Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 114 $ - 5 880 - 98,01%
Level 2: 5000 - 78 $ - 4 932 - 98,63%
Level 3: 2000 - 55 $ - 1 987 - 99,35%
Level 4: 5099 - 35 $ - 4 993 - 97,92%
Luxury : 1000 - 220 $ - 1 000 - 100,00%
Total Capacity :19099
Farm
Farm Level 1: 2000 - 37 $ - 1 965 - 98,26%
Farm Level 2: 1000 - 16 $ - 988 - 98,85%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 792 - 98,39%
Average Income per Game2 260 658 $
Year to Date Revenue45 213 151 $
Farm
Home Games Left24
Average Attendance - %2 954 - 98,45%
Average Income per Game128 361 $
Year to Date Revenue2 182 140 $

Expense

Pro Players Total Salaries73 716 667 $
Farm Players Total Salaries2 934 959 $
Coaches Total Salaries7 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 419 151 $
Farm Year To Date Expenses1 659 853 $
Pro Salary Cap To Date33 346 745 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 473 809 $
Farm Estimated Season Revenue3 080 668 $
Pro Remaining Season Days57
Pro Expenses Per Days750 389 $
Pro Estimated Expenses42 772 173 $
Farm Remaining Season Days68
Farm Expenses Per Days31 228 $
Farm Estimated Expenses2 123 504 $
Estimated Season Expenses44 895 677 $
Season Salary Cap73 716 667 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 283 333 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 15 716 667 $
Current Bank Account251 874 977 $
Projected Bank Account257 533 777 $

Pro Players Salaries

Tyler Ennis 6 000 000 $ (2)
-Salary Remaining : 3 196 262 $
Jordan Binnington 6 000 000 $ (3)
-Salary Remaining : 3 196 262 $
Patric Hornqvist 5 300 000 $ (3)
-Salary Remaining : 2 823 364 $
Lawson Crouse 4 300 000 $ (2)
-Salary Remaining : 2 290 654 $
Duncan Keith 4 250 000 $ (3)
-Salary Remaining : 2 264 019 $
David Savard 4 250 000 $ (1)
-Salary Remaining : 2 264 019 $
Vince Dunn 4 000 000 $ (2)
-Salary Remaining : 2 130 841 $
Justin Schultz 4 000 000 $ (3)
-Salary Remaining : 2 130 841 $
Matt Murray 3 750 000 $ (1)
-Salary Remaining : 1 997 664 $
Lars Eller 3 500 000 $ (3)
-Salary Remaining : 1 864 486 $
Casey Cizikas 3 350 000 $ (1)
-Salary Remaining : 1 784 579 $
Trevor Lewis 3 250 000 $ (1)
-Salary Remaining : 1 731 308 $
Kaapo Kahkonen 2 750 000 $ (6)
-Salary Remaining : 1 464 953 $
Sean Walker 2 650 000 $ (4)
-Salary Remaining : 1 411 682 $
Mason Appleton 2 166 667 $ (6)
-Salary Remaining : 1 154 206 $
Brett Kulak 1 850 000 $ (2)
-Salary Remaining : 985 514 $
Drew O'Connor 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Cole Perfetti 1 627 500 $ (4)
-Salary Remaining : 866 986 $
Owen Tippett 1 596 667 $ (1)
-Salary Remaining : 850 561 $
Tage Thompson 1 400 000 $ (2)
-Salary Remaining : 745 794 $
Braden Schneider 1 325 000 $ (4)
-Salary Remaining : 705 841 $
Wade Allison 1 137 500 $ (2)
-Salary Remaining : 605 958 $
Marcus Johansson 1 100 000 $ (4)
-Salary Remaining : 585 981 $
Aliaksei Protas 888 333 $ (4)
-Salary Remaining : 473 224 $
Johnathan Kovacevic 750 000 $ (4)
-Salary Remaining : 399 533 $
Dakota Joshua 750 000 $ (2)
-Salary Remaining : 399 533 $
Total Pro Players26
Salary Commitment
Year 49 : 73 716 667 $
Year 50 : 57 520 000 $
Year 51 : 36 307 500 $
Year 52 : 13 257 500 $
Salary Average Commitment
Year 49 : 73 716 667 $
Year 50 : 57 520 000 $
Year 51 : 36 307 500 $
Year 52 : 13 257 500 $
Salary Cap with 1 Way Contract
Year 49 : 73 716 667 $
Year 50 : 57 520 000 $
Year 51 : 36 307 500 $
Year 52 : 13 257 500 $

Farm Players Salaries

Jackson Cates 299 500 $ (1)
Salary Remaining : 172 593 $
Alex Turcotte 244 417 $ (4)
Salary Remaining : 140 850 $
Brinson Pasichnuk 177 500 $ (2)
Salary Remaining : 102 288 $
Dylan Guenther 174 417 $ (6)
Salary Remaining : 100 511 $
Brandt Clarke 174 417 $ (6)
Salary Remaining : 100 511 $
Nathan Smith 135 000 $ (4)
Salary Remaining : 77 797 $
David Farrance 135 000 $ (2)
Salary Remaining : 77 797 $
Thomas Harley 128 833 $ (4)
Salary Remaining : 74 243 $
Sampo Ranta 120 833 $ (4)
Salary Remaining : 69 633 $
John Leonard 113 750 $ (2)
Salary Remaining : 65 551 $
Nils Hoglander 112 500 $ (2)
Salary Remaining : 64 831 $
Henry Thrun 103 125 $ (6)
Salary Remaining : 59 428 $
Jack LaFontaine 100 000 $ (4)
Salary Remaining : 57 627 $
Samuel Ersson 92 500 $ (6)
Salary Remaining : 53 305 $
Jordan Spence 91 917 $ (4)
Salary Remaining : 52 969 $
Jan Jenik 90 250 $ (2)
Salary Remaining : 52 008 $
Jacob Perreault 89 417 $ (4)
Salary Remaining : 51 528 $
Nicholas Abruzzese 85 000 $ (4)
Salary Remaining : 48 983 $
Ben McCartney 81 333 $ (4)
Salary Remaining : 46 870 $
Jonathan Gruden 80 250 $ (6)
Salary Remaining : 46 246 $
Otto Koivula 80 000 $ (3)
Salary Remaining : 46 102 $
Michael Carcone 75 000 $ (4)
Salary Remaining : 43 220 $
Tyler Benson 75 000 $ (1)
Salary Remaining : 43 220 $
Alexander True 75 000 $ (1)
Salary Remaining : 43 220 $
Total Farm Players24
Salary Commitment
Year 49 : 2 934 959 $
Year 50 : 2 485 459 $
Year 51 : 1 856 459 $
Year 52 : 1 776 459 $
Salary Average Commitment
Year 49 : 2 934 959 $
Year 50 : 2 485 459 $
Year 51 : 1 856 459 $
Year 52 : 1 776 459 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 110 $ - 5 951 - 99,19%
Level 2: 5000 - 70 $ - 4 978 - 99,56%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 6500 - 25 $ - 5 235 - 80,54%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 40 $ - 1 589 - 79,47%
Farm Level 2: 1000 - 20 $ - 744 - 74,38%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 165 - 93,49%
Average Income per Game2 122 802 $
Year to Date Revenue42 456 036 $
Farm
Home Games Left24
Average Attendance - %2 333 - 77,77%
Average Income per Game113 755 $
Year to Date Revenue1 933 836 $

Expense

Pro Players Total Salaries80 175 833 $
Farm Players Total Salaries3 526 806 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 779 362 $
Farm Year To Date Expenses2 421 319 $
Pro Salary Cap To Date37 041 041 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 578 838 $
Farm Estimated Season Revenue2 730 121 $
Pro Remaining Season Days57
Pro Expenses Per Days824 073 $
Pro Estimated Expenses46 972 161 $
Farm Remaining Season Days68
Farm Expenses Per Days46 837 $
Farm Estimated Expenses3 184 916 $
Estimated Season Expenses50 157 077 $
Season Salary Cap80 175 833 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 824 167 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 175 833 $
Current Bank Account60 715 789 $
Projected Bank Account57 867 671 $

Pro Players Salaries

Matthew Tkachuk 9 500 000 $ (2)
-Salary Remaining : 5 060 748 $
Nikita Kucherov 9 500 000 $ (5)
-Salary Remaining : 5 060 748 $
Mark Stone 9 500 000 $ (4)
-Salary Remaining : 5 060 748 $
Miro Heiskanen 8 450 000 $ (4)
-Salary Remaining : 4 501 402 $
Logan Couture 8 000 000 $ (3)
-Salary Remaining : 4 261 682 $
Jaccob Slavin 5 300 000 $ (1)
-Salary Remaining : 2 823 364 $
Patrice Bergeron 5 000 000 $ (4)
-Salary Remaining : 2 663 551 $
Devon Toews 4 100 000 $ (4)
-Salary Remaining : 2 184 112 $
Philipp Grubauer 3 333 333 $ (3)
-Salary Remaining : 1 775 701 $
Roope Hintz 3 150 000 $ (1)
-Salary Remaining : 1 678 037 $
Max Domi 3 000 000 $ (1)
-Salary Remaining : 1 598 131 $
Morgan Barron 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Moritz Seider 1 713 333 $ (4)
-Salary Remaining : 912 710 $
Morgan Geekie 1 400 000 $ (1)
-Salary Remaining : 745 794 $
Ilya Lyubushkin 1 350 000 $ (4)
-Salary Remaining : 719 159 $
Dmitry Kulikov 1 150 000 $ (2)
-Salary Remaining : 612 617 $
Thomas Novak 925 000 $ (4)
-Salary Remaining : 492 757 $
Alexey Toropchenko 879 167 $ (4)
-Salary Remaining : 468 341 $
Ryan Poehling 750 000 $ (3)
-Salary Remaining : 399 533 $
Evan Rodrigues 700 000 $ (3)
-Salary Remaining : 372 897 $
Tristan Jarry 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players21
Salary Commitment
Year 49 : 80 175 833 $
Year 50 : 66 625 833 $
Year 51 : 54 200 833 $
Year 52 : 41 417 500 $
Salary Average Commitment
Year 49 : 80 175 833 $
Year 50 : 66 625 833 $
Year 51 : 54 200 833 $
Year 52 : 41 417 500 $
Salary Cap with 1 Way Contract
Year 49 : 80 175 833 $
Year 50 : 66 625 833 $
Year 51 : 54 200 833 $
Year 52 : 41 417 500 $

Farm Players Salaries

Torey Krug 650 000 $ (1)
Salary Remaining : 374 576 $
Kailer Yamamoto 310 000 $ (2)
Salary Remaining : 178 644 $
Robert Hagg 160 000 $ (3)
Salary Remaining : 92 203 $
Travis Dermott 150 000 $ (2)
Salary Remaining : 86 441 $
Malcolm Subban 150 000 $ (1)
Salary Remaining : 86 441 $
Max Jones 129 500 $ (1)
Salary Remaining : 74 627 $
Colton Sceviour 120 000 $ (1)
Salary Remaining : 69 153 $
Tyce Thompson 112 500 $ (2)
Salary Remaining : 64 831 $
Danton Heinen 110 000 $ (3)
Salary Remaining : 63 390 $
Zack MacEwen 92 500 $ (5)
Salary Remaining : 53 305 $
Santeri Hatakka 92 500 $ (4)
Salary Remaining : 53 305 $
Tim Berni 92 500 $ (6)
Salary Remaining : 53 305 $
Spencer Stastney 92 500 $ (6)
Salary Remaining : 53 305 $
Adam Ginning 92 500 $ (6)
Salary Remaining : 53 305 $
Ivan Chekhovich 90 333 $ (2)
Salary Remaining : 52 056 $
Olle Lycksell 87 500 $ (6)
Salary Remaining : 50 424 $
Adam Ruzicka 85 000 $ (2)
Salary Remaining : 48 983 $
Dustin Wolf 82 500 $ (6)
Salary Remaining : 47 542 $
Tucker Poolman 77 500 $ (1)
Salary Remaining : 44 661 $
Semyon Der-Arguchintsev 76 667 $ (6)
Salary Remaining : 44 181 $
A.J. Greer 76 250 $ (1)
Salary Remaining : 43 941 $
Sean Day 75 000 $ (4)
Salary Remaining : 43 220 $
Jonathan Dahlen 75 000 $ (4)
Salary Remaining : 43 220 $
Vladislav Kamenev 75 000 $ (3)
Salary Remaining : 43 220 $
Mitch Reinke 75 000 $ (3)
Salary Remaining : 43 220 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 43 220 $
Zach Senyshyn 75 000 $ (1)
Salary Remaining : 43 220 $
Nicholas Caamano 75 000 $ (3)
Salary Remaining : 43 220 $
Dylan Coghlan 71 556 $ (2)
Salary Remaining : 41 235 $
Total Farm Players29
Salary Commitment
Year 49 : 3 526 806 $
Year 50 : 2 248 556 $
Year 51 : 1 429 167 $
Year 52 : 934 167 $
Salary Average Commitment
Year 49 : 3 526 806 $
Year 50 : 2 248 556 $
Year 51 : 1 429 167 $
Year 52 : 934 167 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 6 176 - 88,22%
Level 2: 5500 - 75 $ - 5 133 - 93,33%
Level 3: 2500 - 50 $ - 2 139 - 85,54%
Level 4: 5000 - 20 $ - 4 942 - 98,84%
Luxury : 2000 - 185 $ - 1 165 - 58,25%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,24%
Farm Level 2: 1000 - 15 $ - 994 - 99,44%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 554 - 88,88%
Average Income per Game2 064 573 $
Year to Date Revenue41 291 468 $
Farm
Home Games Left23
Average Attendance - %2 979 - 99,31%
Average Income per Game122 358 $
Year to Date Revenue2 202 449 $

Expense

Pro Players Total Salaries75 291 842 $
Farm Players Total Salaries3 149 783 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 000 850 $
Farm Year To Date Expenses2 266 850 $
Pro Salary Cap To Date35 183 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 356 041 $
Farm Estimated Season Revenue2 814 240 $
Pro Remaining Season Days57
Pro Expenses Per Days720 017 $
Pro Estimated Expenses41 040 969 $
Farm Remaining Season Days68
Farm Expenses Per Days45 337 $
Farm Estimated Expenses3 082 916 $
Estimated Season Expenses44 123 885 $
Season Salary Cap75 291 842 $
Estimate Under Maximum Salary Cap of 83 000 000 $7 708 158 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 17 291 842 $
Current Bank Account202 124 884 $
Projected Bank Account204 171 280 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 6 658 879 $
David Pastrnak 6 666 667 $ (5)
-Salary Remaining : 3 551 402 $
Travis Konecny 5 500 000 $ (2)
-Salary Remaining : 2 929 907 $
Rasmus Ristolainen 5 400 000 $ (1)
-Salary Remaining : 2 876 636 $
J.T. Miller 5 250 000 $ (4)
-Salary Remaining : 2 796 729 $
Rickard Rakell 5 000 000 $ (5)
-Salary Remaining : 2 663 551 $
Linus Ullmark 5 000 000 $ (3)
-Salary Remaining : 2 663 551 $
Marcus Pettersson 4 025 175 $ (1)
-Salary Remaining : 2 144 252 $
Nick Paul 3 150 000 $ (6)
-Salary Remaining : 1 678 037 $
Dylan DeMelo 3 000 000 $ (3)
-Salary Remaining : 1 598 131 $
Derek Forbort 3 000 000 $ (2)
-Salary Remaining : 1 598 131 $
Carson Soucy 2 750 000 $ (2)
-Salary Remaining : 1 464 953 $
Brock McGinn 2 750 000 $ (6)
-Salary Remaining : 1 464 953 $
Warren Foegele 2 750 000 $ (1)
-Salary Remaining : 1 464 953 $
Zemgus Girgensons 2 200 000 $ (1)
-Salary Remaining : 1 171 963 $
Pavel Francouz 2 000 000 $ (2)
-Salary Remaining : 1 065 421 $
Jesper Fast 1 850 000 $ (1)
-Salary Remaining : 985 514 $
Michael Bunting 950 000 $ (4)
-Salary Remaining : 506 075 $
Erik Gustafsson 800 000 $ (5)
-Salary Remaining : 426 168 $
Jimmy Vesey 750 000 $ (5)
-Salary Remaining : 399 533 $
Total Pro Players20
Salary Commitment
Year 49 : 75 291 842 $
Year 50 : 46 566 667 $
Year 51 : 33 316 667 $
Year 52 : 25 316 667 $
Salary Average Commitment
Year 49 : 75 291 842 $
Year 50 : 46 566 667 $
Year 51 : 33 316 667 $
Year 52 : 25 316 667 $
Salary Cap with 1 Way Contract
Year 49 : 75 291 842 $
Year 50 : 46 566 667 $
Year 51 : 33 316 667 $
Year 52 : 25 316 667 $

Farm Players Salaries

Ryan Ellis 625 000 $ (2)
Salary Remaining : 360 169 $
Ondrej Palat 530 000 $ (1)
Salary Remaining : 305 424 $
Hayden Hodgson 205 500 $ (1)
Salary Remaining : 118 424 $
Brayden Pachal 158 501 $ (2)
Salary Remaining : 91 339 $
Riley Stillman 135 000 $ (3)
Salary Remaining : 77 797 $
Victor Rask 100 000 $ (2)
Salary Remaining : 57 627 $
Jaxson Stauber 92 500 $ (6)
Salary Remaining : 53 305 $
Jayson Megna 88 600 $ (3)
Salary Remaining : 51 058 $
Marcus Hogberg 88 600 $ (2)
Salary Remaining : 51 058 $
Nick Cicek 83 500 $ (6)
Salary Remaining : 48 119 $
Maxence Guenette 81 333 $ (6)
Salary Remaining : 46 870 $
Spencer Martin 80 000 $ (4)
Salary Remaining : 46 102 $
Clark Bishop 80 000 $ (3)
Salary Remaining : 46 102 $
Jeff Malott 76 250 $ (3)
Salary Remaining : 43 941 $
Giovanni Fiore 75 000 $ (2)
Salary Remaining : 43 220 $
Dominik Simon 75 000 $ (2)
Salary Remaining : 43 220 $
Brendan Perlini 75 000 $ (5)
Salary Remaining : 43 220 $
Ryan MacInnis 75 000 $ (4)
Salary Remaining : 43 220 $
Kristians Rubins 75 000 $ (1)
Salary Remaining : 43 220 $
Kyle Burroughs 70 000 $ (2)
Salary Remaining : 40 339 $
Chris Wagner 70 000 $ (2)
Salary Remaining : 40 339 $
Alex Petrovic 70 000 $ (1)
Salary Remaining : 40 339 $
Anders Nilsson 70 000 $ (2)
Salary Remaining : 40 339 $
Brett Lernout 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players24
Salary Commitment
Year 49 : 3 149 783 $
Year 50 : 2 199 283 $
Year 51 : 867 183 $
Year 52 : 487 333 $
Salary Average Commitment
Year 49 : 3 149 783 $
Year 50 : 2 199 283 $
Year 51 : 867 183 $
Year 52 : 487 333 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 262 $ - 2 600 - 42,63%
Level 2: 5100 - 261 $ - 2 040 - 40,00%
Level 3: 2100 - 260 $ - 840 - 40,00%
Level 4: 7250 - 259 $ - 2 900 - 40,00%
Luxury : 1100 - 500 $ - 480 - 43,67%
Total Capacity :21650
Farm
Farm Level 1: 2000 - 55 $ - 1 160 - 58,01%
Farm Level 2: 1000 - 35 $ - 424 - 42,39%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %8 861 - 40,93%
Average Income per Game3 513 959 $
Year to Date Revenue70 279 173 $
Farm
Home Games Left23
Average Attendance - %1 584 - 52,81%
Average Income per Game114 047 $
Year to Date Revenue2 052 852 $

Expense

Pro Players Total Salaries80 814 125 $
Farm Players Total Salaries3 283 416 $
Coaches Total Salaries1 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 254 919 $
Farm Year To Date Expenses1 816 319 $
Pro Salary Cap To Date36 740 896 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 793 132 $
Farm Estimated Season Revenue2 623 089 $
Pro Remaining Season Days57
Pro Expenses Per Days765 553 $
Pro Estimated Expenses43 636 521 $
Farm Remaining Season Days68
Farm Expenses Per Days34 181 $
Farm Estimated Expenses2 324 308 $
Estimated Season Expenses45 960 829 $
Season Salary Cap80 814 125 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 185 875 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 814 125 $
Current Bank Account270 555 516 $
Projected Bank Account301 010 908 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
-Salary Remaining : 5 593 458 $
Tyler Seguin 9 850 000 $ (3)
-Salary Remaining : 5 247 196 $
John Gibson 6 400 000 $ (6)
-Salary Remaining : 3 409 346 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 3 196 262 $
T.J. Oshie 5 750 000 $ (2)
-Salary Remaining : 3 063 084 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 3 063 084 $
Jaden Schwartz 5 500 000 $ (4)
-Salary Remaining : 2 929 907 $
Nick Leddy 5 500 000 $ (2)
-Salary Remaining : 2 929 907 $
Nino Niederreiter 5 250 000 $ (3)
-Salary Remaining : 2 796 729 $
Tony DeAngelo 5 000 000 $ (2)
-Salary Remaining : 2 663 551 $
Jared McCann 2 940 000 $ (5)
-Salary Remaining : 1 566 168 $
Joonas Korpisalo 2 800 000 $ (4)
-Salary Remaining : 1 491 589 $
Jan Rutta 2 750 000 $ (6)
-Salary Remaining : 1 464 953 $
Eeli Tolvanen 1 450 000 $ (2)
-Salary Remaining : 772 430 $
Yegor Chinakhov 1 325 000 $ (4)
-Salary Remaining : 705 841 $
Marcus Bjork 925 000 $ (6)
-Salary Remaining : 492 757 $
Josh Dunne 874 125 $ (1)
-Salary Remaining : 465 655 $
Justin Richards 750 000 $ (1)
-Salary Remaining : 399 533 $
Jordan Gross 750 000 $ (1)
-Salary Remaining : 399 533 $
Nathan Gerbe 750 000 $ (2)
-Salary Remaining : 399 533 $
Total Pro Players20
Salary Commitment
Year 49 : 80 814 125 $
Year 50 : 78 440 000 $
Year 51 : 43 740 000 $
Year 52 : 28 640 000 $
Salary Average Commitment
Year 49 : 80 814 125 $
Year 50 : 78 440 000 $
Year 51 : 43 740 000 $
Year 52 : 28 640 000 $
Salary Cap with 1 Way Contract
Year 49 : 80 814 125 $
Year 50 : 78 440 000 $
Year 51 : 43 740 000 $
Year 52 : 28 640 000 $

Farm Players Salaries

Oliver Ekman-Larsson 825 000 $ (2)
Salary Remaining : 475 424 $
Tanner Pearson 375 000 $ (1)
Salary Remaining : 216 102 $
Chris Driedger 350 000 $ (2)
Salary Remaining : 201 695 $
Alexander Holtz 177 500 $ (4)
Salary Remaining : 102 288 $
Filip Zadina 174 417 $ (2)
Salary Remaining : 100 511 $
Philip Broberg 171 333 $ (4)
Salary Remaining : 98 734 $
Erik Brannstrom 131 333 $ (1)
Salary Remaining : 75 684 $
Hendrix Lapierre (Out of Payroll) 113 667 $ (4)
Salary Remaining : 65 503 $
Matthew Knies 92 500 $ (6)
Salary Remaining : 53 305 $
Eetu Makiniemi 92 500 $ (6)
Salary Remaining : 53 305 $
Tyson Foerster 86 333 $ (6)
Salary Remaining : 49 751 $
Taro Hirose 85 000 $ (5)
Salary Remaining : 48 983 $
Sheldon Rempal 75 000 $ (3)
Salary Remaining : 43 220 $
Josh Jacobs 75 000 $ (4)
Salary Remaining : 43 220 $
Adam Werner 75 000 $ (3)
Salary Remaining : 43 220 $
Andrej Sustr 75 000 $ (1)
Salary Remaining : 43 220 $
Dean Kukan 72 500 $ (1)
Salary Remaining : 41 780 $
Luca Sbisa 70 000 $ (2)
Salary Remaining : 40 339 $
Kevin Connauton 70 000 $ (1)
Salary Remaining : 40 339 $
Ben Thomas 70 000 $ (2)
Salary Remaining : 40 339 $
Greg McKegg 70 000 $ (4)
Salary Remaining : 40 339 $
Andy Welinski 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players22
Salary Commitment
Year 49 : 3 397 083 $
Year 50 : 2 603 250 $
Year 51 : 1 113 833 $
Year 52 : 963 833 $
Salary Average Commitment
Year 49 : 3 397 083 $
Year 50 : 2 603 250 $
Year 51 : 1 113 833 $
Year 52 : 963 833 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 6 080 - 93,54%
Level 2: 5500 - 90 $ - 5 020 - 91,28%
Level 3: 2500 - 60 $ - 2 118 - 84,71%
Level 4: 7250 - 50 $ - 4 648 - 64,11%
Luxury : 1250 - 250 $ - 1 107 - 88,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,39%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 973 - 82,49%
Average Income per Game2 556 236 $
Year to Date Revenue51 124 716 $
Farm
Home Games Left24
Average Attendance - %2 983 - 99,44%
Average Income per Game122 525 $
Year to Date Revenue2 082 926 $

Expense

Pro Players Total Salaries71 605 833 $
Farm Players Total Salaries1 504 333 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 706 932 $
Farm Year To Date Expenses1 097 886 $
Pro Salary Cap To Date30 772 345 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 680 952 $
Farm Estimated Season Revenue2 940 601 $
Pro Remaining Season Days57
Pro Expenses Per Days687 905 $
Pro Estimated Expenses39 210 585 $
Farm Remaining Season Days68
Farm Expenses Per Days21 223 $
Farm Estimated Expenses1 443 164 $
Estimated Season Expenses40 653 749 $
Season Salary Cap71 605 833 $
Estimate Under Maximum Salary Cap of 83 000 000 $11 394 167 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 13 605 833 $
Current Bank Account228 339 737 $
Projected Bank Account244 307 541 $

Pro Players Salaries

Callahan Burke 7 000 000 $ (1)
-Salary Remaining : 3 728 972 $
Cam Talbot 6 500 000 $ (5)
-Salary Remaining : 3 462 617 $
Nikolaj Ehlers 6 000 000 $ (6)
-Salary Remaining : 3 196 262 $
Jonathan Drouin 5 500 000 $ (1)
-Salary Remaining : 2 929 907 $
Anton Stralman 5 500 000 $ (1)
-Salary Remaining : 2 929 907 $
Arvid Soderblom 4 500 000 $ (2)
-Salary Remaining : 2 397 196 $
Christian Dvorak 4 450 000 $ (2)
-Salary Remaining : 2 370 561 $
Quinton Byfield 3 575 000 $ (2)
-Salary Remaining : 1 904 439 $
Joel Edmundson 3 500 000 $ (4)
-Salary Remaining : 1 864 486 $
Bowen Byram 3 394 167 $ (2)
-Salary Remaining : 1 808 108 $
Kiefer Sherwood 2 999 999 $ (2)
-Salary Remaining : 1 598 130 $
Radim Simek 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Cole Smith 2 000 000 $ (3)
-Salary Remaining : 1 065 421 $
Niko Mikkola 1 900 000 $ (6)
-Salary Remaining : 1 012 150 $
Barrett Hayton 1 775 000 $ (1)
-Salary Remaining : 945 561 $
Devon Levi 1 566 667 $ (6)
-Salary Remaining : 834 580 $
Timothy Liljegren 1 400 000 $ (2)
-Salary Remaining : 745 794 $
Peyton Krebs 1 306 667 $ (2)
-Salary Remaining : 696 075 $
Denis Malgin 950 000 $ (3)
-Salary Remaining : 506 075 $
Cole Guttman 950 000 $ (6)
-Salary Remaining : 506 075 $
Philipp Kurashev 925 000 $ (2)
-Salary Remaining : 492 757 $
Calen Addison 910 833 $ (2)
-Salary Remaining : 485 210 $
Kevin Bahl 902 500 $ (2)
-Salary Remaining : 480 771 $
Dakota Mermis 700 000 $ (5)
-Salary Remaining : 372 897 $
Keith Kinkaid 700 000 $ (3)
-Salary Remaining : 372 897 $
Philip Di Giuseppe 700 000 $ (4)
-Salary Remaining : 372 897 $
Total Pro Players26
Salary Commitment
Year 49 : 71 605 833 $
Year 50 : 49 830 833 $
Year 51 : 25 466 667 $
Year 52 : 21 816 667 $
Salary Average Commitment
Year 49 : 71 605 833 $
Year 50 : 49 830 833 $
Year 51 : 25 466 667 $
Year 52 : 21 816 667 $
Salary Cap with 1 Way Contract
Year 49 : 71 605 833 $
Year 50 : 49 830 833 $
Year 51 : 25 466 667 $
Year 52 : 21 816 667 $

Farm Players Salaries

William Eklund 177 500 $ (4)
Salary Remaining : 102 288 $
Ryan Merkley 116 333 $ (4)
Salary Remaining : 67 040 $
Cole McWard 95 000 $ (6)
Salary Remaining : 54 746 $
Thomas Bordeleau 92 500 $ (4)
Salary Remaining : 53 305 $
Zachary Jones 92 500 $ (2)
Salary Remaining : 53 305 $
Kaedan Korczak 90 500 $ (4)
Salary Remaining : 52 153 $
Calvin de Haan 85 000 $ (4)
Salary Remaining : 48 983 $
Damien Giroux 85 000 $ (6)
Salary Remaining : 48 983 $
Max Veronneau 80 000 $ (1)
Salary Remaining : 46 102 $
Lucas Johansen 75 000 $ (4)
Salary Remaining : 43 220 $
Mathieu Olivier 75 000 $ (3)
Salary Remaining : 43 220 $
Andreas Englund 75 000 $ (3)
Salary Remaining : 43 220 $
Nikita Scherbak 75 000 $ (3)
Salary Remaining : 43 220 $
Logan Brown 75 000 $ (3)
Salary Remaining : 43 220 $
Jayce Hawryluk 75 000 $ (3)
Salary Remaining : 43 220 $
Cory Schneider 70 000 $ (3)
Salary Remaining : 40 339 $
Garret Sparks 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players17
Salary Commitment
Year 49 : 1 504 333 $
Year 50 : 1 424 333 $
Year 51 : 1 261 833 $
Year 52 : 816 833 $
Salary Average Commitment
Year 49 : 1 504 333 $
Year 50 : 1 424 333 $
Year 51 : 1 261 833 $
Year 52 : 816 833 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 190 $ - 3 505 - 58,41%
Level 2: 5000 - 160 $ - 2 533 - 50,66%
Level 3: 2000 - 60 $ - 1 990 - 99,50%
Level 4: 7273 - 45 $ - 4 790 - 65,85%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :21273
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,94%
Farm Level 2: 1000 - 15 $ - 995 - 99,51%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %13 817 - 64,95%
Average Income per Game2 401 264 $
Year to Date Revenue48 025 283 $
Farm
Home Games Left23
Average Attendance - %2 974 - 99,13%
Average Income per Game122 064 $
Year to Date Revenue2 197 148 $

Expense

Pro Players Total Salaries66 326 196 $
Farm Players Total Salaries3 604 439 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 951 487 $
Farm Year To Date Expenses1 915 618 $
Pro Salary Cap To Date33 615 037 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 426 547 $
Farm Estimated Season Revenue2 807 467 $
Pro Remaining Season Days57
Pro Expenses Per Days666 600 $
Pro Estimated Expenses37 996 200 $
Farm Remaining Season Days68
Farm Expenses Per Days38 597 $
Farm Estimated Expenses2 624 596 $
Estimated Season Expenses40 620 796 $
Season Salary Cap66 326 196 $
Estimate Under Maximum Salary Cap of 83 000 000 $16 673 804 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 8 326 196 $
Current Bank Account92 538 419 $
Projected Bank Account105 151 637 $

Pro Players Salaries

Mikko Rantanen 9 250 000 $ (6)
-Salary Remaining : 4 927 570 $
Steven Stamkos (Out of Payroll) 8 500 000 $ (6)
-Salary Remaining : 4 528 037 $
John Carlson 8 000 000 $ (4)
-Salary Remaining : 4 261 682 $
Andrew Mangiapane 5 800 000 $ (5)
-Salary Remaining : 3 089 720 $
Teuvo Teravainen 5 400 000 $ (2)
-Salary Remaining : 2 876 636 $
Brady Skjei 5 250 000 $ (3)
-Salary Remaining : 2 796 729 $
Samuel Girard 5 000 000 $ (4)
-Salary Remaining : 2 663 551 $
Brandon Saad 4 500 000 $ (5)
-Salary Remaining : 2 397 196 $
Brian Dumoulin 4 100 000 $ (3)
-Salary Remaining : 2 184 112 $
Jordan Kyrou 2 800 000 $ (1)
-Salary Remaining : 1 491 589 $
Brayden McNabb 2 500 000 $ (1)
-Salary Remaining : 1 331 776 $
Andrew Copp 2 280 000 $ (2)
-Salary Remaining : 1 214 579 $
Evander Kane 2 108 696 $ (4)
-Salary Remaining : 1 123 324 $
Derek Grant 1 500 000 $ (2)
-Salary Remaining : 799 065 $
Juuse Saros 1 500 000 $ (1)
-Salary Remaining : 799 065 $
Noah Cates 1 137 500 $ (4)
-Salary Remaining : 605 958 $
Sean Durzi 925 000 $ (4)
-Salary Remaining : 492 757 $
Matias Maccelli 925 000 $ (4)
-Salary Remaining : 492 757 $
Will Borgen 900 000 $ (2)
-Salary Remaining : 479 439 $
Luke Schenn 850 000 $ (5)
-Salary Remaining : 452 804 $
Logan Thompson 800 000 $ (2)
-Salary Remaining : 426 168 $
Morgan Frost 800 000 $ (1)
-Salary Remaining : 426 168 $
Total Pro Players22
Salary Commitment
Year 49 : 74 826 196 $
Year 50 : 67 226 196 $
Year 51 : 56 346 196 $
Year 52 : 46 996 196 $
Salary Average Commitment
Year 49 : 74 826 196 $
Year 50 : 67 226 196 $
Year 51 : 56 346 196 $
Year 52 : 46 996 196 $
Salary Cap with 1 Way Contract
Year 49 : 74 826 196 $
Year 50 : 67 226 196 $
Year 51 : 56 346 196 $
Year 52 : 46 996 196 $

Farm Players Salaries

Elvis Merzlikins 540 000 $ (5)
Salary Remaining : 311 186 $
Jeff Carter 527 273 $ (1)
Salary Remaining : 303 852 $
Anthony Beauvillier 415 000 $ (2)
Salary Remaining : 239 153 $
Scott Harrington 163 333 $ (4)
Salary Remaining : 94 124 $
Dylan Samberg 117 500 $ (4)
Salary Remaining : 67 712 $
Logan O'Connor 105 000 $ (6)
Salary Remaining : 60 508 $
Collin Delia 100 000 $ (1)
Salary Remaining : 57 627 $
Maxim Mamin 97 500 $ (2)
Salary Remaining : 56 186 $
Lukas Sedlak 95 000 $ (2)
Salary Remaining : 54 746 $
Ryan McLeod 92 500 $ (2)
Salary Remaining : 53 305 $
Daniil Tarasov 92 500 $ (4)
Salary Remaining : 53 305 $
Nils Aman 92 500 $ (6)
Salary Remaining : 53 305 $
Samuel Walker 92 500 $ (6)
Salary Remaining : 53 305 $
Juuso Parssinen 92 500 $ (6)
Salary Remaining : 53 305 $
Jeremy Lauzon 85 000 $ (2)
Salary Remaining : 48 983 $
Ben Gleason 77 500 $ (4)
Salary Remaining : 44 661 $
William Bitten 76 250 $ (6)
Salary Remaining : 43 941 $
Beck Malenstyn 76 250 $ (2)
Salary Remaining : 43 941 $
Joel Hanley 75 000 $ (2)
Salary Remaining : 43 220 $
Vinni Lettieri 75 000 $ (1)
Salary Remaining : 43 220 $
Kasper Bjorkqvist 75 000 $ (4)
Salary Remaining : 43 220 $
Laurent Dauphin 75 000 $ (3)
Salary Remaining : 43 220 $
Otto Leskinen 75 000 $ (3)
Salary Remaining : 43 220 $
Mitchell Stephens 75 000 $ (1)
Salary Remaining : 43 220 $
JC Beaudin 75 000 $ (3)
Salary Remaining : 43 220 $
Tanner Jeannot 71 333 $ (2)
Salary Remaining : 41 107 $
Nick DeSimone 70 000 $ (5)
Salary Remaining : 40 339 $
Total Farm Players27
Salary Commitment
Year 49 : 3 604 439 $
Year 50 : 2 827 166 $
Year 51 : 1 819 583 $
Year 52 : 1 594 583 $
Salary Average Commitment
Year 49 : 3 604 439 $
Year 50 : 2 827 166 $
Year 51 : 1 819 583 $
Year 52 : 1 594 583 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 90 $ - 5 965 - 99,42%
Level 2: 5000 - 55 $ - 4 996 - 99,92%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4860 - 22 $ - 4 855 - 99,89%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18860
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,20%
Farm Level 2: 1000 - 15 $ - 994 - 99,41%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18 816 - 99,76%
Average Income per Game1 694 242 $
Year to Date Revenue35 579 091 $
Farm
Home Games Left24
Average Attendance - %2 978 - 99,27%
Average Income per Game122 312 $
Year to Date Revenue2 079 300 $

Expense

Pro Players Total Salaries79 994 498 $
Farm Players Total Salaries2 383 916 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 660 718 $
Farm Year To Date Expenses1 175 293 $
Pro Salary Cap To Date38 263 518 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 884 849 $
Farm Estimated Season Revenue2 935 482 $
Pro Remaining Season Days57
Pro Expenses Per Days755 556 $
Pro Estimated Expenses43 066 692 $
Farm Remaining Season Days68
Farm Expenses Per Days26 135 $
Farm Estimated Expenses1 777 180 $
Estimated Season Expenses44 843 872 $
Season Salary Cap79 994 498 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 005 502 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 994 498 $
Current Bank Account41 556 544 $
Projected Bank Account33 533 003 $

Pro Players Salaries

John Tavares 11 000 000 $ (2)
-Salary Remaining : 5 859 813 $
Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 5 327 103 $
Alex Ovechkin 9 500 000 $ (3)
-Salary Remaining : 5 060 748 $
Blake Wheeler 8 250 000 $ (1)
-Salary Remaining : 4 394 860 $
Jordan Staal 6 000 000 $ (5)
-Salary Remaining : 3 196 262 $
Dmitry Orlov 5 100 000 $ (1)
-Salary Remaining : 2 716 822 $
Jonathan Marchessault 5 000 000 $ (5)
-Salary Remaining : 2 663 551 $
Alex Killorn 4 450 000 $ (3)
-Salary Remaining : 2 370 561 $
Brenden Dillon 3 900 000 $ (4)
-Salary Remaining : 2 077 570 $
Tyson Barrie 3 750 000 $ (3)
-Salary Remaining : 1 997 664 $
Radko Gudas 2 500 000 $ (5)
-Salary Remaining : 1 331 776 $
Justin Braun 1 800 000 $ (1)
-Salary Remaining : 958 879 $
Artem Zub 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Rem Pitlick 917 831 $ (4)
-Salary Remaining : 488 938 $
Sam Gagner 850 000 $ (3)
-Salary Remaining : 452 804 $
Nathan Bastian 825 000 $ (4)
-Salary Remaining : 439 486 $
Antoine Bibeau 750 000 $ (1)
-Salary Remaining : 399 533 $
Ben Hutton 750 000 $ (4)
-Salary Remaining : 399 533 $
Blake Hillman 750 000 $ (3)
-Salary Remaining : 399 533 $
Parker Kelly 726 667 $ (2)
-Salary Remaining : 387 103 $
Jason Spezza 700 000 $ (3)
-Salary Remaining : 372 897 $
Chad Billins 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players22
Salary Commitment
Year 49 : 79 994 498 $
Year 50 : 63 394 498 $
Year 51 : 49 892 831 $
Year 52 : 19 892 831 $
Salary Average Commitment
Year 49 : 80 044 498 $
Year 50 : 63 394 498 $
Year 51 : 49 892 831 $
Year 52 : 19 892 831 $
Salary Cap with 1 Way Contract
Year 49 : 79 994 498 $
Year 50 : 63 394 498 $
Year 51 : 49 892 831 $
Year 52 : 19 892 831 $

Farm Players Salaries

Erik Kallgren 366 667 $ (3)
Salary Remaining : 211 299 $
Radek Faksa 325 000 $ (3)
Salary Remaining : 187 288 $
Victor Olofsson 305 000 $ (4)
Salary Remaining : 175 763 $
Jake Virtanen 255 000 $ (1)
Salary Remaining : 146 949 $
Tyson Jost 200 000 $ (4)
Salary Remaining : 115 254 $
Zach Sanford 150 000 $ (1)
Salary Remaining : 86 441 $
Nicolas Aube-Kubel 107 500 $ (2)
Salary Remaining : 61 949 $
Adam Gaudette 99 750 $ (4)
Salary Remaining : 57 483 $
Scott Reedy 92 500 $ (4)
Salary Remaining : 53 305 $
Tarmo Reunanen 92 500 $ (2)
Salary Remaining : 53 305 $
Jonas Rondbjerg 90 000 $ (4)
Salary Remaining : 51 864 $
Calvin Pickard 75 000 $ (1)
Salary Remaining : 43 220 $
Adam Wilcox 75 000 $ (1)
Salary Remaining : 43 220 $
Carter Rowney 75 000 $ (1)
Salary Remaining : 43 220 $
Anton Blidh 75 000 $ (2)
Salary Remaining : 43 220 $
Total Farm Players15
Salary Commitment
Year 49 : 2 383 917 $
Year 50 : 1 753 917 $
Year 51 : 1 478 917 $
Year 52 : 787 250 $
Salary Average Commitment
Year 49 : 2 383 917 $
Year 50 : 1 753 917 $
Year 51 : 1 478 917 $
Year 52 : 787 250 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 134 $ - 4 866 - 81,11%
Level 2: 5000 - 82 $ - 4 903 - 98,06%
Level 3: 2000 - 68 $ - 1 985 - 99,23%
Level 4: 5740 - 35 $ - 5 047 - 87,92%
Luxury : 1000 - 271 $ - 888 - 88,77%
Total Capacity :19740
Farm
Farm Level 1: 2000 - 36 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 17 $ - 990 - 98,99%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17 688 - 89,61%
Average Income per Game2 329 129 $
Year to Date Revenue46 582 574 $
Farm
Home Games Left23
Average Attendance - %2 971 - 99,03%
Average Income per Game127 802 $
Year to Date Revenue2 300 428 $

Expense

Pro Players Total Salaries82 829 033 $
Farm Players Total Salaries2 444 000 $
Coaches Total Salaries11 255 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 039 720 $
Farm Year To Date Expenses1 900 803 $
Pro Salary Cap To Date36 834 120 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 911 703 $
Farm Estimated Season Revenue2 939 436 $
Pro Remaining Season Days57
Pro Expenses Per Days858 215 $
Pro Estimated Expenses48 918 255 $
Farm Remaining Season Days68
Farm Expenses Per Days39 822 $
Farm Estimated Expenses2 707 896 $
Estimated Season Expenses51 626 151 $
Season Salary Cap82 829 033 $
Estimate Under Maximum Salary Cap of 83 000 000 $170 967 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 829 033 $
Current Bank Account143 658 347 $
Projected Bank Account143 883 335 $

Pro Players Salaries

Adam Fox 9 500 000 $ (4)
-Salary Remaining : 5 060 748 $
Claude Giroux 8 275 000 $ (5)
-Salary Remaining : 4 408 178 $
Mathew Barzal 7 000 000 $ (2)
-Salary Remaining : 3 728 972 $
William Nylander 6 962 366 $ (6)
-Salary Remaining : 3 708 924 $
Brayden Schenn 6 500 000 $ (1)
-Salary Remaining : 3 462 617 $
Jordan Eberle 5 500 000 $ (2)
-Salary Remaining : 2 929 907 $
Ryan Pulock 5 000 000 $ (4)
-Salary Remaining : 2 663 551 $
T.J. Brodie 5 000 000 $ (6)
-Salary Remaining : 2 663 551 $
Josh Manson 4 500 000 $ (6)
-Salary Remaining : 2 397 196 $
Ian Cole 4 250 000 $ (1)
-Salary Remaining : 2 264 019 $
Petr Mrazek 3 800 000 $ (3)
-Salary Remaining : 2 024 299 $
Alexander Kerfoot 3 500 000 $ (4)
-Salary Remaining : 1 864 486 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 1 331 776 $
Brandon Hagel 1 500 000 $ (3)
-Salary Remaining : 799 065 $
Austin Watson 1 500 000 $ (2)
-Salary Remaining : 799 065 $
William Carrier 1 400 000 $ (3)
-Salary Remaining : 745 794 $
Noel Acciari 1 250 000 $ (5)
-Salary Remaining : 665 888 $
Tomas Nosek 1 250 000 $ (2)
-Salary Remaining : 665 888 $
Cody Ceci 1 250 000 $ (2)
-Salary Remaining : 665 888 $
Mattias Samuelsson 925 000 $ (2)
-Salary Remaining : 492 757 $
Liam O'Brien 750 000 $ (3)
-Salary Remaining : 399 533 $
Vitek Vanecek 716 667 $ (2)
-Salary Remaining : 381 776 $
Total Pro Players22
Salary Commitment
Year 49 : 82 829 033 $
Year 50 : 72 079 033 $
Year 51 : 53 937 366 $
Year 52 : 46 487 366 $
Salary Average Commitment
Year 49 : 82 829 033 $
Year 50 : 72 079 033 $
Year 51 : 53 937 366 $
Year 52 : 46 487 366 $
Salary Cap with 1 Way Contract
Year 49 : 82 829 033 $
Year 50 : 72 079 033 $
Year 51 : 53 937 366 $
Year 52 : 46 487 366 $

Farm Players Salaries

Matt Irwin 290 000 $ (2)
Salary Remaining : 167 119 $
John Moore 275 000 $ (2)
Salary Remaining : 158 475 $
Kurtis MacDermid 215 000 $ (1)
Salary Remaining : 123 898 $
Anthony Duclair 170 000 $ (1)
Salary Remaining : 97 966 $
Zach Aston-Reese 165 500 $ (5)
Salary Remaining : 95 373 $
Jordan Oesterle 135 000 $ (2)
Salary Remaining : 77 797 $
Milos Kelemen 126 000 $ (4)
Salary Remaining : 72 610 $
Ondrej Kase 125 000 $ (4)
Salary Remaining : 72 034 $
James Hamblin 112 500 $ (3)
Salary Remaining : 64 831 $
Brad Malone 85 000 $ (4)
Salary Remaining : 48 983 $
Tyler Pitlick 85 000 $ (5)
Salary Remaining : 48 983 $
Kyle Clifford 80 000 $ (2)
Salary Remaining : 46 102 $
Gregory Hofmann 75 000 $ (3)
Salary Remaining : 43 220 $
Turner Elson 75 000 $ (1)
Salary Remaining : 43 220 $
Brandon Halverson 75 000 $ (2)
Salary Remaining : 43 220 $
Jacob Larsson 75 000 $ (1)
Salary Remaining : 43 220 $
Jimmy Howard 70 000 $ (2)
Salary Remaining : 40 339 $
Dillon Heatherington 70 000 $ (1)
Salary Remaining : 40 339 $
Nail Yakupov 70 000 $ (1)
Salary Remaining : 40 339 $
Jack Rodewald 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players20
Salary Commitment
Year 49 : 2 444 000 $
Year 50 : 1 769 000 $
Year 51 : 774 000 $
Year 52 : 586 500 $
Salary Average Commitment
Year 49 : 2 444 000 $
Year 50 : 1 769 000 $
Year 51 : 774 000 $
Year 52 : 586 500 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - 100 $ - 5 946 - 99,09%
Level 2: 5000 - 60 $ - 4 974 - 99,49%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 3125 - 20 $ - 3 125 - 100,00%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17125
Farm
Farm Level 1: 2000 - 45 $ - 1 408 - 70,41%
Farm Level 2: 1000 - 20 $ - 736 - 73,59%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17 045 - 99,53%
Average Income per Game1 777 004 $
Year to Date Revenue35 540 080 $
Farm
Home Games Left24
Average Attendance - %2 144 - 71,47%
Average Income per Game113 220 $
Year to Date Revenue1 924 747 $

Expense

Pro Players Total Salaries61 808 708 $
Farm Players Total Salaries2 318 667 $
Coaches Total Salaries9 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 888 094 $
Farm Year To Date Expenses2 474 513 $
Pro Salary Cap To Date29 084 352 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 317 084 $
Farm Estimated Season Revenue2 717 290 $
Pro Remaining Season Days57
Pro Expenses Per Days633 726 $
Pro Estimated Expenses36 122 382 $
Farm Remaining Season Days68
Farm Expenses Per Days49 311 $
Farm Estimated Expenses3 353 148 $
Estimated Season Expenses39 475 530 $
Season Salary Cap61 808 708 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 191 292 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 3 808 708 $
Current Bank Account126 481 015 $
Projected Bank Account127 039 859 $

Pro Players Salaries

Tomas Tatar 7 000 000 $ (3)
-Salary Remaining : 3 728 972 $
Paul Stastny 6 500 000 $ (2)
-Salary Remaining : 3 462 617 $
Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 3 196 262 $
Jack Johnson 6 000 000 $ (1)
-Salary Remaining : 3 196 262 $
Jakob Silfverberg 5 250 000 $ (2)
-Salary Remaining : 2 796 729 $
Matthew Grzelcyk 3 687 500 $ (3)
-Salary Remaining : 1 964 369 $
Adam Boqvist 2 600 000 $ (3)
-Salary Remaining : 1 385 047 $
Thomas Greiss 2 512 500 $ (3)
-Salary Remaining : 1 338 435 $
Michael Stone 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Owen Power 1 850 000 $ (4)
-Salary Remaining : 985 514 $
Colin Miller 1 850 000 $ (4)
-Salary Remaining : 985 514 $
Marco Rossi 1 744 167 $ (4)
-Salary Remaining : 929 136 $
Sonny Milano 1 700 000 $ (1)
-Salary Remaining : 905 607 $
Phil Kessel 1 500 000 $ (2)
-Salary Remaining : 799 065 $
Alex Chiasson 1 478 000 $ (4)
-Salary Remaining : 787 346 $
Jordan Harris 1 137 500 $ (4)
-Salary Remaining : 605 958 $
Thatcher Demko 1 050 000 $ (2)
-Salary Remaining : 559 346 $
Joel Kiviranta 1 050 000 $ (6)
-Salary Remaining : 559 346 $
Philip Tomasino 1 005 000 $ (4)
-Salary Remaining : 535 374 $
Pat Maroon 900 000 $ (2)
-Salary Remaining : 479 439 $
Sam Steel 874 125 $ (2)
-Salary Remaining : 465 655 $
Cody Glass 874 125 $ (1)
-Salary Remaining : 465 655 $
Jesper Boqvist 874 125 $ (4)
-Salary Remaining : 465 655 $
Ridly Greig 863 333 $ (6)
-Salary Remaining : 459 906 $
Taylor Raddysh 758 333 $ (4)
-Salary Remaining : 403 972 $
Stuart Skinner 750 000 $ (2)
-Salary Remaining : 399 533 $
Total Pro Players26
Salary Commitment
Year 49 : 61 808 708 $
Year 50 : 51 234 583 $
Year 51 : 28 410 458 $
Year 52 : 12 610 458 $
Salary Average Commitment
Year 49 : 61 808 708 $
Year 50 : 51 234 583 $
Year 51 : 28 410 458 $
Year 52 : 12 610 458 $
Salary Cap with 1 Way Contract
Year 49 : 61 808 708 $
Year 50 : 51 234 583 $
Year 51 : 28 410 458 $
Year 52 : 12 610 458 $

Farm Players Salaries

Tyler Bozak 500 000 $ (2)
Salary Remaining : 288 136 $
Lias Andersson 174 417 $ (1)
Salary Remaining : 100 511 $
Alex Vlasic 149 167 $ (4)
Salary Remaining : 85 960 $
Kristian Vesalainen (Out of Payroll) 146 083 $ (1)
Salary Remaining : 84 184 $
Haydn Fleury 130 000 $ (2)
Salary Remaining : 74 915 $
Austin Czarnik 125 000 $ (1)
Salary Remaining : 72 034 $
Nicolas Beaudin 110 500 $ (3)
Salary Remaining : 63 678 $
Trey Fix-Wolansky 92 500 $ (4)
Salary Remaining : 53 305 $
Robin Salo 92 500 $ (4)
Salary Remaining : 53 305 $
Jaret Anderson-Dolan 91 333 $ (2)
Salary Remaining : 52 633 $
Alec Regula (Out of Payroll) 89 417 $ (2)
Salary Remaining : 51 528 $
Janne Kuokkanen 89 417 $ (2)
Salary Remaining : 51 528 $
Samuel Poulin 86 333 $ (6)
Salary Remaining : 49 751 $
Tristen Robins (Out of Payroll) 86 333 $ (6)
Salary Remaining : 49 751 $
Jeffrey Viel 80 000 $ (2)
Salary Remaining : 46 102 $
Adam Brooks 76 250 $ (6)
Salary Remaining : 43 941 $
Kyle Capobianco 76 250 $ (2)
Salary Remaining : 43 941 $
Steven Santini 75 000 $ (5)
Salary Remaining : 43 220 $
Carsen Twarynski 75 000 $ (1)
Salary Remaining : 43 220 $
Dmytro Timashov 75 000 $ (5)
Salary Remaining : 43 220 $
Adam Huska 75 000 $ (4)
Salary Remaining : 43 220 $
Brian Pinho 72 500 $ (2)
Salary Remaining : 41 780 $
Gabriel Carlsson 72 500 $ (5)
Salary Remaining : 41 780 $
Total Farm Players23
Salary Commitment
Year 49 : 2 640 500 $
Year 50 : 2 120 000 $
Year 51 : 991 083 $
Year 52 : 880 583 $
Salary Average Commitment
Year 49 : 2 640 500 $
Year 50 : 2 120 000 $
Year 51 : 991 083 $
Year 52 : 880 583 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 190 $ - 3 439 - 49,12%
Level 2: 6000 - 160 $ - 2 469 - 41,15%
Level 3: 2000 - 140 $ - 858 - 42,90%
Level 4: 3625 - 125 $ - 1 651 - 45,55%
Luxury : 2000 - 280 $ - 861 - 43,05%
Total Capacity :20625
Farm
Farm Level 1: 2000 - 35 $ - 1 978 - 98,88%
Farm Level 2: 1000 - 15 $ - 991 - 99,14%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %9 278 - 44,98%
Average Income per Game2 343 129 $
Year to Date Revenue46 862 579 $
Farm
Home Games Left23
Average Attendance - %2 969 - 98,97%
Average Income per Game121 927 $
Year to Date Revenue2 194 677 $

Expense

Pro Players Total Salaries80 141 667 $
Farm Players Total Salaries4 268 767 $
Coaches Total Salaries14 501 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 945 176 $
Farm Year To Date Expenses3 904 916 $
Pro Salary Cap To Date37 505 470 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 205 708 $
Farm Estimated Season Revenue2 804 310 $
Pro Remaining Season Days57
Pro Expenses Per Days837 782 $
Pro Estimated Expenses47 753 574 $
Farm Remaining Season Days68
Farm Expenses Per Days78 549 $
Farm Estimated Expenses5 341 332 $
Estimated Season Expenses53 094 906 $
Season Salary Cap80 141 667 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 858 333 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 141 667 $
Current Bank Account108 253 398 $
Projected Bank Account107 168 510 $

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (3)
-Salary Remaining : 5 060 748 $
Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 4 634 579 $
Brent Burns 8 000 000 $ (1)
-Salary Remaining : 4 261 682 $
Kris Letang 7 250 000 $ (2)
-Salary Remaining : 3 862 150 $
Chris Kreider 6 500 000 $ (1)
-Salary Remaining : 3 462 617 $
Pavel Buchnevich 5 800 000 $ (4)
-Salary Remaining : 3 089 720 $
Jason Zucker 5 500 000 $ (3)
-Salary Remaining : 2 929 907 $
Charlie Coyle 5 250 000 $ (3)
-Salary Remaining : 2 796 729 $
Elias Lindholm 4 850 000 $ (4)
-Salary Remaining : 2 583 645 $
Ben Chiarot 3 500 000 $ (2)
-Salary Remaining : 1 864 486 $
Ryan Graves 3 166 667 $ (4)
-Salary Remaining : 1 686 916 $
Chandler Stephenson 2 750 000 $ (3)
-Salary Remaining : 1 464 953 $
Nick Jensen 2 500 000 $ (6)
-Salary Remaining : 1 331 776 $
Scott Laughton 2 300 000 $ (2)
-Salary Remaining : 1 225 234 $
Alexander Barabanov 925 000 $ (2)
-Salary Remaining : 492 757 $
Pheonix Copley 750 000 $ (3)
-Salary Remaining : 399 533 $
Eric Staal 750 000 $ (3)
-Salary Remaining : 399 533 $
Jacob Middleton 725 000 $ (5)
-Salary Remaining : 386 215 $
Steven Lorentz 725 000 $ (2)
-Salary Remaining : 386 215 $
Mason Marchment 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players20
Salary Commitment
Year 49 : 80 141 667 $
Year 50 : 65 641 667 $
Year 51 : 50 241 667 $
Year 52 : 25 741 667 $
Salary Average Commitment
Year 49 : 80 141 667 $
Year 50 : 65 641 667 $
Year 51 : 50 241 667 $
Year 52 : 25 741 667 $
Salary Cap with 1 Way Contract
Year 49 : 80 141 667 $
Year 50 : 65 641 667 $
Year 51 : 50 241 667 $
Year 52 : 25 741 667 $

Farm Players Salaries

Ryan Johansen 800 000 $ (3)
Salary Remaining : 461 017 $
Joonas Donskoi 390 000 $ (4)
Salary Remaining : 224 746 $
Andreas Johnsson 340 000 $ (2)
Salary Remaining : 195 932 $
Philippe Myers 255 000 $ (1)
Salary Remaining : 146 949 $
Luke Glendening 250 000 $ (4)
Salary Remaining : 144 068 $
Chris Tierney 197 500 $ (5)
Salary Remaining : 113 814 $
Ryan Carpenter 145 100 $ (2)
Salary Remaining : 83 617 $
Mark Borowiecki 125 000 $ (3)
Salary Remaining : 72 034 $
Josh Brown 120 000 $ (1)
Salary Remaining : 69 153 $
Jasper Weatherby 92 500 $ (4)
Salary Remaining : 53 305 $
Bryce Kindopp 92 500 $ (4)
Salary Remaining : 53 305 $
Marc McLaughlin 92 500 $ (4)
Salary Remaining : 53 305 $
Riley Damiani 89 167 $ (4)
Salary Remaining : 51 384 $
Walker Duehr 82 750 $ (4)
Salary Remaining : 47 686 $
Zachary Hayes 80 500 $ (4)
Salary Remaining : 46 390 $
Curtis Lazar 80 000 $ (2)
Salary Remaining : 46 102 $
Nick Seeler 77 500 $ (5)
Salary Remaining : 44 661 $
Jake Livingstone 77 500 $ (6)
Salary Remaining : 44 661 $
Brady Keeper 76 250 $ (4)
Salary Remaining : 43 941 $
Justin Danforth 75 000 $ (4)
Salary Remaining : 43 220 $
Rhett Gardner 75 000 $ (5)
Salary Remaining : 43 220 $
Olle Eriksson Ek 75 000 $ (6)
Salary Remaining : 43 220 $
Michael Eyssimont 75 000 $ (4)
Salary Remaining : 43 220 $
Kevin Gravel 75 000 $ (5)
Salary Remaining : 43 220 $
Madison Bowey 75 000 $ (3)
Salary Remaining : 43 220 $
Brett Seney 75 000 $ (3)
Salary Remaining : 43 220 $
Dustin Tokarski 70 000 $ (2)
Salary Remaining : 40 339 $
Sheldon Dries 70 000 $ (2)
Salary Remaining : 40 339 $
Magnus Hellberg 70 000 $ (2)
Salary Remaining : 40 339 $
Devin Shore 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players30
Salary Commitment
Year 49 : 4 268 767 $
Year 50 : 3 823 767 $
Year 51 : 3 048 667 $
Year 52 : 1 973 667 $
Salary Average Commitment
Year 49 : 4 422 267 $
Year 50 : 3 977 267 $
Year 51 : 3 202 167 $
Year 52 : 2 127 167 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 95 $ - 5 940 - 99,00%
Level 2: 5000 - 85 $ - 4 876 - 97,53%
Level 3: 2000 - 55 $ - 1 979 - 98,97%
Level 4: 3174 - 45 $ - 3 174 - 100,00%
Luxury : 1000 - 300 $ - 810 - 80,99%
Total Capacity :17174
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,11%
Farm Level 2: 1000 - 15 $ - 990 - 99,01%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %16 780 - 97,70%
Average Income per Game2 136 528 $
Year to Date Revenue44 867 095 $
Farm
Home Games Left23
Average Attendance - %2 972 - 99,07%
Average Income per Game122 126 $
Year to Date Revenue2 198 264 $

Expense

Pro Players Total Salaries76 146 056 $
Farm Players Total Salaries1 230 000 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 918 700 $
Farm Year To Date Expenses811 953 $
Pro Salary Cap To Date35 582 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 730 567 $
Farm Estimated Season Revenue2 808 893 $
Pro Remaining Season Days57
Pro Expenses Per Days758 374 $
Pro Estimated Expenses43 227 318 $
Farm Remaining Season Days68
Farm Expenses Per Days16 356 $
Farm Estimated Expenses1 112 208 $
Estimated Season Expenses44 339 526 $
Season Salary Cap76 146 056 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 853 944 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 18 146 056 $
Current Bank Account92 826 445 $
Projected Bank Account94 026 379 $

Pro Players Salaries

Mitchell Marner 10 903 000 $ (1)
-Salary Remaining : 5 808 140 $
Cam Fowler 6 500 000 $ (5)
-Salary Remaining : 3 462 617 $
Filip Forsberg 6 000 000 $ (2)
-Salary Remaining : 3 196 262 $
Brock Nelson 6 000 000 $ (6)
-Salary Remaining : 3 196 262 $
Tomas Hertl 5 625 000 $ (2)
-Salary Remaining : 2 996 495 $
Alec Martinez 5 250 000 $ (4)
-Salary Remaining : 2 796 729 $
Hampus Lindholm 5 205 556 $ (1)
-Salary Remaining : 2 773 053 $
Anthony Cirelli 4 800 000 $ (2)
-Salary Remaining : 2 557 009 $
Rasmus Andersson 4 550 000 $ (5)
-Salary Remaining : 2 423 832 $
Adam Larsson 4 000 000 $ (3)
-Salary Remaining : 2 130 841 $
Jake DeBrusk 3 675 000 $ (1)
-Salary Remaining : 1 957 710 $
Travis Hamonic 3 000 000 $ (4)
-Salary Remaining : 1 598 131 $
Nick Bonino 2 050 000 $ (4)
-Salary Remaining : 1 092 056 $
Zach Parise 1 500 000 $ (4)
-Salary Remaining : 799 065 $
Jake Oettinger 1 387 500 $ (2)
-Salary Remaining : 739 136 $
Andreas Athanasiou 1 200 000 $ (1)
-Salary Remaining : 639 252 $
Matthew Benning 1 000 000 $ (2)
-Salary Remaining : 532 710 $
Jujhar Khaira 975 000 $ (3)
-Salary Remaining : 519 393 $
Karel Vejmelka 925 000 $ (4)
-Salary Remaining : 492 757 $
Matt Nieto 850 000 $ (3)
-Salary Remaining : 452 804 $
Kevin Rooney 750 000 $ (3)
-Salary Remaining : 399 533 $
Total Pro Players21
Salary Commitment
Year 49 : 76 146 056 $
Year 50 : 55 162 500 $
Year 51 : 36 350 000 $
Year 52 : 29 775 000 $
Salary Average Commitment
Year 49 : 70 146 056 $
Year 50 : 49 162 500 $
Year 51 : 30 350 000 $
Year 52 : 23 775 000 $
Salary Cap with 1 Way Contract
Year 49 : 76 146 056 $
Year 50 : 55 162 500 $
Year 51 : 36 350 000 $
Year 52 : 29 775 000 $

Farm Players Salaries

Connor Brown 210 000 $ (1)
Salary Remaining : 121 017 $
Ryan Dzingel 110 000 $ (2)
Salary Remaining : 63 390 $
Buddy Robinson 80 000 $ (3)
Salary Remaining : 46 102 $
Jake Dotchin 80 000 $ (2)
Salary Remaining : 46 102 $
Joseph Woll 75 000 $ (4)
Salary Remaining : 43 220 $
Eric Tangradi 75 000 $ (3)
Salary Remaining : 43 220 $
Colin Wilson 75 000 $ (4)
Salary Remaining : 43 220 $
Anton Slepyshev 75 000 $ (4)
Salary Remaining : 43 220 $
Matt Frattin 75 000 $ (2)
Salary Remaining : 43 220 $
Drew Shore 75 000 $ (3)
Salary Remaining : 43 220 $
Drake Caggiula 75 000 $ (2)
Salary Remaining : 43 220 $
Dylan McIlrath 75 000 $ (4)
Salary Remaining : 43 220 $
Adam Clendening 75 000 $ (1)
Salary Remaining : 43 220 $
Cade Fairchild 75 000 $ (1)
Salary Remaining : 43 220 $
Total Farm Players14
Salary Commitment
Year 49 : 1 230 000 $
Year 50 : 870 000 $
Year 51 : 530 000 $
Year 52 : 300 000 $
Salary Average Commitment
Year 49 : 1 230 000 $
Year 50 : 870 000 $
Year 51 : 530 000 $
Year 52 : 300 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 250 $ - 2 659 - 44,32%
Level 2: 5000 - 175 $ - 2 274 - 45,48%
Level 3: 2000 - 100 $ - 1 210 - 60,52%
Level 4: 6240 - 50 $ - 4 623 - 74,08%
Luxury : 1000 - 700 $ - 400 - 40,00%
Total Capacity :20240
Farm
Farm Level 1: 2000 - 50 $ - 1 294 - 64,68%
Farm Level 2: 1000 - 25 $ - 602 - 60,19%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %11 167 - 55,17%
Average Income per Game2 457 768 $
Year to Date Revenue49 155 364 $
Farm
Home Games Left23
Average Attendance - %1 896 - 63,19%
Average Income per Game115 609 $
Year to Date Revenue2 080 968 $

Expense

Pro Players Total Salaries76 137 417 $
Farm Players Total Salaries1 460 579 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 977 656 $
Farm Year To Date Expenses944 104 $
Pro Salary Cap To Date35 458 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 613 132 $
Farm Estimated Season Revenue2 659 015 $
Pro Remaining Season Days57
Pro Expenses Per Days741 938 $
Pro Estimated Expenses42 290 466 $
Farm Remaining Season Days68
Farm Expenses Per Days18 310 $
Farm Estimated Expenses1 245 080 $
Estimated Season Expenses43 535 546 $
Season Salary Cap76 137 417 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 862 583 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 18 137 417 $
Current Bank Account189 924 258 $
Projected Bank Account200 660 859 $

Pro Players Salaries

Elias Pettersson 7 350 000 $ (3)
-Salary Remaining : 3 915 421 $
James van Riemsdyk 7 000 000 $ (2)
-Salary Remaining : 3 728 972 $
Tyler Myers 7 000 000 $ (5)
-Salary Remaining : 3 728 972 $
Kyle Okposo 6 000 000 $ (4)
-Salary Remaining : 3 196 262 $
Anthony Mantha 5 700 000 $ (5)
-Salary Remaining : 3 036 449 $
Evgenii Dadonov 5 000 000 $ (1)
-Salary Remaining : 2 663 551 $
Noah Hanifin 4 950 000 $ (1)
-Salary Remaining : 2 636 916 $
Mikhail Sergachev 4 800 000 $ (1)
-Salary Remaining : 2 557 009 $
Patrik Nemeth 4 500 000 $ (4)
-Salary Remaining : 2 397 196 $
Nick Holden 4 000 000 $ (3)
-Salary Remaining : 2 130 841 $
Robby Fabbri 4 000 000 $ (6)
-Salary Remaining : 2 130 841 $
Laurent Brossoit 2 325 000 $ (6)
-Salary Remaining : 1 238 551 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 065 421 $
Mikey Anderson 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Dylan Cozens 1 744 167 $ (2)
-Salary Remaining : 929 136 $
Matthew Boldy 1 325 000 $ (4)
-Salary Remaining : 705 841 $
Brendan Smith 1 100 000 $ (2)
-Salary Remaining : 585 981 $
Isac Lundestrom 874 125 $ (5)
-Salary Remaining : 465 655 $
Casey Mittelstadt 874 125 $ (2)
-Salary Remaining : 465 655 $
Luke Evangelista 797 500 $ (6)
-Salary Remaining : 424 836 $
Alex Stalock 785 000 $ (1)
-Salary Remaining : 418 178 $
David Gustafsson 775 000 $ (6)
-Salary Remaining : 412 850 $
Jack Studnicka 762 500 $ (1)
-Salary Remaining : 406 192 $
Alex Belzile 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players24
Salary Commitment
Year 49 : 76 137 417 $
Year 50 : 59 839 917 $
Year 51 : 46 646 625 $
Year 52 : 35 296 625 $
Salary Average Commitment
Year 49 : 76 137 417 $
Year 50 : 59 839 917 $
Year 51 : 46 646 625 $
Year 52 : 35 296 625 $
Salary Cap with 1 Way Contract
Year 49 : 76 137 417 $
Year 50 : 59 839 917 $
Year 51 : 46 646 625 $
Year 52 : 35 296 625 $

Farm Players Salaries

Max Comtois 203 750 $ (2)
Salary Remaining : 117 415 $
Cam York 130 833 $ (2)
Salary Remaining : 75 395 $
Ville Heinola 107 583 $ (3)
Salary Remaining : 61 997 $
Nico Daws 92 500 $ (4)
Salary Remaining : 53 305 $
Mads Sogaard 92 500 $ (4)
Salary Remaining : 53 305 $
Matej Blumel 92 500 $ (6)
Salary Remaining : 53 305 $
Cole Koepke 92 500 $ (6)
Salary Remaining : 53 305 $
Mackenzie MacEachern 90 000 $ (2)
Salary Remaining : 51 864 $
Chase Pearson 87 413 $ (4)
Salary Remaining : 50 373 $
Caleb Jones 85 000 $ (1)
Salary Remaining : 48 983 $
Declan Chisholm 82 500 $ (4)
Salary Remaining : 47 542 $
Filip Kral 81 000 $ (6)
Salary Remaining : 46 678 $
Tyrell Goulbourne 75 000 $ (2)
Salary Remaining : 43 220 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 43 220 $
Mark Friedman 72 500 $ (3)
Salary Remaining : 41 780 $
Total Farm Players15
Salary Commitment
Year 49 : 1 460 578 $
Year 50 : 1 375 578 $
Year 51 : 875 996 $
Year 52 : 695 912 $
Salary Average Commitment
Year 49 : 1 460 578 $
Year 50 : 1 375 578 $
Year 51 : 875 996 $
Year 52 : 695 912 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 125 $ - 5 866 - 97,76%
Level 2: 5000 - 75 $ - 4 916 - 98,33%
Level 3: 2000 - 45 $ - 2 000 - 100,00%
Level 4: 5519 - 25 $ - 5 241 - 94,95%
Luxury : 1000 - 236 $ - 1 000 - 100,00%
Total Capacity :19519
Farm
Farm Level 1: 2000 - 35 $ - 1 965 - 98,26%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 023 - 97,46%
Average Income per Game2 260 480 $
Year to Date Revenue45 209 601 $
Farm
Home Games Left24
Average Attendance - %2 962 - 98,72%
Average Income per Game121 409 $
Year to Date Revenue2 063 959 $

Expense

Pro Players Total Salaries61 980 290 $
Farm Players Total Salaries2 372 255 $
Coaches Total Salaries4 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 621 558 $
Farm Year To Date Expenses1 404 742 $
Pro Salary Cap To Date28 986 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 470 081 $
Farm Estimated Season Revenue2 913 824 $
Pro Remaining Season Days57
Pro Expenses Per Days611 965 $
Pro Estimated Expenses34 882 005 $
Farm Remaining Season Days68
Farm Expenses Per Days28 155 $
Farm Estimated Expenses1 914 540 $
Estimated Season Expenses36 796 545 $
Season Salary Cap61 980 290 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 019 710 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 3 980 290 $
Current Bank Account163 132 487 $
Projected Bank Account176 719 847 $

Pro Players Salaries

Ryan Suter 7 538 461 $ (1)
-Salary Remaining : 4 015 816 $
Nicklas Backstrom 7 300 000 $ (2)
-Salary Remaining : 3 888 785 $
Marc-Edouard Vlasic 7 000 000 $ (4)
-Salary Remaining : 3 728 972 $
Jesperi Kotkaniemi 4 820 000 $ (3)
-Salary Remaining : 2 567 664 $
Joel Armia 3 400 000 $ (2)
-Salary Remaining : 1 811 215 $
Kasperi Kapanen 3 200 000 $ (3)
-Salary Remaining : 1 704 673 $
Anthony Stolarz 3 006 000 $ (1)
-Salary Remaining : 1 601 327 $
Chad Ruhwedel 2 999 999 $ (2)
-Salary Remaining : 1 598 130 $
Scott Wedgewood 2 999 999 $ (2)
-Salary Remaining : 1 598 130 $
Stefan Noesen 2 999 999 $ (1)
-Salary Remaining : 1 598 130 $
Craig Smith 2 999 999 $ (4)
-Salary Remaining : 1 598 130 $
Dominik Kubalik 2 500 000 $ (5)
-Salary Remaining : 1 331 776 $
Ethan Bear 2 000 000 $ (2)
-Salary Remaining : 1 065 421 $
Troy Stecher 1 700 000 $ (3)
-Salary Remaining : 905 607 $
Alex Newhook 1 491 667 $ (2)
-Salary Remaining : 794 626 $
Jesse Ylonen 925 000 $ (2)
-Salary Remaining : 492 757 $
Jacob Peterson 925 000 $ (4)
-Salary Remaining : 492 757 $
Filip Hallander 913 333 $ (4)
-Salary Remaining : 486 542 $
Filip Gustavsson 910 833 $ (2)
-Salary Remaining : 485 210 $
Cal Foote 850 000 $ (2)
-Salary Remaining : 452 804 $
Lane Pederson 750 000 $ (2)
-Salary Remaining : 399 533 $
Gavin Bayreuther 750 000 $ (4)
-Salary Remaining : 399 533 $
Total Pro Players22
Salary Commitment
Year 49 : 61 980 290 $
Year 50 : 48 435 830 $
Year 51 : 24 808 332 $
Year 52 : 15 088 332 $
Salary Average Commitment
Year 49 : 61 980 290 $
Year 50 : 48 435 830 $
Year 51 : 24 808 332 $
Year 52 : 15 088 332 $
Salary Cap with 1 Way Contract
Year 49 : 61 980 290 $
Year 50 : 48 435 830 $
Year 51 : 24 808 332 $
Year 52 : 15 088 332 $

Farm Players Salaries

Iaroslav Askarov 177 500 $ (6)
Salary Remaining : 102 288 $
Matthew Coronato 149 167 $ (6)
Salary Remaining : 85 960 $
Lassi Thomson 128 833 $ (4)
Salary Remaining : 74 243 $
Matt Kiersted 113 500 $ (2)
Salary Remaining : 65 407 $
Riley Tufte 99 588 $ (4)
Salary Remaining : 57 390 $
Oskar Steen 92 500 $ (2)
Salary Remaining : 53 305 $
Nikita Nesterenko 92 500 $ (6)
Salary Remaining : 53 305 $
Michael Kesselring 92 500 $ (6)
Salary Remaining : 53 305 $
Matthew Kessel 92 500 $ (6)
Salary Remaining : 53 305 $
Drew Helleson 92 500 $ (6)
Salary Remaining : 53 305 $
Jack Drury 92 500 $ (4)
Salary Remaining : 53 305 $
Jakub Galvas 92 500 $ (4)
Salary Remaining : 53 305 $
Jake Neighbours 89 417 $ (4)
Salary Remaining : 51 528 $
Vincent Iorio 89 417 $ (6)
Salary Remaining : 51 528 $
Gabriel Fortier 88 000 $ (4)
Salary Remaining : 50 712 $
Brayden Tracey 86 333 $ (4)
Salary Remaining : 49 751 $
Connor McMichael 86 333 $ (2)
Salary Remaining : 49 751 $
Alex Steeves 83 417 $ (4)
Salary Remaining : 48 071 $
Carson Meyer 82 000 $ (4)
Salary Remaining : 47 254 $
Julien Gauthier 80 000 $ (5)
Salary Remaining : 46 102 $
Arnaud Durandeau 76 250 $ (6)
Salary Remaining : 43 941 $
Matt Luff 75 000 $ (1)
Salary Remaining : 43 220 $
Aleksi Saarela 75 000 $ (2)
Salary Remaining : 43 220 $
Oliver Kylington 75 000 $ (3)
Salary Remaining : 43 220 $
Artyom Zagidulin 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players25
Salary Commitment
Year 49 : 2 372 255 $
Year 50 : 2 297 255 $
Year 51 : 1 859 922 $
Year 52 : 1 784 922 $
Salary Average Commitment
Year 49 : 2 372 255 $
Year 50 : 2 297 255 $
Year 51 : 1 859 922 $
Year 52 : 1 784 922 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 5 967 - 99,44%
Level 2: 5000 - 56 $ - 4 999 - 99,97%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 5000 - 22 $ - 4 971 - 99,41%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 971 - 98,53%
Farm Level 2: 1000 - 15 $ - 992 - 99,25%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 936 - 99,66%
Average Income per Game1 735 934 $
Year to Date Revenue34 718 672 $
Farm
Home Games Left24
Average Attendance - %2 963 - 98,77%
Average Income per Game121 591 $
Year to Date Revenue2 067 039 $

Expense

Pro Players Total Salaries74 670 666 $
Farm Players Total Salaries3 947 166 $
Coaches Total Salaries12 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 002 048 $
Farm Year To Date Expenses2 164 392 $
Pro Salary Cap To Date36 861 876 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 454 606 $
Farm Estimated Season Revenue2 918 173 $
Pro Remaining Season Days57
Pro Expenses Per Days800 660 $
Pro Estimated Expenses45 637 620 $
Farm Remaining Season Days68
Farm Expenses Per Days41 925 $
Farm Estimated Expenses2 850 900 $
Estimated Season Expenses48 488 520 $
Season Salary Cap74 670 666 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 329 334 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 16 670 666 $
Current Bank Account157 598 583 $
Projected Bank Account148 482 842 $

Pro Players Salaries

Jeff Skinner 9 000 000 $ (5)
-Salary Remaining : 4 794 393 $
Thomas Chabot 8 000 000 $ (1)
-Salary Remaining : 4 261 682 $
Marc Staal 7 000 000 $ (2)
-Salary Remaining : 3 728 972 $
Justin Faulk 6 500 000 $ (2)
-Salary Remaining : 3 462 617 $
Josh Morrissey 6 250 000 $ (4)
-Salary Remaining : 3 329 439 $
Mike Matheson 4 875 000 $ (2)
-Salary Remaining : 2 596 963 $
Ilya Mikheyev 4 750 000 $ (6)
-Salary Remaining : 2 530 374 $
Carter Hart 3 979 000 $ (2)
-Salary Remaining : 2 119 654 $
Mason McTavish 3 425 000 $ (4)
-Salary Remaining : 1 824 533 $
James Reimer 3 400 000 $ (1)
-Salary Remaining : 1 811 215 $
Jordan Greenway 3 000 000 $ (3)
-Salary Remaining : 1 598 131 $
Alexander Romanov 1 777 500 $ (2)
-Salary Remaining : 946 893 $
Trevor Zegras 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Nicolas Deslauriers 1 750 000 $ (4)
-Salary Remaining : 932 243 $
Nick Cousins 1 500 000 $ (4)
-Salary Remaining : 799 065 $
Kirill Kaprizov 1 387 500 $ (2)
-Salary Remaining : 739 136 $
Cole Caufield 1 308 333 $ (2)
-Salary Remaining : 696 962 $
Kaiden Guhle 1 283 333 $ (6)
-Salary Remaining : 683 645 $
Sam Lafferty 1 150 000 $ (6)
-Salary Remaining : 612 617 $
Ivan Prosvetov 925 000 $ (2)
-Salary Remaining : 492 757 $
Brett Howden 885 000 $ (4)
-Salary Remaining : 471 449 $
Nicolas Roy 750 000 $ (1)
-Salary Remaining : 399 533 $
Total Pro Players22
Salary Commitment
Year 49 : 74 670 666 $
Year 50 : 62 520 666 $
Year 51 : 32 993 333 $
Year 52 : 29 993 333 $
Salary Average Commitment
Year 49 : 74 670 666 $
Year 50 : 62 520 666 $
Year 51 : 32 993 333 $
Year 52 : 29 993 333 $
Salary Cap with 1 Way Contract
Year 49 : 74 670 666 $
Year 50 : 62 520 666 $
Year 51 : 32 993 333 $
Year 52 : 29 993 333 $

Farm Players Salaries

Carey Price 1 050 000 $ (2)
Salary Remaining : 605 085 $
Ben Bishop 491 667 $ (1)
Salary Remaining : 283 333 $
Chris Wideman 400 000 $ (1)
Salary Remaining : 230 508 $
Vasily Podkolzin 177 500 $ (4)
Salary Remaining : 102 288 $
Kirill Marchenko 156 250 $ (6)
Salary Remaining : 90 042 $
Dylan Holloway 144 167 $ (6)
Salary Remaining : 83 079 $
Keegan Kolesar 140 000 $ (5)
Salary Remaining : 80 678 $
Brendan Lemieux 135 000 $ (3)
Salary Remaining : 77 797 $
Ty Smith (Out of Payroll) 126 333 $ (2)
Salary Remaining : 72 802 $
Colin White 120 000 $ (1)
Salary Remaining : 69 153 $
Tyler Kleven 112 500 $ (6)
Salary Remaining : 64 831 $
Tobias Bjornfot 105 250 $ (5)
Salary Remaining : 60 653 $
Justus Annunen 105 000 $ (4)
Salary Remaining : 60 508 $
Samuel Knazko 90 250 $ (6)
Salary Remaining : 52 008 $
Oskar Olausson 89 417 $ (6)
Salary Remaining : 51 528 $
Nolan Foote 86 333 $ (2)
Salary Remaining : 49 751 $
Dmitri Samorukov 86 333 $ (4)
Salary Remaining : 49 751 $
Conor Timmins 85 000 $ (2)
Salary Remaining : 48 983 $
Jansen Harkins (Out of Payroll) 85 000 $ (4)
Salary Remaining : 48 983 $
Brett Murray 77 500 $ (2)
Salary Remaining : 44 661 $
Mason Shaw 75 000 $ (4)
Salary Remaining : 43 220 $
Joel Teasdale 75 000 $ (6)
Salary Remaining : 43 220 $
Givani Smith 75 000 $ (2)
Salary Remaining : 43 220 $
Kurtis Gabriel 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players24
Salary Commitment
Year 49 : 4 158 500 $
Year 50 : 3 076 833 $
Year 51 : 1 576 667 $
Year 52 : 1 441 667 $
Salary Average Commitment
Year 49 : 4 158 500 $
Year 50 : 3 076 833 $
Year 51 : 1 576 667 $
Year 52 : 1 441 667 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - 250 $ - 2 628 - 43,80%
Level 2: 5000 - 249 $ - 2 000 - 40,00%
Level 3: 2000 - 248 $ - 800 - 40,00%
Level 4: 2250 - 247 $ - 908 - 40,37%
Luxury : 1000 - 500 $ - 484 - 48,43%
Total Capacity :16250
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,17%
Farm Level 2: 1000 - 15 $ - 995 - 99,52%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %6 820 - 41,97%
Average Income per Game2 638 822 $
Year to Date Revenue55 415 258 $
Farm
Home Games Left24
Average Attendance - %2 979 - 99,29%
Average Income per Game122 306 $
Year to Date Revenue2 079 205 $

Expense

Pro Players Total Salaries82 717 501 $
Farm Players Total Salaries3 815 083 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 265 224 $
Farm Year To Date Expenses1 820 827 $
Pro Salary Cap To Date38 330 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 776 436 $
Farm Estimated Season Revenue2 935 348 $
Pro Remaining Season Days57
Pro Expenses Per Days791 752 $
Pro Estimated Expenses45 129 864 $
Farm Remaining Season Days68
Farm Expenses Per Days40 806 $
Farm Estimated Expenses2 774 808 $
Estimated Season Expenses47 904 672 $
Season Salary Cap82 717 501 $
Estimate Under Maximum Salary Cap of 83 000 000 $282 499 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 717 501 $
Current Bank Account312 579 080 $
Projected Bank Account320 386 192 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (1)
-Salary Remaining : 5 859 813 $
Patrick Kane 10 500 000 $ (1)
-Salary Remaining : 5 593 458 $
Jared Spurgeon 7 575 000 $ (4)
-Salary Remaining : 4 035 280 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 3 396 028 $
Jacob Markstrom 6 000 000 $ (2)
-Salary Remaining : 3 196 262 $
Darnell Nurse 5 600 000 $ (3)
-Salary Remaining : 2 983 178 $
Filip Hronek 4 400 000 $ (1)
-Salary Remaining : 2 343 925 $
Carter Verhaeghe 4 166 667 $ (6)
-Salary Remaining : 2 219 626 $
Barclay Goodrow 3 641 667 $ (4)
-Salary Remaining : 1 939 953 $
Bryan Rust 3 500 000 $ (2)
-Salary Remaining : 1 864 486 $
Erik Cernak 2 950 000 $ (2)
-Salary Remaining : 1 571 495 $
Jake Allen 2 875 000 $ (2)
-Salary Remaining : 1 531 542 $
Robert Thomas 2 800 000 $ (1)
-Salary Remaining : 1 491 589 $
Jason Dickinson 2 650 000 $ (4)
-Salary Remaining : 1 411 682 $
Erik Gudbranson 1 950 000 $ (3)
-Salary Remaining : 1 038 785 $
Ryan Donato 1 900 000 $ (2)
-Salary Remaining : 1 012 150 $
Connor Clifton 1 000 000 $ (1)
-Salary Remaining : 532 710 $
Blake Lizotte 800 000 $ (2)
-Salary Remaining : 426 168 $
Paul Cotter 796 667 $ (4)
-Salary Remaining : 424 393 $
Dryden Hunt 762 500 $ (4)
-Salary Remaining : 406 192 $
Jakob Forsbacka-Karlsson 750 000 $ (5)
-Salary Remaining : 399 533 $
Jayden Halbgewachs 725 000 $ (4)
-Salary Remaining : 386 215 $
Total Pro Players22
Salary Commitment
Year 49 : 82 717 501 $
Year 50 : 53 017 501 $
Year 51 : 34 992 501 $
Year 52 : 27 442 501 $
Salary Average Commitment
Year 49 : 82 717 501 $
Year 50 : 53 017 501 $
Year 51 : 34 992 501 $
Year 52 : 27 442 501 $
Salary Cap with 1 Way Contract
Year 49 : 82 717 501 $
Year 50 : 53 017 501 $
Year 51 : 34 992 501 $
Year 52 : 27 442 501 $

Farm Players Salaries

Jakub Voracek 825 000 $ (1)
Salary Remaining : 475 424 $
Josh Norris 795 000 $ (3)
Salary Remaining : 458 136 $
Jakub Vrana 525 000 $ (5)
Salary Remaining : 302 542 $
Oskar Lindblom 250 000 $ (6)
Salary Remaining : 144 068 $
Jake Gardiner 195 000 $ (1)
Salary Remaining : 112 373 $
Grigori Denisenko 177 500 $ (2)
Salary Remaining : 102 288 $
Alexandre Texier 152 500 $ (2)
Salary Remaining : 87 881 $
Victor Mete 120 000 $ (1)
Salary Remaining : 69 153 $
Rasmus Kupari 105 083 $ (2)
Salary Remaining : 60 556 $
William Lockwood 92 500 $ (2)
Salary Remaining : 53 305 $
Adam Beckman 92 500 $ (4)
Salary Remaining : 53 305 $
Mattias Norlinder 92 500 $ (4)
Salary Remaining : 53 305 $
Brandon Gignac 75 000 $ (3)
Salary Remaining : 43 220 $
Charlie Lindgren 75 000 $ (4)
Salary Remaining : 43 220 $
Carl Grundstrom 72 500 $ (3)
Salary Remaining : 41 780 $
Glenn Gawdin 70 000 $ (2)
Salary Remaining : 40 339 $
Fredrik Olofsson 50 000 $ (1)
Salary Remaining : 28 814 $
Luke Philp 50 000 $ (1)
Salary Remaining : 28 814 $
Total Farm Players18
Salary Commitment
Year 49 : 3 815 083 $
Year 50 : 2 575 083 $
Year 51 : 1 977 500 $
Year 52 : 1 035 000 $
Salary Average Commitment
Year 49 : 3 815 083 $
Year 50 : 2 575 083 $
Year 51 : 1 977 500 $
Year 52 : 1 035 000 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 190 $ - 3 368 - 50,27%
Level 2: 5500 - 160 $ - 2 459 - 44,71%
Level 3: 3200 - 140 $ - 1 280 - 40,00%
Level 4: 2015 - 125 $ - 1 718 - 85,27%
Luxury : 1000 - 280 $ - 871 - 87,14%
Total Capacity :18415
Farm
Farm Level 1: 2000 - 35 $ - 1 966 - 98,28%
Farm Level 2: 1000 - 25 $ - 608 - 60,79%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %9 697 - 52,66%
Average Income per Game2 423 568 $
Year to Date Revenue50 894 936 $
Farm
Home Games Left24
Average Attendance - %2 574 - 85,78%
Average Income per Game121 792 $
Year to Date Revenue2 070 468 $

Expense

Pro Players Total Salaries60 994 176 $
Farm Players Total Salaries1 150 833 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 276 010 $
Farm Year To Date Expenses818 060 $
Pro Salary Cap To Date28 004 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 471 368 $
Farm Estimated Season Revenue2 923 014 $
Pro Remaining Season Days57
Pro Expenses Per Days635 460 $
Pro Estimated Expenses36 221 220 $
Farm Remaining Season Days68
Farm Expenses Per Days15 685 $
Farm Estimated Expenses1 066 580 $
Estimated Season Expenses37 287 800 $
Season Salary Cap60 994 176 $
Estimate Under Maximum Salary Cap of 83 000 000 $22 005 824 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 2 994 176 $
Current Bank Account118 816 765 $
Projected Bank Account132 923 347 $

Pro Players Salaries

Wayne Simmonds 5 000 000 $ (2)
-Salary Remaining : 2 663 551 $
Shane Wright 4 012 500 $ (6)
-Salary Remaining : 2 137 500 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 1 997 664 $
Ryan Murray 3 750 000 $ (2)
-Salary Remaining : 1 997 664 $
Tim Stutzle 3 425 000 $ (2)
-Salary Remaining : 1 824 533 $
Dmitrij Jaskin 3 000 000 $ (1)
-Salary Remaining : 1 598 131 $
Jon Gillies 2 999 999 $ (3)
-Salary Remaining : 1 598 130 $
Ryan Reaves 2 985 111 $ (1)
-Salary Remaining : 1 590 199 $
Luke Kunin 2 750 000 $ (4)
-Salary Remaining : 1 464 953 $
Karson Kuhlman 2 500 000 $ (2)
-Salary Remaining : 1 331 776 $
Jimmy Schuldt 2 500 000 $ (4)
-Salary Remaining : 1 331 776 $
Henri Jokiharju 2 500 000 $ (4)
-Salary Remaining : 1 331 776 $
Zac Dalpe 2 500 000 $ (1)
-Salary Remaining : 1 331 776 $
Derrick Pouliot 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Nick Merkley 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
David Jiricek 1 950 000 $ (6)
-Salary Remaining : 1 038 785 $
Luke Hughes 1 850 000 $ (6)
-Salary Remaining : 985 514 $
Simon Edvinsson 1 775 000 $ (6)
-Salary Remaining : 945 561 $
Rasmus Sandin 1 400 000 $ (6)
-Salary Remaining : 745 794 $
Martin Kaut 1 288 233 $ (1)
-Salary Remaining : 686 255 $
Justin Barron 1 158 333 $ (4)
-Salary Remaining : 617 056 $
Markus Niemelainen 925 000 $ (4)
-Salary Remaining : 492 757 $
Pyotr Kochetkov 925 000 $ (4)
-Salary Remaining : 492 757 $
David Rittich 900 000 $ (3)
-Salary Remaining : 479 439 $
Rafael Harvey-Pinard 825 000 $ (4)
-Salary Remaining : 439 486 $
Gabriel Vilardi 825 000 $ (5)
-Salary Remaining : 439 486 $
Dylan Sikura 750 000 $ (2)
-Salary Remaining : 399 533 $
Klim Kostin 750 000 $ (3)
-Salary Remaining : 399 533 $
Total Pro Players28
Salary Commitment
Year 49 : 60 994 176 $
Year 50 : 43 470 832 $
Year 51 : 28 045 832 $
Year 52 : 23 395 833 $
Salary Average Commitment
Year 49 : 60 994 176 $
Year 50 : 43 470 832 $
Year 51 : 28 045 832 $
Year 52 : 23 395 833 $
Salary Cap with 1 Way Contract
Year 49 : 60 994 176 $
Year 50 : 43 470 832 $
Year 51 : 28 045 832 $
Year 52 : 23 395 833 $

Farm Players Salaries

Corey Schueneman 250 000 $ (5)
Salary Remaining : 144 068 $
Filip Roos 92 500 $ (6)
Salary Remaining : 53 305 $
Mike Hardman 92 500 $ (2)
Salary Remaining : 53 305 $
Alex Barre-Boulet 75 833 $ (2)
Salary Remaining : 43 701 $
Emile Poirier 75 000 $ (2)
Salary Remaining : 43 220 $
Jesper Froden 75 000 $ (2)
Salary Remaining : 43 220 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 40 339 $
Teemu Hartikainen 70 000 $ (2)
Salary Remaining : 40 339 $
Mike Vecchione 70 000 $ (2)
Salary Remaining : 40 339 $
Marcus Kruger 70 000 $ (2)
Salary Remaining : 40 339 $
Philippe Maillet 70 000 $ (2)
Salary Remaining : 40 339 $
Sven Baertschi 70 000 $ (2)
Salary Remaining : 40 339 $
Devante Smith-Pelly 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players13
Salary Commitment
Year 49 : 1 150 833 $
Year 50 : 1 080 833 $
Year 51 : 342 500 $
Year 52 : 342 500 $
Salary Average Commitment
Year 49 : 1 150 833 $
Year 50 : 1 080 833 $
Year 51 : 342 500 $
Year 52 : 342 500 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 125 $ - 5 874 - 73,43%
Level 2: 5000 - 95 $ - 4 897 - 97,94%
Level 3: 2000 - 74 $ - 1 667 - 83,35%
Level 4: 4118 - 55 $ - 4 118 - 99,99%
Luxury : 2000 - 200 $ - 1 160 - 58,02%
Total Capacity :21118
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 994 - 99,41%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 716 - 83,89%
Average Income per Game2 582 960 $
Year to Date Revenue49 076 249 $
Farm
Home Games Left23
Average Attendance - %2 984 - 99,46%
Average Income per Game122 602 $
Year to Date Revenue2 206 834 $

Expense

Pro Players Total Salaries76 146 649 $
Farm Players Total Salaries2 322 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 005 899 $
Farm Year To Date Expenses1 425 640 $
Pro Salary Cap To Date35 071 342 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 825 130 $
Farm Estimated Season Revenue2 819 843 $
Pro Remaining Season Days57
Pro Expenses Per Days730 343 $
Pro Estimated Expenses41 629 551 $
Farm Remaining Season Days68
Farm Expenses Per Days28 157 $
Farm Estimated Expenses1 914 676 $
Estimated Season Expenses43 544 227 $
Season Salary Cap76 146 649 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 853 351 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 18 146 649 $
Current Bank Account281 131 461 $
Projected Bank Account297 232 207 $

Pro Players Salaries

Jacob Trouba 8 000 000 $ (3)
-Salary Remaining : 4 261 682 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 3 995 327 $
Sam Reinhart 6 500 000 $ (3)
-Salary Remaining : 3 462 617 $
Aleksander Barkov 5 900 000 $ (5)
-Salary Remaining : 3 142 991 $
Adam Henrique 5 825 000 $ (2)
-Salary Remaining : 3 103 037 $
Pierre-Luc Dubois 5 000 000 $ (1)
-Salary Remaining : 2 663 551 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 2 219 626 $
Jake McCabe 4 000 000 $ (3)
-Salary Remaining : 2 130 841 $
Jack Roslovic 4 000 000 $ (2)
-Salary Remaining : 2 130 841 $
Dylan Strome 3 500 000 $ (1)
-Salary Remaining : 1 864 486 $
J.T. Compher 3 500 000 $ (1)
-Salary Remaining : 1 864 486 $
Neal Pionk 3 000 000 $ (1)
-Salary Remaining : 1 598 131 $
Oskar Sundqvist 2 750 000 $ (1)
-Salary Remaining : 1 464 953 $
Valeri Nichushkin 2 500 000 $ (4)
-Salary Remaining : 1 331 776 $
Alex Iafallo 2 425 000 $ (2)
-Salary Remaining : 1 291 822 $
Nicolas Hague 2 294 150 $ (3)
-Salary Remaining : 1 222 117 $
Mattias Janmark 2 000 000 $ (3)
-Salary Remaining : 1 065 421 $
Jack Campbell 1 650 000 $ (4)
-Salary Remaining : 878 972 $
Clayton Keller 885 833 $ (1)
-Salary Remaining : 471 892 $
Samuel Montembeault 750 000 $ (4)
-Salary Remaining : 399 533 $
Total Pro Players20
Salary Commitment
Year 49 : 76 146 649 $
Year 50 : 57 510 816 $
Year 51 : 41 094 150 $
Year 52 : 18 300 000 $
Salary Average Commitment
Year 49 : 76 146 649 $
Year 50 : 57 510 816 $
Year 51 : 41 094 150 $
Year 52 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 49 : 76 146 649 $
Year 50 : 57 510 816 $
Year 51 : 41 094 150 $
Year 52 : 18 300 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (4)
Salary Remaining : 288 136 $
Lucas Condotta 250 000 $ (2)
Salary Remaining : 144 068 $
Brennan Menell 250 000 $ (1)
Salary Remaining : 144 068 $
German Rubtsov 250 000 $ (3)
Salary Remaining : 144 068 $
Derek Stepan 135 000 $ (2)
Salary Remaining : 77 797 $
Joey Daccord 125 000 $ (6)
Salary Remaining : 72 034 $
Christian Fischer 100 000 $ (2)
Salary Remaining : 57 627 $
Brett Leason 92 500 $ (4)
Salary Remaining : 53 305 $
Ashton Sautner 75 000 $ (6)
Salary Remaining : 43 220 $
Dan Vladar 75 000 $ (2)
Salary Remaining : 43 220 $
Martin Hanzal 70 000 $ (2)
Salary Remaining : 40 339 $
Josh Currie 70 000 $ (2)
Salary Remaining : 40 339 $
Thomas Hickey 70 000 $ (2)
Salary Remaining : 40 339 $
Patrick Russell 70 000 $ (1)
Salary Remaining : 40 339 $
Alexey Marchenko 70 000 $ (2)
Salary Remaining : 40 339 $
Paul Carey 70 000 $ (1)
Salary Remaining : 40 339 $
Justin Kirkland 50 000 $ (1)
Salary Remaining : 28 814 $
Total Farm Players17
Salary Commitment
Year 49 : 2 322 500 $
Year 50 : 1 882 500 $
Year 51 : 1 042 500 $
Year 52 : 792 500 $
Salary Average Commitment
Year 49 : 2 322 500 $
Year 50 : 1 882 500 $
Year 51 : 1 042 500 $
Year 52 : 792 500 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 80 $ - 5 994 - 99,89%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 20 $ - 2 000 - 100,00%
Level 4: 5758 - 10 $ - 5 333 - 92,61%
Luxury : 1000 - 300 $ - 788 - 78,84%
Total Capacity :19758
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,15%
Farm Level 2: 1000 - 15 $ - 991 - 99,12%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 115 - 96,74%
Average Income per Game1 536 031 $
Year to Date Revenue30 720 613 $
Farm
Home Games Left24
Average Attendance - %2 974 - 99,14%
Average Income per Game122 194 $
Year to Date Revenue2 077 291 $

Expense

Pro Players Total Salaries82 546 984 $
Farm Players Total Salaries1 490 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 162 156 $
Farm Year To Date Expenses1 647 840 $
Pro Salary Cap To Date36 891 106 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 256 644 $
Farm Estimated Season Revenue2 932 646 $
Pro Remaining Season Days57
Pro Expenses Per Days836 888 $
Pro Estimated Expenses47 702 616 $
Farm Remaining Season Days68
Farm Expenses Per Days29 576 $
Farm Estimated Expenses2 011 168 $
Estimated Season Expenses49 713 784 $
Season Salary Cap82 546 984 $
Estimate Under Maximum Salary Cap of 83 000 000 $453 016 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 546 984 $
Current Bank Account3 557 893 $
Projected Bank Account(10 966 601 $)

Pro Players Salaries

Brady Tkachuk 8 330 674 $ (2)
-Salary Remaining : 4 437 836 $
Anders Lee 7 000 000 $ (4)
-Salary Remaining : 3 728 972 $
William Karlsson 5 900 000 $ (5)
-Salary Remaining : 3 142 991 $
Brock Boeser 5 875 000 $ (1)
-Salary Remaining : 3 129 673 $
Gustav Nyquist 5 500 000 $ (1)
-Salary Remaining : 2 929 907 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 2 929 907 $
Joel Eriksson Ek 5 250 000 $ (1)
-Salary Remaining : 2 796 729 $
Shea Theodore 5 200 000 $ (4)
-Salary Remaining : 2 770 093 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 2 663 551 $
Ryan Strome 5 000 000 $ (5)
-Salary Remaining : 2 663 551 $
Kirby Dach 3 362 500 $ (4)
-Salary Remaining : 1 791 238 $
Marco Scandella 3 275 000 $ (4)
-Salary Remaining : 1 744 626 $
Colton Sissons 2 857 143 $ (1)
-Salary Remaining : 1 522 029 $
Vladislav Gavrikov 2 800 000 $ (6)
-Salary Remaining : 1 491 589 $
Justin Holl 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Adrian Kempe 2 000 000 $ (3)
-Salary Remaining : 1 065 421 $
Ilya Sorokin 2 000 000 $ (2)
-Salary Remaining : 1 065 421 $
Jake Evans 1 700 000 $ (5)
-Salary Remaining : 905 607 $
Evan Bouchard 1 596 667 $ (4)
-Salary Remaining : 850 561 $
Garnet Hathaway 1 500 000 $ (2)
-Salary Remaining : 799 065 $
Brian Elliott 900 000 $ (2)
-Salary Remaining : 479 439 $
Total Pro Players21
Salary Commitment
Year 49 : 82 546 984 $
Year 50 : 55 564 841 $
Year 51 : 37 834 167 $
Year 52 : 35 834 167 $
Salary Average Commitment
Year 49 : 82 546 984 $
Year 50 : 55 564 841 $
Year 51 : 37 834 167 $
Year 52 : 35 834 167 $
Salary Cap with 1 Way Contract
Year 49 : 82 546 984 $
Year 50 : 55 564 841 $
Year 51 : 37 834 167 $
Year 52 : 35 834 167 $

Farm Players Salaries

Jeremy Davies 132 500 $ (2)
Salary Remaining : 76 356 $
Braden Holtby 95 000 $ (1)
Salary Remaining : 54 746 $
Jon Merrill 92 500 $ (2)
Salary Remaining : 53 305 $
Hunter Miska 75 000 $ (2)
Salary Remaining : 43 220 $
Joel Kellman 75 000 $ (4)
Salary Remaining : 43 220 $
Ethan Prow 75 000 $ (4)
Salary Remaining : 43 220 $
Zack Kassian 75 000 $ (2)
Salary Remaining : 43 220 $
Danick Martel 75 000 $ (3)
Salary Remaining : 43 220 $
James Neal (Out of Payroll) 75 000 $ (2)
Salary Remaining : 43 220 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 43 220 $
Mark Pysyk 75 000 $ (3)
Salary Remaining : 43 220 $
Dominic Turgeon 75 000 $ (1)
Salary Remaining : 43 220 $
Slater Koekkoek 75 000 $ (3)
Salary Remaining : 43 220 $
Blake Comeau 75 000 $ (3)
Salary Remaining : 43 220 $
Korbinian Holzer 70 000 $ (1)
Salary Remaining : 40 339 $
Justin Abdelkader 70 000 $ (2)
Salary Remaining : 40 339 $
Nate Prosser 70 000 $ (2)
Salary Remaining : 40 339 $
Brandon Pirri 70 000 $ (1)
Salary Remaining : 40 339 $
Mark Visentin 70 000 $ (1)
Salary Remaining : 40 339 $
Brad Hunt 70 000 $ (4)
Salary Remaining : 40 339 $
Total Farm Players20
Salary Commitment
Year 49 : 1 565 000 $
Year 50 : 1 110 000 $
Year 51 : 520 000 $
Year 52 : 220 000 $
Salary Average Commitment
Year 49 : 1 565 000 $
Year 50 : 1 110 000 $
Year 51 : 520 000 $
Year 52 : 220 000 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 110 $ - 5 933 - 98,88%
Level 2: 5000 - 75 $ - 4 940 - 98,79%
Level 3: 2000 - 60 $ - 1 986 - 99,31%
Level 4: 4800 - 40 $ - 4 736 - 98,67%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18800
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,08%
Farm Level 2: 1000 - 15 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 595 - 98,91%
Average Income per Game2 220 992 $
Year to Date Revenue44 419 830 $
Farm
Home Games Left24
Average Attendance - %2 981 - 99,35%
Average Income per Game122 294 $
Year to Date Revenue2 078 996 $

Expense

Pro Players Total Salaries61 836 667 $
Farm Players Total Salaries1 498 833 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 049 078 $
Farm Year To Date Expenses946 931 $
Pro Salary Cap To Date28 647 219 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 640 822 $
Farm Estimated Season Revenue2 935 053 $
Pro Remaining Season Days57
Pro Expenses Per Days605 950 $
Pro Estimated Expenses34 539 150 $
Farm Remaining Season Days68
Farm Expenses Per Days18 634 $
Farm Estimated Expenses1 267 112 $
Estimated Season Expenses35 806 262 $
Season Salary Cap61 836 667 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 163 333 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 3 836 667 $
Current Bank Account203 220 310 $
Projected Bank Account216 989 923 $

Pro Players Salaries

Alex Broadhurst 12 000 000 $ (1)
-Salary Remaining : 6 392 523 $
Adam Cracknell 12 000 000 $ (1)
-Salary Remaining : 6 392 523 $
Mikhail Vorobyov 6 750 000 $ (1)
-Salary Remaining : 3 595 794 $
Juraj Slafkovsky 4 450 000 $ (6)
-Salary Remaining : 2 370 561 $
Michael Hutchinson 3 000 000 $ (1)
-Salary Remaining : 1 598 131 $
Jean-Francois Berube 3 000 000 $ (2)
-Salary Remaining : 1 598 131 $
Charles Hudon 2 000 000 $ (3)
-Salary Remaining : 1 065 421 $
Matty Beniers 1 850 000 $ (4)
-Salary Remaining : 985 514 $
Kent Johnson 1 850 000 $ (4)
-Salary Remaining : 985 514 $
Vitali Kravtsov 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Jamie Drysdale 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Alexander Nylander 1 713 333 $ (3)
-Salary Remaining : 912 710 $
Jack Rathbone 1 491 667 $ (2)
-Salary Remaining : 794 626 $
Seth Jarvis 1 394 167 $ (4)
-Salary Remaining : 742 687 $
Jack McBain 1 350 000 $ (4)
-Salary Remaining : 719 159 $
Zach Bogosian 1 000 000 $ (2)
-Salary Remaining : 532 710 $
Colton White 762 500 $ (2)
-Salary Remaining : 406 192 $
Nicolas Meloche 750 000 $ (2)
-Salary Remaining : 399 533 $
Jonas Johansson 750 000 $ (6)
-Salary Remaining : 399 533 $
Kale Clague 750 000 $ (4)
-Salary Remaining : 399 533 $
Byron Froese 725 000 $ (2)
-Salary Remaining : 386 215 $
Nathan Walker 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players22
Salary Commitment
Year 49 : 61 836 667 $
Year 50 : 27 386 667 $
Year 51 : 16 107 500 $
Year 52 : 12 394 167 $
Salary Average Commitment
Year 49 : 55 836 667 $
Year 50 : 27 386 667 $
Year 51 : 16 107 500 $
Year 52 : 12 394 167 $
Salary Cap with 1 Way Contract
Year 49 : 61 836 667 $
Year 50 : 27 386 667 $
Year 51 : 16 107 500 $
Year 52 : 12 394 167 $

Farm Players Salaries

Aleksi Heponiemi 177 500 $ (2)
Salary Remaining : 102 288 $
Kole Lind 112 500 $ (2)
Salary Remaining : 64 831 $
Aidan McDonough 92 500 $ (6)
Salary Remaining : 53 305 $
Hugo Alnefelt 92 500 $ (4)
Salary Remaining : 53 305 $
Adam Raska 90 000 $ (4)
Salary Remaining : 51 864 $
Simon Holmstrom 86 333 $ (6)
Salary Remaining : 49 751 $
Lukas Rousek 83 000 $ (6)
Salary Remaining : 47 831 $
Rasmus Asplund 82 500 $ (3)
Salary Remaining : 47 542 $
Leevi Merilainen 82 000 $ (6)
Salary Remaining : 47 254 $
Seth Griffith 76 250 $ (5)
Salary Remaining : 43 941 $
Liam Foudy 76 250 $ (1)
Salary Remaining : 43 941 $
Sergey Tolchinsky 75 000 $ (4)
Salary Remaining : 43 220 $
Justin Bailey 75 000 $ (1)
Salary Remaining : 43 220 $
Juho Lammikko 75 000 $ (5)
Salary Remaining : 43 220 $
Cory Conacher 75 000 $ (5)
Salary Remaining : 43 220 $
William Lagesson 75 000 $ (6)
Salary Remaining : 43 220 $
Ken Appleby 72 500 $ (4)
Salary Remaining : 41 780 $
Total Farm Players17
Salary Commitment
Year 49 : 1 498 833 $
Year 50 : 1 347 583 $
Year 51 : 1 057 583 $
Year 52 : 975 083 $
Salary Average Commitment
Year 49 : 1 498 833 $
Year 50 : 1 347 583 $
Year 51 : 1 057 583 $
Year 52 : 975 083 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 125 $ - 5 836 - 97,27%
Level 2: 5000 - 80 $ - 4 875 - 97,51%
Level 3: 2000 - 60 $ - 1 986 - 99,32%
Level 4: 3099 - 40 $ - 3 099 - 100,00%
Luxury : 1000 - 275 $ - 873 - 87,27%
Total Capacity :17099
Farm
Farm Level 1: 2000 - 35 $ - 1 976 - 98,79%
Farm Level 2: 1000 - 15 $ - 994 - 99,38%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %16 670 - 97,49%
Average Income per Game2 323 866 $
Year to Date Revenue46 477 321 $
Farm
Home Games Left24
Average Attendance - %2 970 - 98,99%
Average Income per Game121 889 $
Year to Date Revenue2 072 109 $

Expense

Pro Players Total Salaries80 927 333 $
Farm Players Total Salaries3 783 583 $
Coaches Total Salaries12 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 395 207 $
Farm Year To Date Expenses2 371 077 $
Pro Salary Cap To Date37 722 307 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 801 187 $
Farm Estimated Season Revenue2 925 330 $
Pro Remaining Season Days57
Pro Expenses Per Days849 788 $
Pro Estimated Expenses48 437 916 $
Farm Remaining Season Days68
Farm Expenses Per Days49 013 $
Farm Estimated Expenses3 332 884 $
Estimated Season Expenses51 770 800 $
Season Salary Cap80 927 333 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 072 667 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 927 333 $
Current Bank Account55 346 961 $
Projected Bank Account55 302 678 $

Pro Players Salaries

Roman Josi 9 059 000 $ (3)
-Salary Remaining : 4 825 822 $
Patrik Laine 8 700 000 $ (6)
-Salary Remaining : 4 634 579 $
Nick Suzuki 7 875 000 $ (6)
-Salary Remaining : 4 195 093 $
Timo Meier 6 000 000 $ (5)
-Salary Remaining : 3 196 262 $
Jonathan Huberdeau 5 900 000 $ (4)
-Salary Remaining : 3 142 991 $
Mika Zibanejad 5 350 000 $ (2)
-Salary Remaining : 2 850 000 $
Tyler Johnson 5 000 000 $ (4)
-Salary Remaining : 2 663 551 $
Nikita Zaitsev 4 500 000 $ (3)
-Salary Remaining : 2 397 196 $
Shayne Gostisbehere 4 500 000 $ (1)
-Salary Remaining : 2 397 196 $
Marc-Andre Fleury 3 500 000 $ (5)
-Salary Remaining : 1 864 486 $
Andrew Cogliano 3 250 000 $ (1)
-Salary Remaining : 1 731 308 $
Travis Sanheim 3 250 000 $ (2)
-Salary Remaining : 1 731 308 $
Ryan Lindgren 3 000 000 $ (4)
-Salary Remaining : 1 598 131 $
Frank Vatrano 2 533 333 $ (3)
-Salary Remaining : 1 349 533 $
Jordan Martinook 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Jarred Tinordi 2 000 000 $ (5)
-Salary Remaining : 1 065 421 $
Casey DeSmith 1 250 000 $ (2)
-Salary Remaining : 665 888 $
Kevin Stenlund 1 050 000 $ (1)
-Salary Remaining : 559 346 $
Jacob Moverare 750 000 $ (4)
-Salary Remaining : 399 533 $
Conor Sheary 735 000 $ (3)
-Salary Remaining : 391 542 $
Colin Blackwell 725 000 $ (3)
-Salary Remaining : 386 215 $
Total Pro Players21
Salary Commitment
Year 49 : 80 927 333 $
Year 50 : 70 127 333 $
Year 51 : 60 277 333 $
Year 52 : 42 725 000 $
Salary Average Commitment
Year 49 : 80 927 333 $
Year 50 : 70 127 333 $
Year 51 : 60 277 333 $
Year 52 : 42 725 000 $
Salary Cap with 1 Way Contract
Year 49 : 80 927 333 $
Year 50 : 70 127 333 $
Year 51 : 60 277 333 $
Year 52 : 42 725 000 $

Farm Players Salaries

Gabriel Landeskog 700 000 $ (5)
Salary Remaining : 403 390 $
Josh Bailey 500 000 $ (1)
Salary Remaining : 288 136 $
Mike Reilly 300 000 $ (2)
Salary Remaining : 172 881 $
Ben Harpur 200 000 $ (3)
Salary Remaining : 115 254 $
Ryan Lomberg 200 000 $ (3)
Salary Remaining : 115 254 $
Christian Wolanin 200 000 $ (4)
Salary Remaining : 115 254 $
Sami Vatanen 200 000 $ (1)
Salary Remaining : 115 254 $
Alex Goligoski 200 000 $ (3)
Salary Remaining : 115 254 $
Anders Bjork 160 000 $ (2)
Salary Remaining : 92 203 $
Jett Alexander 100 000 $ (1)
Salary Remaining : 57 627 $
Matthew Berlin 100 000 $ (2)
Salary Remaining : 57 627 $
Cayden Primeau 89 000 $ (4)
Salary Remaining : 51 288 $
Brendan Gaunce 85 000 $ (2)
Salary Remaining : 48 983 $
Josh Leivo 85 000 $ (1)
Salary Remaining : 48 983 $
Jacob MacDonald 76 250 $ (2)
Salary Remaining : 43 941 $
Joona Koppanen 75 000 $ (6)
Salary Remaining : 43 220 $
Nic Petan 75 000 $ (2)
Salary Remaining : 43 220 $
Hudson Fasching 75 000 $ (1)
Salary Remaining : 43 220 $
Evgeny Svechnikov 75 000 $ (2)
Salary Remaining : 43 220 $
Cale Fleury 75 000 $ (1)
Salary Remaining : 43 220 $
Drake Rymsha 73 333 $ (2)
Salary Remaining : 42 260 $
Logan Shaw 70 000 $ (1)
Salary Remaining : 40 339 $
Mirco Mueller 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players23
Salary Commitment
Year 49 : 3 783 583 $
Year 50 : 2 608 583 $
Year 51 : 1 664 000 $
Year 52 : 1 064 000 $
Salary Average Commitment
Year 49 : 3 783 583 $
Year 50 : 2 608 583 $
Year 51 : 1 664 000 $
Year 52 : 1 064 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 4 443 - 74,05%
Level 2: 5000 - 90 $ - 4 911 - 98,22%
Level 3: 2000 - 70 $ - 1 968 - 98,40%
Level 4: 5250 - 50 $ - 4 597 - 87,55%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :19250
Farm
Farm Level 1: 2000 - 35 $ - 1 970 - 98,50%
Farm Level 2: 1000 - 15 $ - 991 - 99,08%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %16 918 - 87,89%
Average Income per Game2 502 673 $
Year to Date Revenue50 053 463 $
Farm
Home Games Left23
Average Attendance - %2 961 - 98,69%
Average Income per Game121 528 $
Year to Date Revenue2 187 507 $

Expense

Pro Players Total Salaries60 140 833 $
Farm Players Total Salaries2 891 499 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 013 625 $
Farm Year To Date Expenses3 348 282 $
Pro Salary Cap To Date28 144 452 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 556 136 $
Farm Estimated Season Revenue2 795 148 $
Pro Remaining Season Days57
Pro Expenses Per Days599 447 $
Pro Estimated Expenses34 168 479 $
Farm Remaining Season Days68
Farm Expenses Per Days66 877 $
Farm Estimated Expenses4 547 636 $
Estimated Season Expenses38 716 115 $
Season Salary Cap60 140 833 $
Estimate Under Maximum Salary Cap of 83 000 000 $22 859 167 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 2 140 833 $
Current Bank Account245 758 813 $
Projected Bank Account262 393 982 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (3)
-Salary Remaining : 3 995 327 $
Josh Anderson 5 500 000 $ (5)
-Salary Remaining : 2 929 907 $
Joel Farabee 5 000 000 $ (6)
-Salary Remaining : 2 663 551 $
Tyler Bertuzzi 4 750 000 $ (6)
-Salary Remaining : 2 530 374 $
Kyle Palmieri 4 650 000 $ (1)
-Salary Remaining : 2 477 103 $
Jakob Chychrun 4 600 000 $ (1)
-Salary Remaining : 2 450 467 $
John Klingberg 4 250 000 $ (4)
-Salary Remaining : 2 264 019 $
Mario Ferraro 3 250 000 $ (3)
-Salary Remaining : 1 731 308 $
Spencer Knight 2 491 667 $ (2)
-Salary Remaining : 1 327 337 $
Dante Fabbro 2 400 000 $ (2)
-Salary Remaining : 1 278 505 $
Calle Jarnkrok 2 100 000 $ (6)
-Salary Remaining : 1 118 692 $
Travis Boyd 1 750 000 $ (5)
-Salary Remaining : 932 243 $
Sammy Blais 1 525 000 $ (6)
-Salary Remaining : 812 383 $
Michael Rasmussen (Out of Payroll) 1 460 000 $ (1)
-Salary Remaining : 777 757 $
Connor Mackey 1 350 000 $ (2)
-Salary Remaining : 719 159 $
Lukas Reichel 1 337 500 $ (4)
-Salary Remaining : 712 500 $
Shane Pinto 1 325 000 $ (2)
-Salary Remaining : 705 841 $
Jacob Bernard-Docker 1 208 333 $ (2)
-Salary Remaining : 643 691 $
Akira Schmid 925 000 $ (4)
-Salary Remaining : 492 757 $
Fabian Zetterlund 925 000 $ (4)
-Salary Remaining : 492 757 $
Connor Dewar 925 000 $ (4)
-Salary Remaining : 492 757 $
Arber Xhekaj 828 333 $ (6)
-Salary Remaining : 441 262 $
Adin Hill 800 000 $ (2)
-Salary Remaining : 426 168 $
Josh Mahura 750 000 $ (4)
-Salary Remaining : 399 533 $
Total Pro Players24
Salary Commitment
Year 49 : 61 600 833 $
Year 50 : 50 890 833 $
Year 51 : 41 315 833 $
Year 52 : 30 565 833 $
Salary Average Commitment
Year 49 : 61 600 833 $
Year 50 : 50 890 833 $
Year 51 : 41 315 833 $
Year 52 : 30 565 833 $
Salary Cap with 1 Way Contract
Year 49 : 61 600 833 $
Year 50 : 50 890 833 $
Year 51 : 41 315 833 $
Year 52 : 30 565 833 $

Farm Players Salaries

Brian Boyle 400 000 $ (3)
Salary Remaining : 230 508 $
Denis Gurianov 255 000 $ (1)
Salary Remaining : 146 949 $
Ian Mitchell 177 500 $ (2)
Salary Remaining : 102 288 $
Oliver Wahlstrom 143 167 $ (2)
Salary Remaining : 82 503 $
Sean Farrell 125 833 $ (6)
Salary Remaining : 72 514 $
Brock Faber 100 833 $ (6)
Salary Remaining : 58 107 $
Reilly Walsh 92 500 $ (4)
Salary Remaining : 53 305 $
Josiah Slavin 92 500 $ (4)
Salary Remaining : 53 305 $
Valtteri Puustinen 92 500 $ (4)
Salary Remaining : 53 305 $
Marian Studenic 92 500 $ (2)
Salary Remaining : 53 305 $
Samuel Bolduc 92 500 $ (6)
Salary Remaining : 53 305 $
William Dufour 92 500 $ (6)
Salary Remaining : 53 305 $
Lukas Dostal 91 083 $ (4)
Salary Remaining : 52 489 $
Cole Schwindt 91 083 $ (4)
Salary Remaining : 52 489 $
Samuel Fagemo 91 083 $ (4)
Salary Remaining : 52 489 $
Nikita Okhotyuk 90 500 $ (4)
Salary Remaining : 52 153 $
Jean-Luc Foudy 89 417 $ (6)
Salary Remaining : 51 528 $
Jiri Patera 80 000 $ (6)
Salary Remaining : 46 102 $
Egor Zamula 78 667 $ (2)
Salary Remaining : 45 333 $
Tim Gettinger 75 000 $ (2)
Salary Remaining : 43 220 $
Nick Swaney 75 000 $ (6)
Salary Remaining : 43 220 $
Shane Bowers 75 000 $ (6)
Salary Remaining : 43 220 $
Roland McKeown 75 000 $ (3)
Salary Remaining : 43 220 $
Lean Bergmann 75 000 $ (6)
Salary Remaining : 43 220 $
Axel Jonsson-Fjallby 75 000 $ (4)
Salary Remaining : 43 220 $
Josef Korenar 72 333 $ (2)
Salary Remaining : 41 684 $
Total Farm Players26
Salary Commitment
Year 49 : 2 891 499 $
Year 50 : 2 636 499 $
Year 51 : 1 997 332 $
Year 52 : 1 522 332 $
Salary Average Commitment
Year 49 : 2 891 499 $
Year 50 : 2 636 499 $
Year 51 : 1 997 332 $
Year 52 : 1 522 332 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6700 - 130 $ - 5 861 - 87,48%
Level 2: 5650 - 95 $ - 4 901 - 86,75%
Level 3: 2550 - 70 $ - 2 046 - 80,25%
Level 4: 4387 - 60 $ - 3 450 - 78,64%
Luxury : 1300 - 270 $ - 916 - 70,44%
Total Capacity :20587
Farm
Farm Level 1: 2000 - 52 $ - 1 228 - 61,38%
Farm Level 2: 1000 - 33 $ - 450 - 45,02%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17 175 - 83,43%
Average Income per Game2 646 374 $
Year to Date Revenue55 573 845 $
Farm
Home Games Left23
Average Attendance - %1 678 - 55,92%
Average Income per Game114 098 $
Year to Date Revenue2 053 766 $

Expense

Pro Players Total Salaries77 386 667 $
Farm Players Total Salaries2 372 642 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 622 033 $
Farm Year To Date Expenses1 827 894 $
Pro Salary Cap To Date37 047 282 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 927 471 $
Farm Estimated Season Revenue2 624 257 $
Pro Remaining Season Days57
Pro Expenses Per Days755 950 $
Pro Estimated Expenses43 089 150 $
Farm Remaining Season Days68
Farm Expenses Per Days32 819 $
Farm Estimated Expenses2 231 692 $
Estimated Season Expenses45 320 842 $
Season Salary Cap77 386 667 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 613 333 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 19 386 667 $
Current Bank Account342 679 140 $
Projected Bank Account352 910 026 $

Pro Players Salaries

Charlie McAvoy 9 500 000 $ (4)
-Salary Remaining : 5 060 748 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 4 528 037 $
Joe Pavelski 7 000 000 $ (1)
-Salary Remaining : 3 728 972 $
Ryan McDonagh 6 750 000 $ (3)
-Salary Remaining : 3 595 794 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 3 595 794 $
Alex DeBrincat 6 400 000 $ (1)
-Salary Remaining : 3 409 346 $
Jonathan Quick 5 800 000 $ (2)
-Salary Remaining : 3 089 720 $
Vincent Trocheck 4 750 000 $ (3)
-Salary Remaining : 2 530 374 $
Boone Jenner 3 750 000 $ (6)
-Salary Remaining : 1 997 664 $
Lucas Raymond 3 425 000 $ (4)
-Salary Remaining : 1 824 533 $
Adam Lowry 2 916 667 $ (2)
-Salary Remaining : 1 553 738 $
Brandon Carlo 2 850 000 $ (2)
-Salary Remaining : 1 518 224 $
Zach Whitecloud (Out of Payroll) 2 750 000 $ (5)
-Salary Remaining : 1 464 953 $
Andrei Kuzmenko 1 800 000 $ (6)
-Salary Remaining : 958 879 $
Eetu Luostarinen 1 500 000 $ (2)
-Salary Remaining : 799 065 $
Ty Dellandrea 1 400 833 $ (2)
-Salary Remaining : 746 238 $
Dawson Mercer 1 294 167 $ (4)
-Salary Remaining : 689 416 $
Jake Walman 1 050 000 $ (6)
-Salary Remaining : 559 346 $
Ville Husso 750 000 $ (2)
-Salary Remaining : 399 533 $
Gustav Forsling 700 000 $ (3)
-Salary Remaining : 372 897 $
Vincent Desharnais 500 000 $ (1)
-Salary Remaining : 266 355 $
Total Pro Players21
Salary Commitment
Year 49 : 80 136 667 $
Year 50 : 66 236 667 $
Year 51 : 42 519 167 $
Year 52 : 30 319 167 $
Salary Average Commitment
Year 49 : 80 136 667 $
Year 50 : 66 236 667 $
Year 51 : 42 519 167 $
Year 52 : 30 319 167 $
Salary Cap with 1 Way Contract
Year 49 : 80 136 667 $
Year 50 : 66 236 667 $
Year 51 : 42 519 167 $
Year 52 : 30 319 167 $

Farm Players Salaries

Teddy Blueger 220 000 $ (3)
Salary Remaining : 126 780 $
Eric Comrie 180 000 $ (4)
Salary Remaining : 103 729 $
Nils Lundkvist 177 500 $ (4)
Salary Remaining : 102 288 $
Yakov Trenin 170 000 $ (1)
Salary Remaining : 97 966 $
Rudolfs Balcers 155 000 $ (1)
Salary Remaining : 89 322 $
Nick Ritchie 149 893 $ (1)
Salary Remaining : 86 379 $
Hunter McKown 136 667 $ (6)
Salary Remaining : 78 757 $
Brendan Guhle 128 333 $ (3)
Salary Remaining : 73 955 $
Kieffer Bellows 120 000 $ (1)
Salary Remaining : 69 153 $
Alexei Melnichuk 92 500 $ (2)
Salary Remaining : 53 305 $
Urho Vaakanainen 85 000 $ (1)
Salary Remaining : 48 983 $
Pontus Holmberg 82 750 $ (6)
Salary Remaining : 47 686 $
Frederik Gauthier 80 000 $ (2)
Salary Remaining : 46 102 $
Lucas Carlsson 80 000 $ (2)
Salary Remaining : 46 102 $
Michael Amadio 75 000 $ (4)
Salary Remaining : 43 220 $
Dysin Mayo 75 000 $ (4)
Salary Remaining : 43 220 $
Christoffer Ehn 75 000 $ (1)
Salary Remaining : 43 220 $
Kaden Fulcher 75 000 $ (3)
Salary Remaining : 43 220 $
Zach Fucale 75 000 $ (4)
Salary Remaining : 43 220 $
Eric Robinson 70 000 $ (2)
Salary Remaining : 40 339 $
Ross Colton 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players21
Salary Commitment
Year 49 : 2 372 642 $
Year 50 : 1 617 750 $
Year 51 : 1 225 250 $
Year 52 : 801 917 $
Salary Average Commitment
Year 49 : 2 372 642 $
Year 50 : 1 617 750 $
Year 51 : 1 225 250 $
Year 52 : 801 917 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 128 $ - 5 831 - 97,18%
Level 2: 5000 - 72 $ - 4 930 - 98,60%
Level 3: 2000 - 47 $ - 1 999 - 99,96%
Level 4: 3113 - 42 $ - 3 113 - 100,00%
Luxury : 1000 - 245 $ - 1 000 - 100,00%
Total Capacity :17113
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,96%
Farm Level 2: 1000 - 15 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %16 873 - 98,60%
Average Income per Game2 277 949 $
Year to Date Revenue45 558 979 $
Farm
Home Games Left24
Average Attendance - %2 975 - 99,16%
Average Income per Game122 097 $
Year to Date Revenue2 075 646 $

Expense

Pro Players Total Salaries82 624 999 $
Farm Players Total Salaries4 511 179 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 343 476 $
Farm Year To Date Expenses4 084 804 $
Pro Salary Cap To Date38 007 026 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 836 928 $
Farm Estimated Season Revenue2 930 324 $
Pro Remaining Season Days57
Pro Expenses Per Days818 925 $
Pro Estimated Expenses46 678 725 $
Farm Remaining Season Days68
Farm Expenses Per Days80 603 $
Farm Estimated Expenses5 481 004 $
Estimated Season Expenses52 159 729 $
Season Salary Cap82 624 999 $
Estimate Under Maximum Salary Cap of 83 000 000 $375 001 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 624 999 $
Current Bank Account225 219 647 $
Projected Bank Account223 827 170 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (2)
-Salary Remaining : 5 060 748 $
Cale Makar 9 000 000 $ (1)
-Salary Remaining : 4 794 393 $
Alex Pietrangelo 8 800 000 $ (6)
-Salary Remaining : 4 687 850 $
Kevin Fiala 7 875 000 $ (5)
-Salary Remaining : 4 195 093 $
Brayden Point 6 750 000 $ (5)
-Salary Remaining : 3 595 794 $
Ivan Provorov 6 750 000 $ (4)
-Salary Remaining : 3 595 794 $
Zach Hyman 5 500 000 $ (4)
-Salary Remaining : 2 929 907 $
Mikael Backlund 5 350 000 $ (2)
-Salary Remaining : 2 850 000 $
Martin Necas 3 000 000 $ (3)
-Salary Remaining : 1 598 131 $
David Krejci 2 999 999 $ (3)
-Salary Remaining : 1 598 130 $
Dillon Dube 2 300 000 $ (1)
-Salary Remaining : 1 225 234 $
Ivan Barbashev 2 250 000 $ (5)
-Salary Remaining : 1 198 598 $
Ryan Hartman 1 900 000 $ (1)
-Salary Remaining : 1 012 150 $
Jake Sanderson 1 850 000 $ (6)
-Salary Remaining : 985 514 $
Ilya Samsonov 1 800 000 $ (6)
-Salary Remaining : 958 879 $
Erik Haula 1 750 000 $ (1)
-Salary Remaining : 932 243 $
David Kampf 1 500 000 $ (3)
-Salary Remaining : 799 065 $
Mark Giordano 800 000 $ (4)
-Salary Remaining : 426 168 $
Matthew Murray 750 000 $ (6)
-Salary Remaining : 399 533 $
Felix Sandstrom 750 000 $ (4)
-Salary Remaining : 399 533 $
Jani Hakanpaa 750 000 $ (2)
-Salary Remaining : 399 533 $
Alex Lyon 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players22
Salary Commitment
Year 49 : 82 624 999 $
Year 50 : 67 674 999 $
Year 51 : 51 374 999 $
Year 52 : 43 875 000 $
Salary Average Commitment
Year 49 : 82 624 999 $
Year 50 : 67 674 999 $
Year 51 : 51 374 999 $
Year 52 : 43 875 000 $
Salary Cap with 1 Way Contract
Year 49 : 82 624 999 $
Year 50 : 67 674 999 $
Year 51 : 51 374 999 $
Year 52 : 43 875 000 $

Farm Players Salaries

Shea Weber 785 814 $ (1)
Salary Remaining : 452 842 $
Sean Couturier 433 333 $ (4)
Salary Remaining : 249 718 $
Alexis Lafreniere 377 500 $ (2)
Salary Remaining : 217 542 $
Micheal Ferland 350 000 $ (2)
Salary Remaining : 201 695 $
Alex Nedeljkovic 300 000 $ (4)
Salary Remaining : 172 881 $
Scott Perunovich 217 500 $ (4)
Salary Remaining : 125 339 $
Mitchell Chaffee 177 500 $ (4)
Salary Remaining : 102 288 $
Jackson LaCombe 138 750 $ (6)
Salary Remaining : 79 958 $
Nathan Beaulieu 125 000 $ (3)
Salary Remaining : 72 034 $
Ben Meyers 103 165 $ (4)
Salary Remaining : 59 451 $
Rocco Grimaldi 98 900 $ (1)
Salary Remaining : 56 993 $
Cooper Marody 98 500 $ (1)
Salary Remaining : 56 763 $
Veini Vehvilainen 92 500 $ (2)
Salary Remaining : 53 305 $
Nick Perbix 92 500 $ (6)
Salary Remaining : 53 305 $
Daniil Miromanov 92 500 $ (4)
Salary Remaining : 53 305 $
Stanislav Svozil 90 250 $ (6)
Salary Remaining : 52 008 $
Jonny Brodzinski 90 000 $ (2)
Salary Remaining : 51 864 $
Elliot Desnoyers 85 467 $ (6)
Salary Remaining : 49 252 $
Riley Sheahan 85 000 $ (3)
Salary Remaining : 48 983 $
Fredrik Karlstrom 79 500 $ (4)
Salary Remaining : 45 814 $
Casey Fitzgerald 75 000 $ (4)
Salary Remaining : 43 220 $
Joona Luoto 75 000 $ (2)
Salary Remaining : 43 220 $
Jonathan Davidsson 75 000 $ (6)
Salary Remaining : 43 220 $
Louie Belpedio 75 000 $ (2)
Salary Remaining : 43 220 $
Maxime Lajoie 75 000 $ (2)
Salary Remaining : 43 220 $
Brogan Rafferty 75 000 $ (2)
Salary Remaining : 43 220 $
Dylan Wells 75 000 $ (6)
Salary Remaining : 43 220 $
Zachary Sawchenko 72 500 $ (4)
Salary Remaining : 41 780 $
Total Farm Players28
Salary Commitment
Year 49 : 4 511 179 $
Year 50 : 3 527 965 $
Year 51 : 2 317 965 $
Year 52 : 2 107 965 $
Salary Average Commitment
Year 49 : 4 511 179 $
Year 50 : 3 527 965 $
Year 51 : 2 317 965 $
Year 52 : 2 107 965 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 130 $ - 5 815 - 96,91%
Level 2: 5000 - 93 $ - 4 817 - 96,34%
Level 3: 2000 - 67 $ - 1 966 - 98,31%
Level 4: 4200 - 56 $ - 4 079 - 97,12%
Luxury : 1000 - 258 $ - 931 - 93,11%
Total Capacity :18200
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,39%
Farm Level 2: 1000 - 15 $ - 991 - 99,13%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17 608 - 96,75%
Average Income per Game2 590 878 $
Year to Date Revenue54 408 432 $
Farm
Home Games Left23
Average Attendance - %2 979 - 99,30%
Average Income per Game122 441 $
Year to Date Revenue2 203 942 $

Expense

Pro Players Total Salaries80 291 666 $
Farm Players Total Salaries3 605 608 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 981 160 $
Farm Year To Date Expenses2 449 495 $
Pro Salary Cap To Date36 644 710 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 817 554 $
Farm Estimated Season Revenue2 816 148 $
Pro Remaining Season Days57
Pro Expenses Per Days797 118 $
Pro Estimated Expenses45 435 726 $
Farm Remaining Season Days68
Farm Expenses Per Days47 505 $
Farm Estimated Expenses3 230 340 $
Estimated Season Expenses48 666 066 $
Season Salary Cap80 291 666 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 708 334 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 291 666 $
Current Bank Account128 559 615 $
Projected Bank Account134 527 251 $

Pro Players Salaries

Matt Duchene 8 000 000 $ (3)
-Salary Remaining : 4 261 682 $
Vladimir Tarasenko 7 500 000 $ (2)
-Salary Remaining : 3 995 327 $
Mats Zuccarello 6 000 000 $ (6)
-Salary Remaining : 3 196 262 $
Jake Guentzel 6 000 000 $ (2)
-Salary Remaining : 3 196 262 $
Erik Johnson 6 000 000 $ (1)
-Salary Remaining : 3 196 262 $
Rasmus Dahlin 6 000 000 $ (3)
-Salary Remaining : 3 196 262 $
Darcy Kuemper 5 250 000 $ (6)
-Salary Remaining : 2 796 729 $
Yanni Gourde 5 166 667 $ (3)
-Salary Remaining : 2 752 337 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 2 397 196 $
Tyler Toffoli 4 250 000 $ (4)
-Salary Remaining : 2 264 019 $
Viktor Arvidsson 4 250 000 $ (6)
-Salary Remaining : 2 264 019 $
Jaroslav Halak 3 000 000 $ (3)
-Salary Remaining : 1 598 131 $
Billy Sweezey 2 999 999 $ (4)
-Salary Remaining : 1 598 130 $
Filip Chytil 2 300 000 $ (4)
-Salary Remaining : 1 225 234 $
MacKenzie Weegar 1 600 000 $ (1)
-Salary Remaining : 852 336 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 852 336 $
Juuso Valimaki 1 550 000 $ (4)
-Salary Remaining : 825 701 $
Jonas Siegenthaler 1 125 000 $ (2)
-Salary Remaining : 599 299 $
Noah Gregor 950 000 $ (2)
-Salary Remaining : 506 075 $
Sebastien Aho 825 000 $ (5)
-Salary Remaining : 439 486 $
Nico Sturm 725 000 $ (4)
-Salary Remaining : 386 215 $
Michael McCarron 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players22
Salary Commitment
Year 49 : 80 291 666 $
Year 50 : 71 991 666 $
Year 51 : 54 816 666 $
Year 52 : 32 649 999 $
Salary Average Commitment
Year 49 : 80 291 666 $
Year 50 : 71 991 666 $
Year 51 : 54 816 666 $
Year 52 : 32 649 999 $
Salary Cap with 1 Way Contract
Year 49 : 80 291 666 $
Year 50 : 71 991 666 $
Year 51 : 54 816 666 $
Year 52 : 32 649 999 $

Farm Players Salaries

Max Pacioretty 700 000 $ (4)
Salary Remaining : 403 390 $
Kevin Labanc 472 500 $ (5)
Salary Remaining : 272 288 $
Wyatt Kalynuk 177 500 $ (2)
Salary Remaining : 102 288 $
Brandon Biro 135 000 $ (4)
Salary Remaining : 77 797 $
Ronald Attard 135 000 $ (4)
Salary Remaining : 77 797 $
Wyatt Kaiser 120 833 $ (6)
Salary Remaining : 69 633 $
Jack Ahcan 113 750 $ (2)
Salary Remaining : 65 551 $
Pavol Regenda 92 500 $ (6)
Salary Remaining : 53 305 $
Jake Christiansen 92 500 $ (4)
Salary Remaining : 53 305 $
Tanner Laczynski 92 500 $ (2)
Salary Remaining : 53 305 $
Benoit-Olivier Groulx 91 083 $ (4)
Salary Remaining : 52 489 $
Cameron Hillis 91 000 $ (4)
Salary Remaining : 52 441 $
Linus Hogberg 90 000 $ (4)
Salary Remaining : 51 864 $
Alex Formenton 88 833 $ (1)
Salary Remaining : 51 192 $
Isaac Ratcliffe 86 333 $ (4)
Salary Remaining : 49 751 $
Alexander Alexeyev 86 333 $ (4)
Salary Remaining : 49 751 $
Jakob Pelletier 86 333 $ (6)
Salary Remaining : 49 751 $
Cal Petersen 85 833 $ (4)
Salary Remaining : 49 463 $
Viktor Lodin 83 000 $ (4)
Salary Remaining : 47 831 $
Arturs Silovs 79 611 $ (6)
Salary Remaining : 45 878 $
Hunter Drew 79 333 $ (4)
Salary Remaining : 45 717 $
Jet Greaves 75 833 $ (6)
Salary Remaining : 43 701 $
Hugh McGing 75 000 $ (6)
Salary Remaining : 43 220 $
Joshua Ho-Sang 75 000 $ (4)
Salary Remaining : 43 220 $
Mac Hollowell 75 000 $ (6)
Salary Remaining : 43 220 $
Matthew Highmore 75 000 $ (5)
Salary Remaining : 43 220 $
Connor Bunnaman 75 000 $ (3)
Salary Remaining : 43 220 $
Sami Niku 75 000 $ (3)
Salary Remaining : 43 220 $
Total Farm Players28
Salary Commitment
Year 49 : 3 605 608 $
Year 50 : 3 516 775 $
Year 51 : 3 133 025 $
Year 52 : 2 983 025 $
Salary Average Commitment
Year 49 : 3 605 608 $
Year 50 : 3 516 775 $
Year 51 : 3 133 025 $
Year 52 : 2 983 025 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 5 816 - 96,93%
Level 2: 5000 - 90 $ - 4 896 - 97,92%
Level 3: 2000 - 70 $ - 1 972 - 98,60%
Level 4: 5983 - 28 $ - 5 255 - 87,83%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :19983
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,43%
Farm Level 2: 1000 - 17 $ - 982 - 98,15%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 939 - 94,77%
Average Income per Game2 432 781 $
Year to Date Revenue48 655 621 $
Farm
Home Games Left23
Average Attendance - %2 970 - 99,01%
Average Income per Game125 119 $
Year to Date Revenue2 252 139 $

Expense

Pro Players Total Salaries81 309 523 $
Farm Players Total Salaries3 635 518 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 450 254 $
Farm Year To Date Expenses1 946 271 $
Pro Salary Cap To Date38 179 216 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 088 402 $
Farm Estimated Season Revenue2 877 733 $
Pro Remaining Season Days57
Pro Expenses Per Days825 323 $
Pro Estimated Expenses47 043 411 $
Farm Remaining Season Days68
Farm Expenses Per Days39 284 $
Farm Estimated Expenses2 671 312 $
Estimated Season Expenses49 714 723 $
Season Salary Cap81 309 523 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 690 477 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 23 309 523 $
Current Bank Account126 849 092 $
Projected Bank Account131 100 504 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (3)
-Salary Remaining : 6 202 270 $
Evgeni Malkin 9 500 000 $ (2)
-Salary Remaining : 5 060 748 $
Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 4 195 093 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 3 262 850 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 2 929 907 $
Tom Wilson 5 166 666 $ (3)
-Salary Remaining : 2 752 336 $
Semyon Varlamov 5 000 000 $ (3)
-Salary Remaining : 2 663 551 $
Blake Coleman 4 900 000 $ (4)
-Salary Remaining : 2 610 280 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 2 530 374 $
David Perron 4 000 000 $ (2)
-Salary Remaining : 2 130 841 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 1 997 664 $
Martin Jones 3 600 000 $ (1)
-Salary Remaining : 1 917 757 $
Pius Suter 1 775 000 $ (2)
-Salary Remaining : 945 561 $
Scott Mayfield 1 450 000 $ (4)
-Salary Remaining : 772 430 $
Derek Ryan 1 250 000 $ (3)
-Salary Remaining : 665 888 $
Tyler Motte 1 225 000 $ (3)
-Salary Remaining : 652 570 $
Frederick Gaudreau 1 200 000 $ (6)
-Salary Remaining : 639 252 $
J.J. Moser 925 000 $ (4)
-Salary Remaining : 492 757 $
Simon Benoit 925 000 $ (2)
-Salary Remaining : 492 757 $
Brandon Duhaime 750 000 $ (4)
-Salary Remaining : 399 533 $
Total Pro Players20
Salary Commitment
Year 49 : 81 309 523 $
Year 50 : 73 959 523 $
Year 51 : 52 259 523 $
Year 52 : 23 225 000 $
Salary Average Commitment
Year 49 : 81 309 523 $
Year 50 : 73 959 523 $
Year 51 : 52 259 523 $
Year 52 : 23 225 000 $
Salary Cap with 1 Way Contract
Year 49 : 81 309 523 $
Year 50 : 73 959 523 $
Year 51 : 52 259 523 $
Year 52 : 23 225 000 $

Farm Players Salaries

Nick Foligno 380 000 $ (1)
Salary Remaining : 218 983 $
Paul Byron 340 000 $ (1)
Salary Remaining : 195 932 $
Nolan Patrick 300 000 $ (4)
Salary Remaining : 172 881 $
Milan Lucic 278 500 $ (5)
Salary Remaining : 160 492 $
Jake Bean 233 333 $ (3)
Salary Remaining : 134 463 $
Matt Martin 131 926 $ (1)
Salary Remaining : 76 025 $
Bokondji Imama 99 500 $ (2)
Salary Remaining : 57 339 $
Greg Pateryn 99 500 $ (1)
Salary Remaining : 57 339 $
Derick Brassard 99 500 $ (3)
Salary Remaining : 57 339 $
Radim Zohorna 92 500 $ (2)
Salary Remaining : 53 305 $
Reese Johnson 92 500 $ (2)
Salary Remaining : 53 305 $
Tyler Angle 92 500 $ (6)
Salary Remaining : 53 305 $
Logan Stanley 90 000 $ (2)
Salary Remaining : 51 864 $
Kevin Mandolese 86 167 $ (6)
Salary Remaining : 49 655 $
Egor Sokolov 85 000 $ (4)
Salary Remaining : 48 983 $
Mark Kastelic 82 167 $ (4)
Salary Remaining : 47 350 $
Fredrik Handemark 80 000 $ (2)
Salary Remaining : 46 102 $
Dustin Byfuglien 80 000 $ (2)
Salary Remaining : 46 102 $
Austin Strand 77 175 $ (2)
Salary Remaining : 44 474 $
Kristian Reichel 75 250 $ (4)
Salary Remaining : 43 364 $
Sam Carrick 75 000 $ (4)
Salary Remaining : 43 220 $
Christopher Gibson 75 000 $ (1)
Salary Remaining : 43 220 $
Joe Snively 75 000 $ (4)
Salary Remaining : 43 220 $
Louis Domingue 75 000 $ (2)
Salary Remaining : 43 220 $
Cam Dineen 75 000 $ (4)
Salary Remaining : 43 220 $
Blake Speers 75 000 $ (2)
Salary Remaining : 43 220 $
Kole Sherwood 75 000 $ (3)
Salary Remaining : 43 220 $
Guillaume Brisebois 75 000 $ (1)
Salary Remaining : 43 220 $
Kevin Poulin 70 000 $ (2)
Salary Remaining : 40 339 $
Trevor Murphy 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players30
Salary Commitment
Year 49 : 3 635 518 $
Year 50 : 2 464 092 $
Year 51 : 1 632 417 $
Year 52 : 1 224 584 $
Salary Average Commitment
Year 49 : 3 635 518 $
Year 50 : 2 464 092 $
Year 51 : 1 632 417 $
Year 52 : 1 224 584 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 7000 - 110 $ - 6 045 - 86,36%
Level 2: 6000 - 75 $ - 5 185 - 86,42%
Level 3: 3000 - 60 $ - 2 040 - 68,01%
Level 4: 5000 - 40 $ - 4 773 - 95,46%
Luxury : 2000 - 200 $ - 1 163 - 58,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 978 - 98,88%
Farm Level 2: 1000 - 20 $ - 755 - 75,49%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 207 - 83,51%
Average Income per Game2 319 632 $
Year to Date Revenue46 392 647 $
Farm
Home Games Left23
Average Attendance - %2 733 - 91,09%
Average Income per Game122 257 $
Year to Date Revenue2 200 629 $

Expense

Pro Players Total Salaries74 005 417 $
Farm Players Total Salaries2 218 250 $
Coaches Total Salaries8 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 200 629 $
Farm Year To Date Expenses1 444 694 $
Pro Salary Cap To Date32 462 287 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 712 279 $
Farm Estimated Season Revenue2 811 915 $
Pro Remaining Season Days57
Pro Expenses Per Days766 406 $
Pro Estimated Expenses43 685 142 $
Farm Remaining Season Days68
Farm Expenses Per Days26 002 $
Farm Estimated Expenses1 768 136 $
Estimated Season Expenses45 453 278 $
Season Salary Cap74 005 417 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 994 583 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 16 005 417 $
Current Bank Account204 204 864 $
Projected Bank Account210 275 780 $

Pro Players Salaries

Oscar Dansk 12 000 000 $ (2)
-Salary Remaining : 6 392 523 $
Marek Mazanec 12 000 000 $ (2)
-Salary Remaining : 6 392 523 $
Nikita Tryamkin 12 000 000 $ (2)
-Salary Remaining : 6 392 523 $
Mike Hoffman 6 300 000 $ (2)
-Salary Remaining : 3 356 075 $
Nate Schmidt 5 950 000 $ (4)
-Salary Remaining : 3 169 626 $
Valentin Zykov 5 000 000 $ (2)
-Salary Remaining : 2 663 551 $
Olli Maatta 2 250 000 $ (4)
-Salary Remaining : 1 198 598 $
Aaron Dell 2 000 000 $ (2)
-Salary Remaining : 1 065 421 $
Olli Juolevi 1 913 333 $ (2)
-Salary Remaining : 1 019 252 $
Victor Soderstrom 1 554 167 $ (2)
-Salary Remaining : 827 921 $
Joe Veleno 1 212 917 $ (2)
-Salary Remaining : 646 133 $
Jonatan Berggren 925 000 $ (6)
-Salary Remaining : 492 757 $
Elmer Soderblom 925 000 $ (6)
-Salary Remaining : 492 757 $
Pavel Dorofeyev 925 000 $ (4)
-Salary Remaining : 492 757 $
John-Jason Peterka 925 000 $ (4)
-Salary Remaining : 492 757 $
Aatu Raty 902 500 $ (6)
-Salary Remaining : 480 771 $
Emil Bemstrom 900 000 $ (6)
-Salary Remaining : 479 439 $
Nikita Alexandrov 880 000 $ (6)
-Salary Remaining : 468 785 $
Jakub Lauko 871 667 $ (6)
-Salary Remaining : 464 346 $
Gustav Lindstrom 850 000 $ (5)
-Salary Remaining : 452 804 $
Dennis Gilbert 762 500 $ (6)
-Salary Remaining : 406 192 $
Boris Katchouk 758 333 $ (4)
-Salary Remaining : 403 972 $
Antti Suomela 750 000 $ (3)
-Salary Remaining : 399 533 $
Saku Maenalanen 750 000 $ (2)
-Salary Remaining : 399 533 $
Marko Dano 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players25
Salary Commitment
Year 49 : 74 005 417 $
Year 50 : 74 005 417 $
Year 51 : 18 575 000 $
Year 52 : 17 825 000 $
Salary Average Commitment
Year 49 : 74 005 417 $
Year 50 : 74 005 417 $
Year 51 : 18 575 000 $
Year 52 : 17 825 000 $
Salary Cap with 1 Way Contract
Year 49 : 74 005 417 $
Year 50 : 74 005 417 $
Year 51 : 18 575 000 $
Year 52 : 17 825 000 $

Farm Players Salaries

Marco Kasper 195 000 $ (6)
Salary Remaining : 112 373 $
Bobby Brink 113 750 $ (4)
Salary Remaining : 65 551 $
Oscar Klefbom 100 000 $ (4)
Salary Remaining : 57 627 $
Jake Leschyshyn 92 750 $ (4)
Salary Remaining : 53 449 $
Sasha Chmelevski 92 750 $ (2)
Salary Remaining : 53 449 $
Joey Keane 92 500 $ (2)
Salary Remaining : 53 305 $
Mikael Pyyhtia 92 500 $ (6)
Salary Remaining : 53 305 $
Michael Dipietro 91 083 $ (4)
Salary Remaining : 52 489 $
Vladislav Kolyachonok 90 500 $ (4)
Salary Remaining : 52 153 $
Artemi Kniazev 90 500 $ (4)
Salary Remaining : 52 153 $
Danil Gushchin 90 250 $ (6)
Salary Remaining : 52 008 $
William Cuylle 90 250 $ (6)
Salary Remaining : 52 008 $
Dennis Cholowski 90 000 $ (1)
Salary Remaining : 51 864 $
Egor Afanasyev 89 667 $ (6)
Salary Remaining : 51 672 $
Vitaly Abramov 75 000 $ (4)
Salary Remaining : 43 220 $
Matthew Phillips 75 000 $ (2)
Salary Remaining : 43 220 $
Garrett Pilon 75 000 $ (2)
Salary Remaining : 43 220 $
Darren Raddysh 75 000 $ (3)
Salary Remaining : 43 220 $
Joachim Blichfeld 75 000 $ (2)
Salary Remaining : 43 220 $
Calvin Thurkauf 75 000 $ (6)
Salary Remaining : 43 220 $
Keaton Middleton 74 250 $ (2)
Salary Remaining : 42 788 $
Martin Frk 72 500 $ (5)
Salary Remaining : 41 780 $
Petteri Lindbohm 70 000 $ (2)
Salary Remaining : 40 339 $
Kyle Criscuolo 70 000 $ (2)
Salary Remaining : 40 339 $
Tomas Jurco 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players25
Salary Commitment
Year 49 : 2 218 250 $
Year 50 : 2 128 250 $
Year 51 : 1 433 750 $
Year 52 : 1 358 750 $
Salary Average Commitment
Year 49 : 2 218 250 $
Year 50 : 2 128 250 $
Year 51 : 1 433 750 $
Year 52 : 1 358 750 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 5 994 - 99,90%
Level 2: 5000 - 60 $ - 4 988 - 99,77%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 5153 - 25 $ - 5 039 - 97,80%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153
Farm
Farm Level 1: 2000 - 35 $ - 1 967 - 98,36%
Farm Level 2: 1000 - 15 $ - 992 - 99,23%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %19 021 - 99,31%
Average Income per Game1 791 781 $
Year to Date Revenue37 627 394 $
Farm
Home Games Left24
Average Attendance - %2 959 - 98,65%
Average Income per Game121 417 $
Year to Date Revenue2 064 082 $

Expense

Pro Players Total Salaries81 687 500 $
Farm Players Total Salaries1 480 550 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 372 202 $
Farm Year To Date Expenses936 457 $
Pro Salary Cap To Date37 101 161 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 835 613 $
Farm Estimated Season Revenue2 913 998 $
Pro Remaining Season Days57
Pro Expenses Per Days828 855 $
Pro Estimated Expenses47 244 735 $
Farm Remaining Season Days68
Farm Expenses Per Days18 479 $
Farm Estimated Expenses1 256 572 $
Estimated Season Expenses48 501 307 $
Season Salary Cap81 687 500 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 312 500 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 23 687 500 $
Current Bank Account53 359 939 $
Projected Bank Account43 608 243 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
-Salary Remaining : 5 327 103 $
Seth Jones 9 500 000 $ (5)
-Salary Remaining : 5 060 748 $
Brad Marchand 6 125 000 $ (6)
-Salary Remaining : 3 262 850 $
Dylan Larkin 6 100 000 $ (6)
-Salary Remaining : 3 249 533 $
Ryan Nugent-Hopkins 5 125 000 $ (3)
-Salary Remaining : 2 730 140 $
Reilly Smith 5 000 000 $ (2)
-Salary Remaining : 2 663 551 $
Jamie Oleksiak 4 600 000 $ (4)
-Salary Remaining : 2 450 467 $
Frederik Andersen 4 500 000 $ (4)
-Salary Remaining : 2 397 196 $
John Marino 4 400 000 $ (1)
-Salary Remaining : 2 343 925 $
Kevin Shattenkirk 3 900 000 $ (1)
-Salary Remaining : 2 077 570 $
Nikita Zadorov 3 750 000 $ (5)
-Salary Remaining : 1 997 664 $
Brandon Tanev 3 500 000 $ (1)
-Salary Remaining : 1 864 486 $
Miles Wood 2 750 000 $ (4)
-Salary Remaining : 1 464 953 $
Oliver Bjorkstrand 2 500 000 $ (2)
-Salary Remaining : 1 331 776 $
Alexandar Georgiev 2 425 000 $ (2)
-Salary Remaining : 1 291 822 $
Artturi Lehkonen 2 300 000 $ (4)
-Salary Remaining : 1 225 234 $
Vladislav Namestnikov 2 000 000 $ (1)
-Salary Remaining : 1 065 421 $
Corey Perry 1 000 000 $ (5)
-Salary Remaining : 532 710 $
Jalen Chatfield 762 500 $ (3)
-Salary Remaining : 406 192 $
Joey Anderson 750 000 $ (1)
-Salary Remaining : 399 533 $
Dylan Gambrell 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players21
Salary Commitment
Year 49 : 81 687 500 $
Year 50 : 66 437 500 $
Year 51 : 46 512 500 $
Year 52 : 40 625 000 $
Salary Average Commitment
Year 49 : 81 687 500 $
Year 50 : 66 437 500 $
Year 51 : 46 512 500 $
Year 52 : 40 625 000 $
Salary Cap with 1 Way Contract
Year 49 : 81 687 500 $
Year 50 : 66 437 500 $
Year 51 : 46 512 500 $
Year 52 : 40 625 000 $

Farm Players Salaries

Marcus Foligno 310 000 $ (2)
Salary Remaining : 178 644 $
Jordie Benn 200 000 $ (2)
Salary Remaining : 115 254 $
Owen Beck 95 000 $ (6)
Salary Remaining : 54 746 $
Mikhail Maltsev 92 500 $ (2)
Salary Remaining : 53 305 $
Brett Ritchie 90 000 $ (4)
Salary Remaining : 51 864 $
Maksim Sushko 87 917 $ (2)
Salary Remaining : 50 664 $
Kevin Lankinen 80 000 $ (2)
Salary Remaining : 46 102 $
Alexander Edler 80 000 $ (4)
Salary Remaining : 46 102 $
Ben Jones 76 000 $ (4)
Salary Remaining : 43 797 $
Andrew Agozzino 75 800 $ (1)
Salary Remaining : 43 681 $
Chase De Leo 75 000 $ (1)
Salary Remaining : 43 220 $
Lukas Vejdemo 75 000 $ (2)
Salary Remaining : 43 220 $
Connor Ingram 73 333 $ (4)
Salary Remaining : 42 260 $
Joe Hicketts 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players14
Salary Commitment
Year 49 : 1 480 550 $
Year 50 : 1 329 750 $
Year 51 : 414 333 $
Year 52 : 414 333 $
Salary Average Commitment
Year 49 : 1 480 550 $
Year 50 : 1 329 750 $
Year 51 : 414 333 $
Year 52 : 414 333 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 92 $ - 5 980 - 99,66%
Level 2: 5000 - 58 $ - 4 989 - 99,77%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 3496 - 28 $ - 3 496 - 100,00%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :17496
Farm
Farm Level 1: 2000 - 35 $ - 1 961 - 98,07%
Farm Level 2: 1000 - 15 $ - 995 - 99,46%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17 464 - 99,82%
Average Income per Game1 730 336 $
Year to Date Revenue34 606 719 $
Farm
Home Games Left23
Average Attendance - %2 956 - 98,53%
Average Income per Game121 170 $
Year to Date Revenue2 181 068 $

Expense

Pro Players Total Salaries82 536 917 $
Farm Players Total Salaries2 313 496 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 427 991 $
Farm Year To Date Expenses1 480 880 $
Pro Salary Cap To Date37 689 686 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 337 055 $
Farm Estimated Season Revenue2 786 920 $
Pro Remaining Season Days57
Pro Expenses Per Days846 139 $
Pro Estimated Expenses48 229 923 $
Farm Remaining Season Days68
Farm Expenses Per Days28 080 $
Farm Estimated Expenses1 909 440 $
Estimated Season Expenses50 139 363 $
Season Salary Cap82 536 917 $
Estimate Under Maximum Salary Cap of 83 000 000 $463 083 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 536 917 $
Current Bank Account42 753 791 $
Projected Bank Account31 738 403 $

Pro Players Salaries

Auston Matthews 11 640 250 $ (6)
-Salary Remaining : 6 200 881 $
Erik Karlsson 11 500 000 $ (3)
-Salary Remaining : 6 126 168 $
Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 5 327 103 $
Evgeny Kuznetsov 7 800 000 $ (4)
-Salary Remaining : 4 155 140 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 4 128 505 $
Igor Shesterkin 5 666 667 $ (6)
-Salary Remaining : 3 018 692 $
Andre Burakovsky 4 900 000 $ (4)
-Salary Remaining : 2 610 280 $
Jonas Brodin 4 166 667 $ (2)
-Salary Remaining : 2 219 626 $
Brandon Montour 3 850 000 $ (1)
-Salary Remaining : 2 050 935 $
Phillip Danault 3 083 333 $ (3)
-Salary Remaining : 1 642 523 $
Jesper Bratt 2 750 000 $ (4)
-Salary Remaining : 1 464 953 $
Kaapo Kakko 2 100 000 $ (3)
-Salary Remaining : 1 118 692 $
Trevor van Riemsdyk 950 000 $ (2)
-Salary Remaining : 506 075 $
Yegor Sharangovich 925 000 $ (2)
-Salary Remaining : 492 757 $
Nick Bjugstad 900 000 $ (6)
-Salary Remaining : 479 439 $
Martin Fehervary 880 000 $ (5)
-Salary Remaining : 468 785 $
Craig Anderson 750 000 $ (3)
-Salary Remaining : 399 533 $
Mark Jankowski 750 000 $ (5)
-Salary Remaining : 399 533 $
Matt Roy 750 000 $ (4)
-Salary Remaining : 399 533 $
Daniel Sprong 725 000 $ (5)
-Salary Remaining : 386 215 $
Patrick Brown 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players21
Salary Commitment
Year 49 : 82 536 917 $
Year 50 : 78 686 917 $
Year 51 : 64 195 250 $
Year 52 : 36 761 917 $
Salary Average Commitment
Year 49 : 82 536 917 $
Year 50 : 78 686 917 $
Year 51 : 64 195 250 $
Year 52 : 36 761 917 $
Salary Cap with 1 Way Contract
Year 49 : 82 536 917 $
Year 50 : 78 686 917 $
Year 51 : 64 195 250 $
Year 52 : 36 761 917 $

Farm Players Salaries

Robert Bortuzzo 430 000 $ (1)
Salary Remaining : 247 797 $
Harri Sateri 250 000 $ (2)
Salary Remaining : 144 068 $
Trevor Moore 187 500 $ (4)
Salary Remaining : 108 051 $
Cole Sillinger 163 333 $ (4)
Salary Remaining : 94 124 $
Jesse Puljujarvi 117 500 $ (1)
Salary Remaining : 67 712 $
Austin Wagner 113 333 $ (1)
Salary Remaining : 65 311 $
Alex Galchenyuk 105 000 $ (1)
Salary Remaining : 60 508 $
Arttu Ruotsalainen 92 500 $ (2)
Salary Remaining : 53 305 $
MacKenzie Entwistle 89 417 $ (2)
Salary Remaining : 51 528 $
Libor Hajek 87 413 $ (2)
Salary Remaining : 50 373 $
Nick Blankenburg 82 500 $ (4)
Salary Remaining : 47 542 $
Michael Mcniven 75 000 $ (4)
Salary Remaining : 43 220 $
Maxim Letunov 75 000 $ (1)
Salary Remaining : 43 220 $
Michael Del Zotto 75 000 $ (1)
Salary Remaining : 43 220 $
Michael Pezzetta 75 000 $ (4)
Salary Remaining : 43 220 $
Parker Wotherspoon 75 000 $ (6)
Salary Remaining : 43 220 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 43 220 $
Rourke Chartier 75 000 $ (1)
Salary Remaining : 43 220 $
Gerald Mayhew 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players19
Salary Commitment
Year 49 : 2 313 496 $
Year 50 : 1 247 662 $
Year 51 : 658 333 $
Year 52 : 658 333 $
Salary Average Commitment
Year 49 : 2 313 496 $
Year 50 : 1 247 662 $
Year 51 : 658 333 $
Year 52 : 658 333 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 110 $ - 5 916 - 98,60%
Level 2: 5000 - 70 $ - 4 942 - 98,83%
Level 3: 2000 - 42 $ - 2 000 - 100,00%
Level 4: 4532 - 30 $ - 4 532 - 100,00%
Luxury : 1000 - 210 $ - 1 000 - 100,00%
Total Capacity :18532
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 994 - 99,37%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 390 - 99,23%
Average Income per Game2 068 601 $
Year to Date Revenue41 372 010 $
Farm
Home Games Left23
Average Attendance - %2 983 - 99,44%
Average Income per Game122 586 $
Year to Date Revenue2 206 552 $

Expense

Pro Players Total Salaries82 316 607 $
Farm Players Total Salaries1 779 166 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 274 547 $
Farm Year To Date Expenses1 027 500 $
Pro Salary Cap To Date38 171 744 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 440 610 $
Farm Estimated Season Revenue2 819 483 $
Pro Remaining Season Days57
Pro Expenses Per Days811 370 $
Pro Estimated Expenses46 248 090 $
Farm Remaining Season Days68
Farm Expenses Per Days21 010 $
Farm Estimated Expenses1 428 680 $
Estimated Season Expenses47 676 770 $
Season Salary Cap82 316 607 $
Estimate Under Maximum Salary Cap of 83 000 000 $683 393 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 24 316 607 $
Current Bank Account96 438 099 $
Projected Bank Account95 021 422 $

Pro Players Salaries

Jack Hughes 8 000 000 $ (6)
-Salary Remaining : 4 261 682 $
Quinn Hughes 7 850 000 $ (4)
-Salary Remaining : 4 181 776 $
Jason Robertson 7 750 000 $ (5)
-Salary Remaining : 4 128 505 $
Nico Hischier 7 250 000 $ (1)
-Salary Remaining : 3 862 150 $
Kyle Connor 7 142 857 $ (1)
-Salary Remaining : 3 805 073 $
Jean-Gabriel Pageau 5 000 000 $ (3)
-Salary Remaining : 2 663 551 $
Drake Batherson 4 975 000 $ (1)
-Salary Remaining : 2 650 234 $
Sam Bennett 4 425 000 $ (3)
-Salary Remaining : 2 357 243 $
Brett Pesce 4 025 000 $ (4)
-Salary Remaining : 2 144 159 $
Noah Dobson 4 000 000 $ (3)
-Salary Remaining : 2 130 841 $
Connor Murphy 3 850 000 $ (4)
-Salary Remaining : 2 050 935 $
Cal Clutterbuck 2 975 000 $ (1)
-Salary Remaining : 1 584 813 $
MacKenzie Blackwood 2 800 000 $ (1)
-Salary Remaining : 1 491 589 $
Anton Lundell 1 775 000 $ (4)
-Salary Remaining : 945 561 $
K'Andre Miller 1 275 000 $ (2)
-Salary Remaining : 679 206 $
Sean Kuraly 1 275 000 $ (2)
-Salary Remaining : 679 206 $
Trent Frederic 1 050 000 $ (2)
-Salary Remaining : 559 346 $
Jeremy Swayman 1 050 000 $ (2)
-Salary Remaining : 559 346 $
Wyatt Johnston 1 000 417 $ (6)
-Salary Remaining : 532 932 $
Pierre-Edouard Bellemare 1 000 000 $ (2)
-Salary Remaining : 532 710 $
Ukko-Pekka Luukkonen 910 833 $ (2)
-Salary Remaining : 485 210 $
Andrew Peeke 787 500 $ (5)
-Salary Remaining : 419 509 $
Jaycob Megna 750 000 $ (1)
-Salary Remaining : 399 533 $
Nikita Nesterov 700 000 $ (1)
-Salary Remaining : 372 897 $
Michael Houser 700 000 $ (2)
-Salary Remaining : 372 897 $
Total Pro Players25
Salary Commitment
Year 49 : 82 316 607 $
Year 50 : 55 723 750 $
Year 51 : 48 462 917 $
Year 52 : 35 037 917 $
Salary Average Commitment
Year 49 : 82 316 607 $
Year 50 : 55 723 750 $
Year 51 : 48 462 917 $
Year 52 : 35 037 917 $
Salary Cap with 1 Way Contract
Year 49 : 82 316 607 $
Year 50 : 55 723 750 $
Year 51 : 48 462 917 $
Year 52 : 35 037 917 $

Farm Players Salaries

Cam Atkinson 587 500 $ (2)
Salary Remaining : 338 559 $
Mathieu Joseph 295 000 $ (1)
Salary Remaining : 170 000 $
Arthur Kaliyev 103 583 $ (2)
Salary Remaining : 59 692 $
Ross Johnston 100 000 $ (3)
Salary Remaining : 57 627 $
Jonah Gadjovich 86 333 $ (2)
Salary Remaining : 49 751 $
Tyler Tucker 80 833 $ (6)
Salary Remaining : 46 582 $
Nicholas Robertson 79 667 $ (2)
Salary Remaining : 45 910 $
Cameron Hughes 76 250 $ (6)
Salary Remaining : 43 941 $
Dylan Ferguson 75 000 $ (4)
Salary Remaining : 43 220 $
Shane Gersich 75 000 $ (3)
Salary Remaining : 43 220 $
Carl Dahlstrom 75 000 $ (2)
Salary Remaining : 43 220 $
Alexandre Fortin 75 000 $ (2)
Salary Remaining : 43 220 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 40 339 $
Total Farm Players13
Salary Commitment
Year 49 : 1 779 166 $
Year 50 : 1 414 166 $
Year 51 : 407 083 $
Year 52 : 232 083 $
Salary Average Commitment
Year 49 : 1 779 166 $
Year 50 : 1 414 166 $
Year 51 : 407 083 $
Year 52 : 232 083 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 97 $ - 5 974 - 99,57%
Level 2: 5000 - 58 $ - 4 994 - 99,88%
Level 3: 2000 - 37 $ - 2 000 - 100,00%
Level 4: 4600 - 22 $ - 4 600 - 100,00%
Luxury : 1000 - 193 $ - 1 000 - 100,00%
Total Capacity :18600
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,86%
Farm Level 2: 1000 - 15 $ - 990 - 98,99%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18 568 - 99,83%
Average Income per Game1 794 155 $
Year to Date Revenue37 677 259 $
Farm
Home Games Left24
Average Attendance - %2 987 - 99,57%
Average Income per Game122 893 $
Year to Date Revenue2 089 176 $

Expense

Pro Players Total Salaries80 798 106 $
Farm Players Total Salaries2 503 166 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 896 950 $
Farm Year To Date Expenses1 538 062 $
Pro Salary Cap To Date37 560 500 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 883 104 $
Farm Estimated Season Revenue2 949 425 $
Pro Remaining Season Days57
Pro Expenses Per Days801 851 $
Pro Estimated Expenses45 705 507 $
Farm Remaining Season Days68
Farm Expenses Per Days29 688 $
Farm Estimated Expenses2 018 784 $
Estimated Season Expenses47 724 291 $
Season Salary Cap80 798 106 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 201 894 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 798 106 $
Current Bank Account170 545 153 $
Projected Bank Account161 653 391 $

Pro Players Salaries

Sebastian Aho 8 460 250 $ (2)
-Salary Remaining : 4 506 862 $
Kevin Hayes 7 142 857 $ (4)
-Salary Remaining : 3 805 073 $
Nathan MacKinnon 6 300 000 $ (3)
-Salary Remaining : 3 356 075 $
Connor Hellebuyck 6 166 666 $ (6)
-Salary Remaining : 3 285 046 $
Nick Schmaltz 5 850 000 $ (5)
-Salary Remaining : 3 116 355 $
Esa Lindell 5 800 000 $ (3)
-Salary Remaining : 3 089 720 $
Mikael Granlund 5 750 000 $ (1)
-Salary Remaining : 3 063 084 $
Colton Parayko 5 500 000 $ (4)
-Salary Remaining : 2 929 907 $
Zach Werenski 5 000 000 $ (4)
-Salary Remaining : 2 663 551 $
Conor Garland 4 950 000 $ (4)
-Salary Remaining : 2 636 916 $
Chris Tanev 4 450 000 $ (1)
-Salary Remaining : 2 370 561 $
Pavel Zacha 3 500 000 $ (3)
-Salary Remaining : 1 864 486 $
Pierre Engvall 2 250 000 $ (5)
-Salary Remaining : 1 198 598 $
Alexander Wennberg 2 250 000 $ (2)
-Salary Remaining : 1 198 598 $
Jack Quinn 1 744 167 $ (4)
-Salary Remaining : 929 136 $
Troy Terry 1 450 000 $ (6)
-Salary Remaining : 772 430 $
Pierre-Olivier Joseph 1 075 833 $ (2)
-Salary Remaining : 573 107 $
Michael McLeod 975 000 $ (5)
-Salary Remaining : 519 393 $
Nic Dowd 750 000 $ (4)
-Salary Remaining : 399 533 $
Alexandre Carrier 733 333 $ (5)
-Salary Remaining : 390 654 $
Anton Forsberg 700 000 $ (1)
-Salary Remaining : 372 897 $
Total Pro Players21
Salary Commitment
Year 49 : 80 798 106 $
Year 50 : 69 898 106 $
Year 51 : 58 112 023 $
Year 52 : 42 512 023 $
Salary Average Commitment
Year 49 : 80 798 106 $
Year 50 : 69 898 106 $
Year 51 : 58 112 023 $
Year 52 : 42 512 023 $
Salary Cap with 1 Way Contract
Year 49 : 80 798 106 $
Year 50 : 69 898 106 $
Year 51 : 58 112 023 $
Year 52 : 42 512 023 $

Farm Players Salaries

Jake Muzzin 562 500 $ (2)
Salary Remaining : 324 153 $
Anton Khudobin 333 333 $ (1)
Salary Remaining : 192 090 $
Akito Hirose 202 667 $ (6)
Salary Remaining : 116 791 $
Vinnie Hinostroza 170 000 $ (3)
Salary Remaining : 97 966 $
Josh Archibald 100 000 $ (1)
Salary Remaining : 57 627 $
Adam Erne 99 750 $ (3)
Salary Remaining : 57 483 $
Jacob Bryson 92 500 $ (2)
Salary Remaining : 53 305 $
Isaak Phillips 92 500 $ (4)
Salary Remaining : 53 305 $
Frederic Allard (Out of Payroll) 92 167 $ (2)
Salary Remaining : 53 113 $
Joel Hofer 91 083 $ (4)
Salary Remaining : 52 489 $
Nikolai Knyzhov 85 000 $ (1)
Salary Remaining : 48 983 $
Cole Reinhardt 81 333 $ (4)
Salary Remaining : 46 870 $
Anthony Richard 75 000 $ (2)
Salary Remaining : 43 220 $
Dominic Toninato 75 000 $ (2)
Salary Remaining : 43 220 $
Gilles Senn 75 000 $ (2)
Salary Remaining : 43 220 $
Chase Priskie 75 000 $ (4)
Salary Remaining : 43 220 $
David Kase 75 000 $ (2)
Salary Remaining : 43 220 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 43 220 $
Jakub Zboril 72 500 $ (1)
Salary Remaining : 41 780 $
Nikolay Goldobin 70 000 $ (2)
Salary Remaining : 40 339 $
Total Farm Players20
Salary Commitment
Year 49 : 2 595 333 $
Year 50 : 2 004 500 $
Year 51 : 887 333 $
Year 52 : 542 583 $
Salary Average Commitment
Year 49 : 2 595 333 $
Year 50 : 2 004 500 $
Year 51 : 887 333 $
Year 52 : 542 583 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 83 000 000 $
Available Cap Space

Over Minimum of
58 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 251 874 977 $ 73 716 667 $ 9 283 333 $ 15 716 667 $ 262450
Black Hawks 60 715 789 $ 80 175 833 $ 2 824 167 $ 22 175 833 $ 212950
Blue Jackets 202 124 884 $ 75 291 842 $ 7 708 158 $ 17 291 842 $ 202444
Blues 270 555 516 $ 80 814 125 $ 2 185 875 $ 22 814 125 $ 202242
Bruins 228 339 737 $ 71 605 833 $ 11 394 167 $ 13 605 833 $ 261743
Canadiens 92 538 419 $ 66 326 196 $ 16 673 804 $ 8 326 196 $ 222749
Canucks 41 556 544 $ 79 994 498 $ 3 005 502 $ 21 994 498 $ 221537
Capitals 143 658 347 $ 82 829 033 $ 170 967 $ 24 829 033 $ 222042
Coyotes 126 481 015 $ 61 808 708 $ 21 191 292 $ 3 808 708 $ 262349
Devils 108 253 398 $ 80 141 667 $ 2 858 333 $ 22 141 667 $ 203050
Ducks 92 826 445 $ 76 146 056 $ 6 853 944 $ 18 146 056 $ 211435
Flames 189 924 258 $ 76 137 417 $ 6 862 583 $ 18 137 417 $ 241539
Flyers 163 132 487 $ 61 980 290 $ 21 019 710 $ 3 980 290 $ 222547
Hurricanes 157 598 583 $ 74 670 666 $ 8 329 334 $ 16 670 666 $ 222446
Islanders 312 579 080 $ 82 717 501 $ 282 499 $ 24 717 501 $ 221840
Jets 118 816 765 $ 60 994 176 $ 22 005 824 $ 2 994 176 $ 281341
Kings 281 131 461 $ 76 146 649 $ 6 853 351 $ 18 146 649 $ 201737
Lightning 3 557 893 $ 82 546 984 $ 453 016 $ 24 546 984 $ 212041
Maple Leafs 203 220 310 $ 61 836 667 $ 21 163 333 $ 3 836 667 $ 221739
Oilers 55 346 961 $ 80 927 333 $ 2 072 667 $ 22 927 333 $ 212344
Panthers 245 758 813 $ 60 140 833 $ 22 859 167 $ 2 140 833 $ 242650
Penguins 342 679 140 $ 77 386 667 $ 5 613 333 $ 19 386 667 $ 212142
Predators 225 219 647 $ 82 624 999 $ 375 001 $ 24 624 999 $ 222850
Rangers 128 559 615 $ 80 291 666 $ 2 708 334 $ 22 291 666 $ 222850
Red Wings 126 849 092 $ 81 309 523 $ 1 690 477 $ 23 309 523 $ 203050
Sabres 204 204 864 $ 74 005 417 $ 8 994 583 $ 16 005 417 $ 252550
Senators 53 359 939 $ 81 687 500 $ 1 312 500 $ 23 687 500 $ 211435
Sharks 42 753 791 $ 82 536 917 $ 463 083 $ 24 536 917 $ 211940
Stars 96 438 099 $ 82 316 607 $ 683 393 $ 24 316 607 $ 251338
Wild 170 545 153 $ 80 798 106 $ 2 201 894 $ 22 798 106 $ 212041
© 2023 Association Canadienne de Cyber Hockey