary Remaining : 0$
Salary Average : 130,000$
Salary Average Remaining : 0$
Troy Grosenick 110,000$ (2)
Salary Remaining : 0$
Salary Average : 110,000$
Salary Average Remaining : 0$
Cory Conacher 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Wacey Hamilton 100,000$ (1)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Matt Donovan 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Paul Thompson 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Calvin Pickard 97,000$ (2)
Salary Remaining : 0$
Salary Average : 97,000$
Salary Average Remaining : 0$
Evan Bouchard 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Austin Czarnik 92,500$ (2)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Gropp 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Adam Brooks 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dylan Blujus 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Brandon Gignac 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Vincent LoVerde 78,000$ (1)
Salary Remaining : 0$
Salary Average : 78,000$
Salary Average Remaining : 0$
Andy Andreoff 75,000$ (2)
Salary Remaining : 0$
Salary Average : 104,200$
Salary Average Remaining : 0$
Ryan Wagner 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Zachary Sawchenko 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Jordan Murray 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Patrick Newell 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Maxim Lamarche 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Tye McGinn 60,000$ (1)
Salary Remaining : 0$
Salary Average : 60,000$
Salary Average Remaining : 0$
Jamie Devane 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Alex Dostie 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players24
Salary Commitment
Year 22 : 2,114,900$
Year 23 : 1,636,900$
Year 24 : 787,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,144,100$
Year 23 : 1,666,100$
Year 24 : 787,500$
Year 25 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - 115$ - 3,744 - 65%
Level 2: 4750 - 95$ - 2,902 - 61%
Level 3: 3750 - 60$ - 2,227 - 59%
Level 4: 2750 - 45$ - 1,534 - 56%
Luxury : 1000 - 250$ - 668 - 67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,297 - 65%
Farm Level 2: 1000 - 25$ - 555 - 56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,074 - 62%
Average Income per Game1,943,825$
Year to Date Revenue79,696,818$
Farm
Home Games Left0
Average Attendance - %1,852 - 62%
Average Income per Game74,086$
Year to Date Revenue3,037,537$

Expense

Pro Players Total Salaries80,039,999$
Farm Players Total Salaries2,676,400$
Coaches Total Salaries2,600,000$
Luxury Taxe Total22,048,740$
Special Salary Cap Value-3,226,500$
Pro Year To Date Expenses71,627,672$
Farm Year To Date Expenses3,033,426$
Pro Salary Cap To Date69,870,758$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days441,075$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,615$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,644,258$
Estimate Under Maximum Salary Cap of 81,500,000$14,855,742$
Estimate Over Minimum Salary Cap of 0$ 66,644,258$
Current Bank Account13,221,080$
Projected Bank Account13,221,080$

Pro Players Salaries

Brent Burns (1 Way Contract) 7,642,000$ (3)
-Salary Remaining : 0$
-Salary Average : 7,694,000$
-Salary Average Remaining : 0$
Pekka Rinne (1 Way Contract) 6,970,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,970,000$
-Salary Average Remaining : 0$
Blake Wheeler (1 Way Contract) 6,960,000$ (1)
-Salary Remaining : 0$
-Salary Average : 6,960,000$
-Salary Average Remaining : 0$
Mark Giordano (1 Way Contract) 6,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,500,000$
-Salary Average Remaining : 0$
Logan Couture (1 Way Contract) 6,453,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,453,000$
-Salary Average Remaining : 0$
Jean-Gabriel Pageau (1 Way Contract) 5,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,834,000$
-Salary Average Remaining : 0$
Aaron Ekblad (1 Way Contract) 5,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 5,062,500$
-Salary Average Remaining : 0$
Viktor Arvidsson (1 Way Contract) 4,700,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,700,000$
-Salary Average Remaining : 0$
Ryan Dzingel (1 Way Contract) 4,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Oscar Klefbom (1 Way Contract) 4,500,000$ (4)
-Salary Remaining : 0$
-Salary Average : 4,230,000$
-Salary Average Remaining : 0$
Adam Henrique (1 Way Contract) 3,500,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Patrik Nemeth (1 Way Contract) 3,000,000$ (4)
-Salary Remaining : 0$
-Salary Average : 3,000,000$
-Salary Average Remaining : 0$
Elias Lindholm (1 Way Contract) 2,875,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,875,000$
-Salary Average Remaining : 0$
Marc Staal (1 Way Contract) 2,315,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,315,000$
-Salary Average Remaining : 0$
Joonas Korpisalo (1 Way Contract) 2,100,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,100,000$
-Salary Average Remaining : 0$
Jakub Vrana 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,641,667$
-Salary Average Remaining : 0$
Ivan Barbashev 1,450,000$ (3)
-Salary Remaining : 0$
-Salary Average : 1,450,000$
-Salary Average Remaining : 0$
Nic Dowd 999,999$ (1)
-Salary Remaining : 0$
-Salary Average : 999,999$
-Salary Average Remaining : 0$
Vladislav Gavrikov 950,000$ (3)
-Salary Remaining : 0$
-Salary Average : 950,000$
-Salary Average Remaining : 0$
Teddy Blueger 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Oskar Sundqvist 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 666,667$
-Salary Average Remaining : 0$
Total Pro Players21
Salary Commitment
Year 22 : 80,039,999$
Year 23 : 63,485,000$
Year 24 : 49,842,000$
Year 25 : 24,200,000$
Salary Average Commitment
Year 22 : 74,526,833$
Year 23 : 58,005,167$
Year 24 : 44,720,500$
Year 25 : 23,264,000$
Salary Cap with 1 Way Contract
Year 22 : 80,039,999$
Year 23 : 63,485,000$
Year 24 : 49,842,000$
Year 25 : 24,200,000$

Farm Players Salaries

Cory Schneider 100,000$ (3)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Ilya Samsonov 98,700$ (2)
Salary Remaining : 0$
Salary Average : 98,700$
Salary Average Remaining : 0$
Spencer Smallman 97,500$ (2)
Salary Remaining : 0$
Salary Average : 97,500$
Salary Average Remaining : 0$
Ilya Lyubushkin 95,000$ (2)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Marcus Hogberg 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jesper Lindgren 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Alex Alexeyev 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Anton Wedin 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Micheal Haley 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Dmitri Samorukov 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kirill Ustimenko 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gustav Lindstrom 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Markus Granlund 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Teemu Kivihalme 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mikhail Vorobyev 92,500$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Christian Djoos 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Pierre Engvall 90,200$ (2)
Salary Remaining : 0$
Salary Average : 90,200$
Salary Average Remaining : 0$
J-F Berube 90,000$ (3)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Justin Dowling 85,000$ (2)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Dmitry Osipov 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Andrei Chibisov 85,000$ (3)
Salary Remaining : 0$
Salary Average : 85,000$
Salary Average Remaining : 0$
Joseph Blandisi 80,000$ (2)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Nikita Jevpalovs 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Christopher Clapperton 80,000$ (3)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Eric Robinson 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Joel Hanley 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Zac Dalpe 70,000$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Anton Blidh 70,000$ (1)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Hunter Warner 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Justin Kloos 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Zach Nastasiuk 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Alex Broadhurst 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players32
Salary Commitment
Year 22 : 2,676,400$
Year 23 : 1,928,900$
Year 24 : 1,272,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,653,900$
Year 23 : 1,928,900$
Year 24 : 1,272,500$
Year 25 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - 115$ - 4,865 - 85%
Level 2: 4750 - 80$ - 4,035 - 85%
Level 3: 3750 - 55$ - 3,229 - 86%
Level 4: 2750 - 35$ - 2,404 - 87%
Luxury : 1000 - 250$ - 849 - 85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,970 - 98%
Farm Level 2: 1000 - 20$ - 719 - 72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,380 - 85%
Average Income per Game1,858,970$
Year to Date Revenue76,217,761$
Farm
Home Games Left0
Average Attendance - %2,689 - 90%
Average Income per Game79,623$
Year to Date Revenue3,264,552$

Expense

Pro Players Total Salaries77,410,000$
Farm Players Total Salaries3,203,000$
Coaches Total Salaries2,500,000$
Luxury Taxe Total21,377,054$
Special Salary Cap Value0$
Pro Year To Date Expenses68,751,782$
Farm Year To Date Expenses3,786,543$
Pro Salary Cap To Date66,911,308$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days424,247$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,597$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap66,911,308$
Estimate Under Maximum Salary Cap of 81,500,000$14,588,692$
Estimate Over Minimum Salary Cap of 0$ 66,911,308$
Current Bank Account7,130,995$
Projected Bank Account7,130,995$

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8,540,000$ (1)
-Salary Remaining : 0$
-Salary Average : 8,540,000$
-Salary Average Remaining : 0$
Aleksander Barkov (1 Way Contract) 8,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,300,000$
-Salary Average Remaining : 0$
Filip Forsberg (1 Way Contract) 6,875,000$ (2)
-Salary Remaining : 0$
-Salary Average : 6,875,000$
-Salary Average Remaining : 0$
Corey Crawford (1 Way Contract) 6,305,000$ (4)
-Salary Remaining : 0$
-Salary Average : 6,305,000$
-Salary Average Remaining : 0$
Dmitry Orlov (1 Way Contract) 5,410,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,410,000$
-Salary Average Remaining : 0$
Rickard Rakell (1 Way Contract) 5,004,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,004,000$
-Salary Average Remaining : 0$
Ryan McDonagh (1 Way Contract) 4,879,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,879,000$
-Salary Average Remaining : 0$
Brent Seabrook (1 Way Contract) 4,760,000$ (2)
-Salary Remaining : 0$
-Salary Average : 5,625,000$
-Salary Average Remaining : 0$
Brendan Gallagher (1 Way Contract) 4,680,000$ (5)
-Salary Remaining : 0$
-Salary Average : 4,680,000$
-Salary Average Remaining : 0$
Vladislav Namestnikov (1 Way Contract) 3,500,000$ (5)
-Salary Remaining : 0$
-Salary Average : 3,500,000$
-Salary Average Remaining : 0$
Tomas Hertl (1 Way Contract) 3,250,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,250,000$
-Salary Average Remaining : 0$
Christian Dvorak 3,239,000$ (3)
-Salary Remaining : 0$
-Salary Average : 3,239,000$
-Salary Average Remaining : 0$
Darren Helm (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Pavel Francouz (1 Way Contract) 2,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Matt Martin (1 Way Contract) 1,893,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,893,000$
-Salary Average Remaining : 0$
Zemgus Girgensons (1 Way Contract) 1,650,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,650,000$
-Salary Average Remaining : 0$
Gabriel Dumont (1 Way Contract) 1,250,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,250,000$
-Salary Average Remaining : 0$
Ryan Carpenter (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Remaining : 0$
-Salary Average : 1,000,000$
-Salary Average Remaining : 0$
Alex Nedeljkovic 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Jordan Greenway 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 550,000$
-Salary Average Remaining : 0$
Vince Dunn 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Devon Toews 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Paul LaDue 700,000$ (3)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players23
Salary Commitment
Year 22 : 78,410,000$
Year 23 : 54,998,000$
Year 24 : 28,424,000$
Year 25 : 14,485,000$
Salary Average Commitment
Year 22 : 77,200,000$
Year 23 : 54,163,000$
Year 24 : 26,724,000$
Year 25 : 14,485,000$
Salary Cap with 1 Way Contract
Year 22 : 78,410,000$
Year 23 : 54,998,000$
Year 24 : 28,424,000$
Year 25 : 14,485,000$

Farm Players Salaries

Thomas Gregoire 100,000$ (2)
Salary Remaining : 0$
Salary Average : 100,000$
Salary Average Remaining : 0$
Jake Oettinger 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nelson Nogier 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Daniel Audette 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Chad Krys 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Davies 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Gregoire 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Evans 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Roy 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Shane Gersich 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Kyle Wood 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Mark Friedman 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Lukas Vejdemo 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nicolas Hague 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nathan Gerbe 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Rhett Gardner 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Luke Kunin 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ryan Collins 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Tobias Bjornfot 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nolan Stevens 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Chase Pearson 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Garrett Pilon 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Sam Lafferty 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Anthony Angello 90,000$ (2)
Salary Remaining : 0$
Salary Average : 90,000$
Salary Average Remaining : 0$
Lias Andersson 82,500$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Chandler Stephenson 75,500$ (1)
Salary Remaining : 0$
Salary Average : 65,000$
Salary Average Remaining : 0$
Caleb Jones 72,500$ (1)
Salary Remaining : 0$
Salary Average : 71,250$
Salary Average Remaining : 0$
Frederick Gaudreau 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kevin Rooney 70,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Aleksi Heponiemi 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Josh Jacobs 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
J.C. Beaudin 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Alex Belzile 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Joe Hicketts 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Mikey Eyssimont 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Victor Mete 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Nic Petan 70,000$ (1)
Salary Remaining : 0$
Salary Average : 75,833$
Salary Average Remaining : 0$
Taylor Raddysh 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players38
Salary Commitment
Year 22 : 3,203,000$
Year 23 : 2,567,500$
Year 24 : 1,690,000$
Year 25 : 0$
Salary Average Commitment
Year 22 : 3,169,583$
Year 23 : 2,555,000$
Year 24 : 1,690,000$
Year 25 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - 133$ - 3,567 - 62%
Level 2: 4750 - 101$ - 3,419 - 72%
Level 3: 3750 - 83$ - 2,156 - 57%
Level 4: 2750 - 52$ - 2,064 - 75%
Luxury : 1000 - 298$ - 705 - 70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,962 - 98%
Farm Level 2: 1000 - 15$ - 985 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,910 - 66%
Average Income per Game1,814,391$
Year to Date Revenue74,390,045$
Farm
Home Games Left0
Average Attendance - %2,948 - 98%
Average Income per Game79,798$
Year to Date Revenue3,271,725$

Expense

Pro Players Total Salaries70,058,000$
Farm Players Total Salaries2,357,200$
Coaches Total Salaries2,700,000$
Luxury Taxe Total19,611,786$
Special Salary Cap Value0$
Pro Year To Date Expenses63,628,982$
Farm Year To Date Expenses2,797,783$
Pro Salary Cap To Date61,751,309$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days387,409$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,437$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Estimated Season Salary Cap61,751,309$
Estimate Under Maximum Salary Cap of 81,500,000$19,748,691$
Estimate Over Minimum Salary Cap of 0$ 61,751,309$
Current Bank Account8,079,594$
Projected Bank Account8,079,594$

Pro Players Salaries

Tyler Seguin (1 Way Contract) 8,910,000$ (4)
-Salary Remaining : 0$
-Salary Average : 8,910,000$
-Salary Average Remaining : 0$
Mark Stone (1 Way Contract) 7,800,000$ (1)
-Salary Remaining : 0$
-Salary Average : 7,800,000$
-Salary Average Remaining : 0$
Bo Horvat (1 Way Contract) 6,825,000$ (1)
-Salary Remaining : 0$
-Salary Average : 5,106,667$
-Salary Average Remaining : 0$
Martin Jones (1 Way Contract) 6,750,000$ (3)
-Salary Remaining : 0$
-Salary Average : 6,750,000$
-Salary Average Remaining : 0$
Kyle Connor 6,200,000$ (4)
-Salary Remaining : 0$
-Salary Average : 5,145,000$
-Salary Average Remaining : 0$
Teuvo Teravainen (1 Way Contract) 5,125,000$ (2)
-Salary Remaining : 0$
-Salary Average : 4,600,000$
-Salary Average Remaining : 0$
Colton Parayko (1 Way Contract) 3,850,000$ (1)
-Salary Remaining : 0$
-Salary Average : 3,425,000$
-Salary Average Remaining : 0$
Juuse Saros (1 Way Contract) 3,000,000$ (3)
-Salary Remaining : 0$
-Salary Average : 2,719,500$
-Salary Average Remaining : 0$
Ryan Pulock 2,600,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,600,000$
-Salary Average Remaining : 0$
Matt Calvert (1 Way Contract) 2,353,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,353,000$
-Salary Average Remaining : 0$
Jordan Martinook (1 Way Contract) 2,300,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,300,000$
-Salary Average Remaining : 0$
Cody Eakin (1 Way Contract) 2,125,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,125,000$
-Salary Average Remaining : 0$
John Moore (1 Way Contract) 2,000,000$ (2)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Connor Brown (1 Way Contract) 2,000,000$ (1)
-Salary Remaining : 0$
-Salary Average : 2,000,000$
-Salary Average Remaining : 0$
Noah Hanifin (1 Way Contract) 1,830,000$ (1)
-Salary Remaining : 0$
-Salary Average : 1,830,000$
-Salary Average Remaining : 0$
Matt Grzelcyk 1,265,000$ (2)
-Salary Remaining : 0$
-Salary Average : 1,265,000$
-Salary Average Remaining : 0$
Joel Eriksson Ek 950,000$ (3)
-Salary Remaining : 0$
-Salary Average : 943,750$
-Salary Average Remaining : 0$
Jack Roslovic 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Travis Sanheim 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Erik Cernak 925,000$ (1)
-Salary Remaining : 0$
-Salary Average : 925,000$
-Salary Average Remaining : 0$
Victor Olofsson 700,000$ (2)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Alex Nylander 700,000$ (1)
-Salary Remaining : 0$
-Salary Average : 700,000$
-Salary Average Remaining : 0$
Total Pro Players22
Salary Commitment
Year 22 : 70,058,000$
Year 23 : 39,853,000$
Year 24 : 25,810,000$
Year 25 : 15,110,000$
Salary Average Commitment
Year 22 : 66,047,917$
Year 23 : 37,986,250$
Year 24 : 24,468,250$
Year 25 : 14,055,000$
Salary Cap with 1 Way Contract
Year 22 : 70,058,000$
Year 23 : 39,853,000$
Year 24 : 25,810,000$
Year 25 : 15,110,000$

Farm Players Salaries

Sam Carrick 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Logan Shaw 95,000$ (1)
Salary Remaining : 0$
Salary Average : 95,000$
Salary Average Remaining : 0$
Mat Robson 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Rodrigo Abols 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Gustav Forsling 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jake Kielly 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Nico Sturm 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Otto Leskinen 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Lukas Craggs 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Seamus Malone 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Ville Heinola 92,500$ (3)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Jeremy Bracco 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Louie Belpedio 92,500$ (1)
Salary Remaining : 0$
Salary Average : 92,500$
Salary Average Remaining : 0$
Cale Fleury 91,700$ (2)
Salary Remaining : 0$
Salary Average : 91,700$
Salary Average Remaining : 0$
Alexandre Carrier 86,100$ (2)
Salary Remaining : 0$
Salary Average : 86,100$
Salary Average Remaining : 0$
Connor Hobbs 84,900$ (2)
Salary Remaining : 0$
Salary Average : 84,900$
Salary Average Remaining : 0$
Brendan Guhle 80,000$ (1)
Salary Remaining : 0$
Salary Average : 80,000$
Salary Average Remaining : 0$
Zach Redmond 75,000$ (1)
Salary Remaining : 0$
Salary Average : 75,000$
Salary Average Remaining : 0$
Seth Griffith 72,500$ (1)
Salary Remaining : 0$
Salary Average : 72,500$
Salary Average Remaining : 0$
Matiss Kivlenieks 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
David Kase 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Yakov Trenin 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Glenn Gawdin 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Joel L'Esperance 70,000$ (3)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Kole Lind 70,000$ (2)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Thomas Schemitsch 70,000$ (1)
Salary Remaining : 0$
Salary Average : 70,000$
Salary Average Remaining : 0$
Seth Helgeson 59,500$ (1)
Salary Remaining : 0$
Salary Average : 59,500$
Salary Average Remaining : 0$
Terry Broadhurst 55,000$ (1)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Martin Ouellette 55,000$ (2)
Salary Remaining : 0$
Salary Average : 55,000$
Salary Average Remaining : 0$
Total Farm Players29
Salary Commitment
Year 22 : 2,357,200$
Year 23 : 1,360,200$
Year 24 : 972,500$
Year 25 : 0$
Salary Average Commitment
Year 22 : 2,357,200$
Year 23 : 1,360,200$
Year 24 : 972,500$
Year 25 : 0$

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 81,500,000$
Available Cap Space

Over Minimum of
0$

Pro Players

Farm Players

Total Players

Avalanche 5,206,838$ 63,707,261$ 17,792,739$ 63,707,261$ 232649
Blackhawks 9,609,674$ 58,324,444$ 23,175,556$ 58,324,444$ 212546
Blue Jackets 27,508,240$ 54,494,304$ 27,005,696$ 54,494,304$ 242751
Blues 6,071,125$ 60,811,888$ 20,688,112$ 60,811,888$ 242448
Bruins 18,900,120$ 69,439,116$ 12,060,884$ 69,439,116$ 232346
Canadiens 36,677,432$ 53,474,005$ 28,025,995$ 53,474,005$ 242650
Canucks 18,277,594$ 57,753,415$ 23,746,585$ 57,753,415$ 243458
Capitals 11,101,808$ 62,624,045$ 18,875,955$ 62,624,045$ 213556
Coyotes 10,550,428$ 69,485,336$ 12,014,664$ 69,485,336$ 222345
Devils 10,682,156$ 66,864,626$ 14,635,374$ 66,864,626$ 222547
Ducks 5,059,851$ 53,759,893$ 27,740,107$ 53,759,893$ 223153
Flames 9,579,336$ 64,550,325$ 16,949,675$ 64,550,325$ 223153
Flyers 42,032,965$ 59,916,796$ 21,583,204$ 59,916,796$ 222345
Hurricanes 19,479,864$ 66,937,994$ 14,562,006$ 66,937,994$ 212748
Islanders 13,005,602$ 62,535,805$ 18,964,195$ 62,535,805$ 212445
Jets 35,194,885$ 53,391,847$ 28,108,153$ 53,391,847$ 232851
Kings 22,451,048$ 61,577,165$ 19,922,835$ 61,577,165$ 222951
Knights 20,988,205$ 56,838,961$ 24,661,039$ 56,838,961$ 252752
Lightning 21,578,969$ 57,125,421$ 24,374,579$ 57,125,421$ 222850
Maple Leafs 14,214,512$ 64,661,304$ 16,838,696$ 64,661,304$ 222850
Oilers 24,476,147$ 57,458,134$ 24,041,866$ 57,458,134$ 233255
Panthers 21,109,887$ 67,426,478$ 14,073,522$ 67,426,478$ 202747
Penguins 30,749,325$ 58,052,419$ 23,447,581$ 58,052,419$ 272552
Predators 2,281,389$ 53,331,899$ 28,168,101$ 53,331,899$ 222951
Rangers 21,865,476$ 70,069,201$ 11,430,799$ 70,069,201$ 232649
Red Wings 1,727,795$ 67,170,268$ 14,329,732$ 67,170,268$ 222951
Sabres 3,995,244$ 66,486,388$ 15,013,612$ 66,486,388$ 233558
Senators 1,064,121$ 70,502,364$ 10,997,636$ 70,502,364$ 212445
Sharks 13,221,080$ 66,644,258$ 14,855,742$ 66,644,258$ 213253
Stars 7,130,995$ 66,911,308$ 14,588,692$ 66,911,308$ 233861
Wild 8,079,594$ 61,751,309$ 19,748,691$ 61,751,309$ 222951