Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 95 $ - 6 000 - 100,00%
Level 2: 5000 - 85 $ - 4 950 - 99,00%
Level 3: 2000 - 70 $ - 1 994 - 99,70%
Level 4: 5099 - 40 $ - 4 799 - 94,12%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19099
Farm
Farm Level 1: 2000 - 40 $ - 1 643 - 82,15%
Farm Level 2: 1000 - 20 $ - 780 - 77,97%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18 743 - 98,14%
Average Income per Game2 207 313 $
Year to Date Revenue44 146 265 $
Farm
Home Games Left20
Average Attendance - %2 423 - 80,75%
Average Income per Game117 902 $
Year to Date Revenue2 475 933 $

Expense

Pro Players Total Salaries83 780 176 $
Farm Players Total Salaries3 043 408 $
Coaches Total Salaries11 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 724 128 $
Farm Year To Date Expenses1 672 509 $
Pro Salary Cap To Date38 985 588 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 353 578 $
Farm Estimated Season Revenue2 358 031 $
Pro Remaining Season Days65
Pro Expenses Per Days799 408 $
Pro Estimated Expenses51 961 520 $
Farm Remaining Season Days61
Farm Expenses Per Days33 276 $
Farm Estimated Expenses2 029 836 $
Estimated Season Expenses53 991 356 $
Season Salary Cap83 780 176 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 219 824 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 780 176 $
Current Bank Account343 533 551 $
Projected Bank Account338 253 804 $

Pro Players Salaries

Vince Dunn 7 350 000 $ (1)
-Salary Remaining : 4 048 729 $
Tage Thompson 7 140 000 $ (6)
-Salary Remaining : 3 933 051 $
Jordan Binnington 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
William Karlsson 5 900 000 $ (1)
-Salary Remaining : 3 250 000 $
Phillip Danault 5 500 000 $ (2)
-Salary Remaining : 3 029 661 $
Brandon Duhaime 5 250 000 $ (5)
-Salary Remaining : 2 891 949 $
Drake Batherson 4 980 000 $ (5)
-Salary Remaining : 2 743 220 $
Conor Garland 4 950 000 $ (3)
-Salary Remaining : 2 726 695 $
Jason Dickinson 4 250 000 $ (4)
-Salary Remaining : 2 341 102 $
Marcus Pettersson 4 025 175 $ (2)
-Salary Remaining : 2 217 257 $
Thomas Harley 4 000 000 $ (3)
-Salary Remaining : 2 203 390 $
Brenden Dillon 4 000 000 $ (6)
-Salary Remaining : 2 203 390 $
Trevor Lewis 3 525 000 $ (4)
-Salary Remaining : 1 941 737 $
Aliaksei Protas 3 380 000 $ (6)
-Salary Remaining : 1 861 864 $
Cole Perfetti 3 250 000 $ (3)
-Salary Remaining : 1 790 254 $
Braden Schneider 2 200 000 $ (2)
-Salary Remaining : 1 211 864 $
Mason Appleton 2 166 667 $ (2)
-Salary Remaining : 1 193 503 $
Brandt Clarke 1 744 167 $ (2)
-Salary Remaining : 960 770 $
Dylan Guenther 1 744 167 $ (2)
-Salary Remaining : 960 770 $
Owen Tippett 1 500 000 $ (3)
-Salary Remaining : 826 271 $
Samuel Ersson 925 000 $ (2)
-Salary Remaining : 509 534 $
Total Pro Players21
Salary Commitment
Year 53 : 83 780 176 $
Year 54 : 70 530 176 $
Year 55 : 52 225 000 $
Year 56 : 38 525 000 $
Salary Average Commitment
Year 53 : 83 780 176 $
Year 54 : 70 530 176 $
Year 55 : 52 225 000 $
Year 56 : 38 525 000 $
Salary Cap with 1 Way Contract
Year 53 : 83 780 176 $
Year 54 : 70 530 176 $
Year 55 : 52 225 000 $
Year 56 : 38 525 000 $

Farm Players Salaries

Blake Wheeler 825 000 $ (1)
Salary Remaining : 441 447 $
David Kampf 390 000 $ (1)
Salary Remaining : 208 684 $
Sammy Blais 152 500 $ (2)
Salary Remaining : 81 601 $
Jordan Spence 150 000 $ (2)
Salary Remaining : 80 263 $
Henry Thrun 103 125 $ (2)
Salary Remaining : 55 181 $
Justin Hryckowian 95 000 $ (6)
Salary Remaining : 50 833 $
Samuel Bolduc 92 500 $ (2)
Salary Remaining : 49 496 $
Magnus Chrona 92 500 $ (4)
Salary Remaining : 49 496 $
Donovan Sebrango 90 300 $ (6)
Salary Remaining : 48 318 $
Helge Grans 89 400 $ (6)
Salary Remaining : 47 837 $
Jiri Kulich 88 700 $ (4)
Salary Remaining : 47 462 $
Jacob Perreault 86 300 $ (1)
Salary Remaining : 46 178 $
Ivan Ivan 84 500 $ (6)
Salary Remaining : 45 215 $
Tyler Tucker 80 833 $ (2)
Salary Remaining : 43 253 $
Jonathan Gruden 80 250 $ (2)
Salary Remaining : 42 941 $
Jan Jenik 77 500 $ (3)
Salary Remaining : 41 469 $
Ben McCartney 77 500 $ (5)
Salary Remaining : 41 469 $
John Leonard 77 500 $ (1)
Salary Remaining : 41 469 $
Nathan Smith 77 500 $ (1)
Salary Remaining : 41 469 $
Nicholas Abruzzese 77 500 $ (1)
Salary Remaining : 41 469 $
Sampo Ranta 77 500 $ (2)
Salary Remaining : 41 469 $
Andre Lee 77 500 $ (6)
Salary Remaining : 41 469 $
Dennis Hildeby (Out of Payroll) 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players23
Salary Commitment
Year 53 : 3 093 408 $
Year 54 : 1 509 608 $
Year 55 : 772 900 $
Year 56 : 695 400 $
Salary Average Commitment
Year 53 : 3 002 108 $
Year 54 : 1 509 608 $
Year 55 : 772 900 $
Year 56 : 695 400 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 110 $ - 5 961 - 99,36%
Level 2: 5000 - 70 $ - 4 994 - 99,89%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 6500 - 25 $ - 5 220 - 80,31%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 40 $ - 1 657 - 82,87%
Farm Level 2: 1000 - 20 $ - 799 - 79,92%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 176 - 93,54%
Average Income per Game2 125 487 $
Year to Date Revenue40 384 261 $
Farm
Home Games Left20
Average Attendance - %2 457 - 81,89%
Average Income per Game119 310 $
Year to Date Revenue2 505 513 $

Expense

Pro Players Total Salaries84 769 000 $
Farm Players Total Salaries2 070 884 $
Coaches Total Salaries15 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 583 892 $
Farm Year To Date Expenses4 568 240 $
Pro Salary Cap To Date38 394 893 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 760 723 $
Farm Estimated Season Revenue2 386 203 $
Pro Remaining Season Days65
Pro Expenses Per Days778 551 $
Pro Estimated Expenses50 605 815 $
Farm Remaining Season Days61
Farm Expenses Per Days88 341 $
Farm Estimated Expenses5 388 801 $
Estimated Season Expenses55 994 616 $
Season Salary Cap84 769 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $3 231 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 21 769 000 $
Current Bank Account47 609 575 $
Projected Bank Account40 761 885 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (6)
-Salary Remaining : 6 334 746 $
Adam Fox 9 500 000 $ (6)
-Salary Remaining : 5 233 051 $
Alex DeBrincat 7 880 000 $ (3)
-Salary Remaining : 4 340 678 $
Jesper Bratt 7 880 000 $ (6)
-Salary Remaining : 4 340 678 $
Brayden Point 6 750 000 $ (1)
-Salary Remaining : 3 718 220 $
Jordan Staal 6 000 000 $ (1)
-Salary Remaining : 3 305 085 $
Travis Konecny 5 500 000 $ (4)
-Salary Remaining : 3 029 661 $
Linus Ullmark 5 000 000 $ (3)
-Salary Remaining : 2 754 237 $
Trevor Moore 4 200 000 $ (5)
-Salary Remaining : 2 313 559 $
Roope Hintz 3 150 000 $ (3)
-Salary Remaining : 1 735 169 $
Dylan DeMelo 3 000 000 $ (4)
-Salary Remaining : 1 652 542 $
Brendan Gallagher 2 800 000 $ (3)
-Salary Remaining : 1 542 373 $
Oliver Ekman-Larsson 2 250 000 $ (4)
-Salary Remaining : 1 239 407 $
Niko Mikkola 1 900 000 $ (2)
-Salary Remaining : 1 046 610 $
Eeli Tolvanen 1 450 000 $ (1)
-Salary Remaining : 798 729 $
Morgan Barron 1 350 000 $ (2)
-Salary Remaining : 743 644 $
Nils Hoglander 1 100 000 $ (6)
-Salary Remaining : 605 932 $
Justin Danforth 1 100 000 $ (4)
-Salary Remaining : 605 932 $
Zack MacEwen 925 000 $ (1)
-Salary Remaining : 509 534 $
Joseph Woll 767 000 $ (3)
-Salary Remaining : 422 500 $
Johnathan Kovacevic 767 000 $ (1)
-Salary Remaining : 422 500 $
Total Pro Players21
Salary Commitment
Year 53 : 84 769 000 $
Year 54 : 68 877 000 $
Year 55 : 65 627 000 $
Year 56 : 46 030 000 $
Salary Average Commitment
Year 53 : 84 502 000 $
Year 54 : 68 877 000 $
Year 55 : 65 627 000 $
Year 56 : 46 030 000 $
Salary Cap with 1 Way Contract
Year 53 : 84 769 000 $
Year 54 : 68 877 000 $
Year 55 : 65 627 000 $
Year 56 : 46 030 000 $

Farm Players Salaries

Thatcher Demko 500 000 $ (4)
Salary Remaining : 267 544 $
Colin White 120 000 $ (1)
Salary Remaining : 64 211 $
Maxime Lajoie 96 000 $ (3)
Salary Remaining : 51 368 $
Spencer Stastney 92 500 $ (2)
Salary Remaining : 49 496 $
Tim Berni 92 500 $ (2)
Salary Remaining : 49 496 $
Aleksei Kolosov 92 500 $ (6)
Salary Remaining : 49 496 $
Vincent Iorio 89 417 $ (2)
Salary Remaining : 47 846 $
Olle Lycksell 87 500 $ (2)
Salary Remaining : 46 820 $
Emil Lilleberg 80 000 $ (4)
Salary Remaining : 42 807 $
Travis Dermott 80 000 $ (4)
Salary Remaining : 42 807 $
Graeme Clarke 80 000 $ (4)
Salary Remaining : 42 807 $
Santeri Hatakka 77 500 $ (3)
Salary Remaining : 41 469 $
Dylan Coghlan 77 500 $ (4)
Salary Remaining : 41 469 $
Nicholas Caamano 77 500 $ (1)
Salary Remaining : 41 469 $
Semyon Der-Arguchintsev 76 667 $ (2)
Salary Remaining : 41 023 $
Tyce Thompson 76 300 $ (1)
Salary Remaining : 40 827 $
Sean Day 75 000 $ (4)
Salary Remaining : 40 132 $
Jonathan Dahlen 75 000 $ (1)
Salary Remaining : 40 132 $
Waltteri Merela 75 000 $ (3)
Salary Remaining : 40 132 $
Tristan Lennox 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players20
Salary Commitment
Year 53 : 2 070 884 $
Year 54 : 1 672 084 $
Year 55 : 1 233 500 $
Year 56 : 985 000 $
Salary Average Commitment
Year 53 : 2 045 884 $
Year 54 : 1 672 084 $
Year 55 : 1 233 500 $
Year 56 : 985 000 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 6 466 - 92,37%
Level 2: 5500 - 75 $ - 5 150 - 93,64%
Level 3: 2500 - 50 $ - 2 236 - 89,44%
Level 4: 5000 - 20 $ - 4 945 - 98,90%
Luxury : 2000 - 185 $ - 1 207 - 60,36%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,26%
Farm Level 2: 1000 - 15 $ - 995 - 99,48%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %20 004 - 90,93%
Average Income per Game2 126 934 $
Year to Date Revenue40 411 745 $
Farm
Home Games Left20
Average Attendance - %2 980 - 99,33%
Average Income per Game122 384 $
Year to Date Revenue2 570 074 $

Expense

Pro Players Total Salaries65 201 500 $
Farm Players Total Salaries2 594 333 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 798 002 $
Farm Year To Date Expenses2 118 304 $
Pro Salary Cap To Date29 001 398 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 792 547 $
Farm Estimated Season Revenue2 447 690 $
Pro Remaining Season Days65
Pro Expenses Per Days586 453 $
Pro Estimated Expenses38 119 445 $
Farm Remaining Season Days61
Farm Expenses Per Days38 547 $
Farm Estimated Expenses2 351 367 $
Estimated Season Expenses40 470 812 $
Season Salary Cap65 201 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $22 798 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 2 201 500 $
Current Bank Account291 145 635 $
Projected Bank Account299 915 060 $

Pro Players Salaries

David Perron 8 000 000 $ (4)
-Salary Remaining : 4 406 780 $
Kasperi Kapanen 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Christian Dvorak 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Josh Brown 6 000 000 $ (5)
-Salary Remaining : 3 305 085 $
Ben Chiarot 4 750 000 $ (3)
-Salary Remaining : 2 616 525 $
Macklin Celebrini 4 480 000 $ (6)
-Salary Remaining : 2 467 797 $
Artyom Levshunov 4 320 000 $ (6)
-Salary Remaining : 2 379 661 $
Rodrigo Abols 4 000 000 $ (3)
-Salary Remaining : 2 203 390 $
Miles Wood 4 000 000 $ (2)
-Salary Remaining : 2 203 390 $
Tristan Jarry 3 500 000 $ (3)
-Salary Remaining : 1 927 966 $
Michael Amadio 2 600 000 $ (6)
-Salary Remaining : 1 432 203 $
David Jiricek 1 950 000 $ (2)
-Salary Remaining : 1 074 153 $
Nathan Bastian (Out of Payroll) 1 350 000 $ (6)
-Salary Remaining : 743 644 $
Sam Colangelo 1 300 000 $ (4)
-Salary Remaining : 716 102 $
Edward Pasquale 1 000 000 $ (4)
-Salary Remaining : 550 847 $
Aatu Raty 902 500 $ (2)
-Salary Remaining : 497 140 $
Logan Mailloux 894 000 $ (4)
-Salary Remaining : 492 458 $
Zack Ostapchuk 880 000 $ (4)
-Salary Remaining : 484 746 $
Ville Koivunen (Out of Payroll) 880 000 $ (6)
-Salary Remaining : 484 746 $
Brayden Pachal 775 000 $ (1)
-Salary Remaining : 426 907 $
Philip Di Giuseppe 775 000 $ (4)
-Salary Remaining : 426 907 $
Kyle MacLean 775 000 $ (4)
-Salary Remaining : 426 907 $
Spencer Martin 775 000 $ (5)
-Salary Remaining : 426 907 $
Dennis Gilbert 762 500 $ (2)
-Salary Remaining : 420 021 $
A.J. Greer 762 500 $ (1)
-Salary Remaining : 420 021 $
Total Pro Players25
Salary Commitment
Year 53 : 67 431 500 $
Year 54 : 65 894 000 $
Year 55 : 58 279 000 $
Year 56 : 46 029 000 $
Salary Average Commitment
Year 53 : 67 431 500 $
Year 54 : 65 894 000 $
Year 55 : 58 279 000 $
Year 56 : 46 029 000 $
Salary Cap with 1 Way Contract
Year 53 : 67 431 500 $
Year 54 : 65 894 000 $
Year 55 : 58 279 000 $
Year 56 : 46 029 000 $

Farm Players Salaries

T.J. Oshie 714 000 $ (6)
Salary Remaining : 382 053 $
Simon Nemec 417 000 $ (4)
Salary Remaining : 223 132 $
Kailer Yamamoto 150 000 $ (2)
Salary Remaining : 80 263 $
Joakim Kemell 139 000 $ (6)
Salary Remaining : 74 377 $
Liam Ohgren 138 000 $ (4)
Salary Remaining : 73 842 $
Riley Stillman 135 000 $ (1)
Salary Remaining : 72 237 $
Kyle Burroughs 110 000 $ (3)
Salary Remaining : 58 860 $
Max Jones 100 000 $ (2)
Salary Remaining : 53 509 $
Nic Petan 100 000 $ (4)
Salary Remaining : 53 509 $
JC Beaudin 100 000 $ (4)
Salary Remaining : 53 509 $
Jaxson Stauber 92 500 $ (2)
Salary Remaining : 49 496 $
Tye Kartye 92 500 $ (4)
Salary Remaining : 49 496 $
Maxence Guenette 81 333 $ (2)
Salary Remaining : 43 520 $
Joel Teasdale 75 000 $ (2)
Salary Remaining : 40 132 $
Kristians Rubins 75 000 $ (1)
Salary Remaining : 40 132 $
Brendan Perlini 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players16
Salary Commitment
Year 53 : 2 594 333 $
Year 54 : 2 309 333 $
Year 55 : 1 810 500 $
Year 56 : 1 700 500 $
Salary Average Commitment
Year 53 : 2 569 333 $
Year 54 : 2 309 333 $
Year 55 : 1 810 500 $
Year 56 : 1 700 500 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 264 $ - 2 775 - 45,50%
Level 2: 5100 - 262 $ - 2 040 - 40,00%
Level 3: 2100 - 261 $ - 840 - 40,00%
Level 4: 7250 - 260 $ - 2 900 - 40,00%
Luxury : 1100 - 507 $ - 524 - 47,66%
Total Capacity :21650
Farm
Farm Level 1: 2000 - 58 $ - 1 135 - 56,74%
Farm Level 2: 1000 - 38 $ - 422 - 42,21%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %9 080 - 41,94%
Average Income per Game3 634 057 $
Year to Date Revenue69 047 090 $
Farm
Home Games Left21
Average Attendance - %1 557 - 51,90%
Average Income per Game118 690 $
Year to Date Revenue2 373 805 $

Expense

Pro Players Total Salaries69 063 333 $
Farm Players Total Salaries2 265 112 $
Coaches Total Salaries10 956 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 921 943 $
Farm Year To Date Expenses1 588 708 $
Pro Salary Cap To Date30 427 745 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue79 949 262 $
Farm Estimated Season Revenue2 492 495 $
Pro Remaining Season Days65
Pro Expenses Per Days670 079 $
Pro Estimated Expenses43 555 135 $
Farm Remaining Season Days61
Farm Expenses Per Days28 203 $
Farm Estimated Expenses1 720 383 $
Estimated Season Expenses45 275 518 $
Season Salary Cap69 063 333 $
Estimate Under Maximum Salary Cap of 88 000 000 $18 936 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 063 333 $
Current Bank Account533 774 184 $
Projected Bank Account570 940 423 $

Pro Players Salaries

Dougie Hamilton 9 000 000 $ (3)
-Salary Remaining : 4 957 627 $
Justin Faulk 6 500 000 $ (4)
-Salary Remaining : 3 580 508 $
John Gibson 6 400 000 $ (2)
-Salary Remaining : 3 525 424 $
Alex Killorn 6 250 000 $ (2)
-Salary Remaining : 3 442 797 $
Ilya Lyubushkin 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Philip Broberg 4 580 000 $ (5)
-Salary Remaining : 2 522 881 $
Kevin Shattenkirk 4 000 000 $ (1)
-Salary Remaining : 2 203 390 $
Thomas Novak 3 500 000 $ (6)
-Salary Remaining : 1 927 966 $
Tanner Pearson 3 250 000 $ (1)
-Salary Remaining : 1 790 254 $
Nicolas Roy 3 000 000 $ (3)
-Salary Remaining : 1 652 542 $
Jan Rutta 2 750 000 $ (2)
-Salary Remaining : 1 514 831 $
Alexander Holtz 1 740 000 $ (5)
-Salary Remaining : 958 475 $
Conor Geekie 1 650 000 $ (6)
-Salary Remaining : 908 898 $
Jordan Oesterle 1 306 000 $ (2)
-Salary Remaining : 719 407 $
Max Sasson 950 000 $ (6)
-Salary Remaining : 523 305 $
Matthew Knies 925 000 $ (2)
-Salary Remaining : 509 534 $
Eetu Makiniemi 925 000 $ (2)
-Salary Remaining : 509 534 $
J.J. Peterka 894 000 $ (6)
-Salary Remaining : 492 458 $
Tyson Foerster 863 333 $ (2)
-Salary Remaining : 475 565 $
Yaniv Perets 805 000 $ (4)
-Salary Remaining : 443 432 $
Lias Andersson 775 000 $ (3)
-Salary Remaining : 426 907 $
Sam Gagner 750 000 $ (4)
-Salary Remaining : 413 136 $
Cal Petersen 750 000 $ (4)
-Salary Remaining : 413 136 $
Craig Smith 750 000 $ (2)
-Salary Remaining : 413 136 $
Hudson Fasching 750 000 $ (3)
-Salary Remaining : 413 136 $
Total Pro Players25
Salary Commitment
Year 53 : 69 063 333 $
Year 54 : 61 813 333 $
Year 55 : 41 644 000 $
Year 56 : 28 119 000 $
Salary Average Commitment
Year 53 : 69 063 333 $
Year 54 : 61 813 333 $
Year 55 : 41 644 000 $
Year 56 : 28 119 000 $
Salary Cap with 1 Way Contract
Year 53 : 69 063 333 $
Year 54 : 61 813 333 $
Year 55 : 41 644 000 $
Year 56 : 28 119 000 $

Farm Players Salaries

Mike Reilly 300 000 $ (3)
Salary Remaining : 160 526 $
Brendan Gaunce 200 600 $ (3)
Salary Remaining : 107 339 $
Jett Luchanko 148 000 $ (6)
Salary Remaining : 79 193 $
Ryan Greene 145 000 $ (6)
Salary Remaining : 77 588 $
Brad Lambert 114 000 $ (4)
Salary Remaining : 61 000 $
Hendrix Lapierre (Out of Payroll) 111 000 $ (1)
Salary Remaining : 59 395 $
Jack Williams 97 500 $ (6)
Salary Remaining : 52 171 $
Marcus Bjork 92 500 $ (2)
Salary Remaining : 49 496 $
Erik Brannstrom 90 000 $ (1)
Salary Remaining : 48 158 $
Josh Dunne 87 413 $ (2)
Salary Remaining : 46 773 $
Taro Hirose 85 000 $ (1)
Salary Remaining : 45 482 $
Kirill Kudryavtsev 82 500 $ (6)
Salary Remaining : 44 145 $
Lucas Johansen 77 500 $ (2)
Salary Remaining : 41 469 $
Ivan Chekhovich 77 500 $ (4)
Salary Remaining : 41 469 $
Janne Kuokkanen 77 500 $ (2)
Salary Remaining : 41 469 $
Filip Zadina 77 500 $ (1)
Salary Remaining : 41 469 $
Justin Richards 77 500 $ (1)
Salary Remaining : 41 469 $
Brian Halonen 77 500 $ (3)
Salary Remaining : 41 469 $
Hardy Haman Aktell 77 500 $ (4)
Salary Remaining : 41 469 $
Andrej Sustr 70 100 $ (1)
Salary Remaining : 37 510 $
Zach Sanford 70 000 $ (2)
Salary Remaining : 37 456 $
Josh Leivo 70 000 $ (1)
Salary Remaining : 37 456 $
Tucker Poolman 70 000 $ (1)
Salary Remaining : 37 456 $
Total Farm Players23
Salary Commitment
Year 53 : 2 376 112 $
Year 54 : 1 725 012 $
Year 55 : 1 320 100 $
Year 56 : 742 000 $
Salary Average Commitment
Year 53 : 2 287 612 $
Year 54 : 1 725 012 $
Year 55 : 1 320 100 $
Year 56 : 742 000 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 6 191 - 95,25%
Level 2: 5500 - 90 $ - 5 006 - 91,01%
Level 3: 2500 - 60 $ - 2 181 - 87,25%
Level 4: 7250 - 50 $ - 4 650 - 64,13%
Luxury : 1250 - 250 $ - 1 172 - 93,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 975 - 98,75%
Farm Level 2: 1000 - 15 $ - 994 - 99,42%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 200 - 83,48%
Average Income per Game2 601 581 $
Year to Date Revenue52 031 629 $
Farm
Home Games Left20
Average Attendance - %2 969 - 98,98%
Average Income per Game121 861 $
Year to Date Revenue2 559 077 $

Expense

Pro Players Total Salaries82 376 667 $
Farm Players Total Salaries3 033 167 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 165 236 $
Farm Year To Date Expenses1 882 469 $
Pro Salary Cap To Date36 919 467 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 633 210 $
Farm Estimated Season Revenue2 437 216 $
Pro Remaining Season Days65
Pro Expenses Per Days740 480 $
Pro Estimated Expenses48 131 200 $
Farm Remaining Season Days61
Farm Expenses Per Days35 379 $
Farm Estimated Expenses2 158 119 $
Estimated Season Expenses50 289 319 $
Season Salary Cap82 376 667 $
Estimate Under Maximum Salary Cap of 88 000 000 $5 623 333 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 376 667 $
Current Bank Account360 148 969 $
Projected Bank Account366 930 076 $

Pro Players Salaries

Alex Ovechkin 9 500 000 $ (4)
-Salary Remaining : 5 233 051 $
Thomas Chabot 8 000 000 $ (1)
-Salary Remaining : 4 406 780 $
Seth Jarvis 7 420 000 $ (5)
-Salary Remaining : 4 087 288 $
Cam Fowler 6 500 000 $ (1)
-Salary Remaining : 3 580 508 $
Anthony Cirelli 6 250 000 $ (3)
-Salary Remaining : 3 442 797 $
Joel Eriksson Ek 5 250 000 $ (3)
-Salary Remaining : 2 891 949 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 2 864 407 $
Will Smith 4 150 000 $ (6)
-Salary Remaining : 2 286 017 $
Jalen Chatfield 4 100 000 $ (4)
-Salary Remaining : 2 258 475 $
Joel Edmundson 3 850 000 $ (4)
-Salary Remaining : 2 120 763 $
Jake Allen 3 850 000 $ (2)
-Salary Remaining : 2 120 763 $
Quinton Byfield 3 540 000 $ (4)
-Salary Remaining : 1 950 000 $
Karel Vejmelka 2 730 000 $ (5)
-Salary Remaining : 1 503 814 $
Dante Fabbro 2 500 000 $ (4)
-Salary Remaining : 1 377 119 $
Ryan McLeod 2 100 000 $ (6)
-Salary Remaining : 1 156 780 $
Barrett Hayton 1 775 000 $ (3)
-Salary Remaining : 977 754 $
William Eklund 1 710 000 $ (5)
-Salary Remaining : 941 949 $
Matt Coronato 1 491 667 $ (2)
-Salary Remaining : 821 681 $
Collin Graf 1 280 000 $ (4)
-Salary Remaining : 705 085 $
Connor Dewar 1 180 000 $ (2)
-Salary Remaining : 650 000 $
Total Pro Players20
Salary Commitment
Year 53 : 82 376 667 $
Year 54 : 67 876 667 $
Year 55 : 61 355 000 $
Year 56 : 48 080 000 $
Salary Average Commitment
Year 53 : 80 776 667 $
Year 54 : 66 276 667 $
Year 55 : 59 755 000 $
Year 56 : 46 480 000 $
Salary Cap with 1 Way Contract
Year 53 : 82 376 667 $
Year 54 : 67 876 667 $
Year 55 : 61 355 000 $
Year 56 : 48 080 000 $

Farm Players Salaries

Kirby Dach 336 000 $ (4)
Salary Remaining : 179 789 $
Karsen Dorwart 300 000 $ (5)
Salary Remaining : 160 526 $
Philipp Kurashev (Out of Payroll) 225 000 $ (2)
Salary Remaining : 120 395 $
Devon Levi 156 667 $ (2)
Salary Remaining : 83 830 $
Oliver Kylington 150 000 $ (1)
Salary Remaining : 80 263 $
Isak Rosen 142 000 $ (4)
Salary Remaining : 75 982 $
Oliver Moore 135 000 $ (6)
Salary Remaining : 72 237 $
Seamus Casey 135 000 $ (6)
Salary Remaining : 72 237 $
Gavin Brindley 95 000 $ (4)
Salary Remaining : 50 833 $
Hunter Brzustewicz 95 000 $ (6)
Salary Remaining : 50 833 $
Aydar Suniev 95 000 $ (6)
Salary Remaining : 50 833 $
Arttu Hyry 95 000 $ (6)
Salary Remaining : 50 833 $
Cole Guttman 95 000 $ (2)
Salary Remaining : 50 833 $
Carter Mazur 92 500 $ (6)
Salary Remaining : 49 496 $
Brett Berard 92 500 $ (6)
Salary Remaining : 49 496 $
Ruslan Iskhakov 92 500 $ (4)
Salary Remaining : 49 496 $
Nick Perbix 92 500 $ (2)
Salary Remaining : 49 496 $
Justin Sourdif 90 300 $ (4)
Salary Remaining : 48 318 $
Nikita Grebenkin 87 500 $ (6)
Salary Remaining : 46 820 $
Jack Thompson 87 500 $ (4)
Salary Remaining : 46 820 $
Jacob Quillan 87 500 $ (6)
Salary Remaining : 46 820 $
Joshua Roy 85 400 $ (4)
Salary Remaining : 45 696 $
Ilya Solovyov 82 800 $ (4)
Salary Remaining : 44 305 $
Calen Addison 82 500 $ (2)
Salary Remaining : 44 145 $
Adam Klapka 77 500 $ (4)
Salary Remaining : 41 469 $
Ryan Merkley 77 500 $ (1)
Salary Remaining : 41 469 $
Olle Eriksson Ek 75 000 $ (2)
Salary Remaining : 40 132 $
Total Farm Players27
Salary Commitment
Year 53 : 3 258 167 $
Year 54 : 3 030 667 $
Year 55 : 2 304 000 $
Year 56 : 2 304 000 $
Salary Average Commitment
Year 53 : 3 390 667 $
Year 54 : 3 030 667 $
Year 55 : 2 304 000 $
Year 56 : 2 304 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 190 $ - 3 847 - 64,11%
Level 2: 5000 - 160 $ - 2 793 - 55,85%
Level 3: 2000 - 60 $ - 1 998 - 99,91%
Level 4: 7273 - 45 $ - 4 839 - 66,53%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :21273
Farm
Farm Level 1: 2000 - 35 $ - 1 973 - 98,66%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %14 476 - 68,05%
Average Income per Game2 559 727 $
Year to Date Revenue48 634 820 $
Farm
Home Games Left21
Average Attendance - %2 973 - 99,11%
Average Income per Game121 887 $
Year to Date Revenue2 437 747 $

Expense

Pro Players Total Salaries87 930 000 $
Farm Players Total Salaries4 071 650 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 865 424 $
Farm Year To Date Expenses3 117 880 $
Pro Salary Cap To Date39 068 822 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 314 002 $
Farm Estimated Season Revenue2 559 634 $
Pro Remaining Season Days65
Pro Expenses Per Days779 068 $
Pro Estimated Expenses50 639 420 $
Farm Remaining Season Days61
Farm Expenses Per Days57 646 $
Farm Estimated Expenses3 516 406 $
Estimated Season Expenses54 155 826 $
Season Salary Cap87 930 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $70 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 930 000 $
Current Bank Account189 186 507 $
Projected Bank Account193 904 317 $

Pro Players Salaries

Mikko Rantanen 9 250 000 $ (2)
-Salary Remaining : 5 095 339 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 4 682 203 $
Bo Horvat 8 500 000 $ (3)
-Salary Remaining : 4 682 203 $
Jordan Kyrou 8 130 000 $ (6)
-Salary Remaining : 4 478 390 $
John Carlson 8 000 000 $ (6)
-Salary Remaining : 4 406 780 $
Brock Boeser 6 650 000 $ (2)
-Salary Remaining : 3 663 136 $
Teuvo Teravainen 5 400 000 $ (4)
-Salary Remaining : 2 974 576 $
Brady Skjei 5 250 000 $ (6)
-Salary Remaining : 2 891 949 $
Juuse Saros 5 000 000 $ (3)
-Salary Remaining : 2 754 237 $
Samuel Girard 5 000 000 $ (6)
-Salary Remaining : 2 754 237 $
Derek Forbort 3 000 000 $ (2)
-Salary Remaining : 1 652 542 $
Brayden McNabb 2 850 000 $ (2)
-Salary Remaining : 1 569 915 $
Will Borgen 2 700 000 $ (3)
-Salary Remaining : 1 487 288 $
Nikita Okhotyuk 1 500 000 $ (2)
-Salary Remaining : 826 271 $
Dylan Samberg 1 400 000 $ (1)
-Salary Remaining : 771 186 $
Daniil Tarasov 1 050 000 $ (2)
-Salary Remaining : 578 390 $
Ty Emberson 950 000 $ (4)
-Salary Remaining : 523 305 $
Nils Aman 925 000 $ (2)
-Salary Remaining : 509 534 $
Juuso Parssinen 925 000 $ (2)
-Salary Remaining : 509 534 $
Luca Del Bel Belluz 887 000 $ (4)
-Salary Remaining : 488 602 $
Luke Glendening 800 000 $ (4)
-Salary Remaining : 440 678 $
Logan Thompson (Out of Payroll) 767 000 $ (4)
-Salary Remaining : 422 500 $
Beck Malenstyn 763 000 $ (4)
-Salary Remaining : 420 297 $
Clay Stevenson 500 000 $ (1)
-Salary Remaining : 275 424 $
Total Pro Players24
Salary Commitment
Year 53 : 88 697 000 $
Year 54 : 86 797 000 $
Year 55 : 52 147 000 $
Year 56 : 35 947 000 $
Salary Average Commitment
Year 53 : 87 797 000 $
Year 54 : 86 797 000 $
Year 55 : 52 147 000 $
Year 56 : 35 947 000 $
Salary Cap with 1 Way Contract
Year 53 : 88 697 000 $
Year 54 : 86 797 000 $
Year 55 : 52 147 000 $
Year 56 : 35 947 000 $

Farm Players Salaries

Sean Durzi 600 000 $ (2)
Salary Remaining : 321 053 $
Evander Kane 513 000 $ (4)
Salary Remaining : 274 500 $
Brandon Saad 450 000 $ (1)
Salary Remaining : 240 789 $
Anthony Beauvillier 415 000 $ (2)
Salary Remaining : 222 061 $
Matias Maccelli 343 000 $ (5)
Salary Remaining : 183 535 $
Erik Haula 237 500 $ (2)
Salary Remaining : 127 083 $
Marc Gatcomb 125 000 $ (5)
Salary Remaining : 66 886 $
Matt Nieto 125 000 $ (2)
Salary Remaining : 66 886 $
Owen Beck 95 000 $ (2)
Salary Remaining : 50 833 $
Samuel Walker 92 500 $ (2)
Salary Remaining : 49 496 $
Lukas Cormier 79 300 $ (4)
Salary Remaining : 42 432 $
Joel Hanley 78 800 $ (1)
Salary Remaining : 42 165 $
Adam Ruzicka 77 500 $ (1)
Salary Remaining : 41 469 $
Joachim Blichfeld 77 500 $ (3)
Salary Remaining : 41 469 $
Ryan Winterton 77 500 $ (4)
Salary Remaining : 41 469 $
Mitchell Stephens 77 500 $ (1)
Salary Remaining : 41 469 $
Ben Gleason 77 500 $ (3)
Salary Remaining : 41 469 $
Jackson Cates 77 500 $ (4)
Salary Remaining : 41 469 $
Joey Keane 77 500 $ (1)
Salary Remaining : 41 469 $
Albert Johansson 77 500 $ (6)
Salary Remaining : 41 469 $
Haydn Fleury 76 300 $ (4)
Salary Remaining : 40 827 $
William Bitten 76 250 $ (2)
Salary Remaining : 40 800 $
Grant Hutton 75 000 $ (3)
Salary Remaining : 40 132 $
Nick DeSimone 70 000 $ (1)
Salary Remaining : 37 456 $
Total Farm Players24
Salary Commitment
Year 53 : 4 071 650 $
Year 54 : 3 240 350 $
Year 55 : 1 599 100 $
Year 56 : 1 369 100 $
Salary Average Commitment
Year 53 : 4 044 150 $
Year 54 : 3 240 350 $
Year 55 : 1 599 100 $
Year 56 : 1 369 100 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 190 $ - 3 905 - 65,09%
Level 2: 5000 - 155 $ - 2 949 - 58,98%
Level 3: 2000 - 85 $ - 1 726 - 86,32%
Level 4: 4860 - 84 $ - 2 845 - 58,53%
Luxury : 1000 - 280 $ - 960 - 95,95%
Total Capacity :18860
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,97%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %12 385 - 65,67%
Average Income per Game2 687 548 $
Year to Date Revenue53 750 965 $
Farm
Home Games Left20
Average Attendance - %2 977 - 99,25%
Average Income per Game122 160 $
Year to Date Revenue2 565 361 $

Expense

Pro Players Total Salaries85 944 000 $
Farm Players Total Salaries1 792 900 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 944 331 $
Farm Year To Date Expenses1 088 423 $
Pro Salary Cap To Date37 629 911 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 438 513 $
Farm Estimated Season Revenue2 443 201 $
Pro Remaining Season Days65
Pro Expenses Per Days734 271 $
Pro Estimated Expenses47 727 615 $
Farm Remaining Season Days61
Farm Expenses Per Days21 868 $
Farm Estimated Expenses1 333 948 $
Estimated Season Expenses49 061 563 $
Season Salary Cap85 944 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 056 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 944 000 $
Current Bank Account19 109 421 $
Projected Bank Account28 929 572 $

Pro Players Salaries

John Tavares 11 000 000 $ (1)
-Salary Remaining : 6 059 322 $
Anders Lee 7 000 000 $ (3)
-Salary Remaining : 3 855 932 $
Cam Talbot 6 500 000 $ (1)
-Salary Remaining : 3 580 508 $
Evgeni Malkin 6 100 000 $ (3)
-Salary Remaining : 3 360 169 $
Tom Wilson 5 170 000 $ (3)
-Salary Remaining : 2 847 881 $
Rasmus Ristolainen 5 100 000 $ (1)
-Salary Remaining : 2 809 322 $
Dmitry Orlov 5 100 000 $ (2)
-Salary Remaining : 2 809 322 $
Kyle Palmieri 5 000 000 $ (5)
-Salary Remaining : 2 754 237 $
Rickard Rakell 5 000 000 $ (1)
-Salary Remaining : 2 754 237 $
Artem Zub 4 600 000 $ (3)
-Salary Remaining : 2 533 898 $
Nazem Kadri 4 500 000 $ (1)
-Salary Remaining : 2 478 814 $
Brandon Montour 3 500 000 $ (1)
-Salary Remaining : 1 927 966 $
David Savard 3 500 000 $ (2)
-Salary Remaining : 1 927 966 $
Calvin Pickard 2 999 000 $ (4)
-Salary Remaining : 1 651 992 $
Brett Kulak 2 750 000 $ (2)
-Salary Remaining : 1 514 831 $
Brock McGinn 2 750 000 $ (2)
-Salary Remaining : 1 514 831 $
Pius Suter 1 600 000 $ (4)
-Salary Remaining : 881 356 $
Ryan Poehling 1 400 000 $ (1)
-Salary Remaining : 771 186 $
Luke Schenn 850 000 $ (1)
-Salary Remaining : 468 220 $
Adam Gaudette 775 000 $ (4)
-Salary Remaining : 426 907 $
Antti Raanta 750 000 $ (1)
-Salary Remaining : 413 136 $
Total Pro Players21
Salary Commitment
Year 53 : 85 944 000 $
Year 54 : 47 344 000 $
Year 55 : 33 244 000 $
Year 56 : 10 374 000 $
Salary Average Commitment
Year 53 : 85 944 000 $
Year 54 : 47 344 000 $
Year 55 : 33 244 000 $
Year 56 : 10 374 000 $
Salary Cap with 1 Way Contract
Year 53 : 85 944 000 $
Year 54 : 47 344 000 $
Year 55 : 33 244 000 $
Year 56 : 10 374 000 $

Farm Players Salaries

T.J. Brodie 500 000 $ (2)
Salary Remaining : 267 544 $
Jesper Fast 244 500 $ (1)
Salary Remaining : 130 829 $
Justin Barron 115 000 $ (2)
Salary Remaining : 61 535 $
Nikolai Kovalenko 92 500 $ (6)
Salary Remaining : 49 496 $
Hunter Shepard 77 500 $ (4)
Salary Remaining : 41 469 $
Jack LaFontaine 77 500 $ (4)
Salary Remaining : 41 469 $
Michael Callahan 77 500 $ (6)
Salary Remaining : 41 469 $
Tyson Jost 77 500 $ (5)
Salary Remaining : 41 469 $
Scott Reedy 77 500 $ (1)
Salary Remaining : 41 469 $
Jonas Rondbjerg 76 700 $ (3)
Salary Remaining : 41 041 $
John Klingberg 76 700 $ (2)
Salary Remaining : 41 041 $
Tarmo Reunanen 75 000 $ (2)
Salary Remaining : 40 132 $
Anton Blidh 75 000 $ (1)
Salary Remaining : 40 132 $
Andrew Poturalski 75 000 $ (1)
Salary Remaining : 40 132 $
Andreas Borgman 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players15
Salary Commitment
Year 53 : 1 792 900 $
Year 54 : 1 245 900 $
Year 55 : 479 200 $
Year 56 : 402 500 $
Salary Average Commitment
Year 53 : 1 834 200 $
Year 54 : 1 314 700 $
Year 55 : 548 000 $
Year 56 : 498 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 134 $ - 5 827 - 97,11%
Level 2: 5000 - 82 $ - 4 939 - 98,77%
Level 3: 2000 - 68 $ - 1 994 - 99,69%
Level 4: 5740 - 35 $ - 5 142 - 89,58%
Luxury : 1000 - 271 $ - 1 000 - 100,00%
Total Capacity :19740
Farm
Farm Level 1: 2000 - 36 $ - 1 985 - 99,23%
Farm Level 2: 1000 - 17 $ - 992 - 99,25%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 901 - 95,75%
Average Income per Game2 569 849 $
Year to Date Revenue48 827 129 $
Farm
Home Games Left21
Average Attendance - %2 977 - 99,24%
Average Income per Game128 063 $
Year to Date Revenue2 561 253 $

Expense

Pro Players Total Salaries85 952 500 $
Farm Players Total Salaries1 920 800 $
Coaches Total Salaries10 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 760 453 $
Farm Year To Date Expenses1 269 131 $
Pro Salary Cap To Date38 605 783 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 536 676 $
Farm Estimated Season Revenue2 689 316 $
Pro Remaining Season Days65
Pro Expenses Per Days806 801 $
Pro Estimated Expenses52 442 065 $
Farm Remaining Season Days61
Farm Expenses Per Days24 305 $
Farm Estimated Expenses1 482 605 $
Estimated Season Expenses53 924 670 $
Season Salary Cap85 952 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 047 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 952 500 $
Current Bank Account250 652 636 $
Projected Bank Account255 953 958 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 5 508 475 $
Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 4 792 373 $
Moritz Seider 8 550 000 $ (1)
-Salary Remaining : 4 709 746 $
Brandon Hagel 6 500 000 $ (6)
-Salary Remaining : 3 580 508 $
Kris Letang 6 100 000 $ (4)
-Salary Remaining : 3 360 169 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 2 754 237 $
Alex Tuch 4 750 000 $ (5)
-Salary Remaining : 2 616 525 $
Connor Murphy 4 400 000 $ (6)
-Salary Remaining : 2 423 729 $
Alexander Kerfoot 3 500 000 $ (4)
-Salary Remaining : 1 927 966 $
Joel Armia 3 400 000 $ (3)
-Salary Remaining : 1 872 881 $
Cody Ceci 3 250 000 $ (2)
-Salary Remaining : 1 790 254 $
Yegor Sharangovich 3 100 000 $ (5)
-Salary Remaining : 1 707 627 $
Marcus Foligno 3 100 000 $ (2)
-Salary Remaining : 1 707 627 $
Ian Cole 3 000 000 $ (2)
-Salary Remaining : 1 652 542 $
Anton Forsberg 2 990 000 $ (2)
-Salary Remaining : 1 647 034 $
Radko Gudas 2 500 000 $ (1)
-Salary Remaining : 1 377 119 $
Yakov Trenin 1 700 000 $ (3)
-Salary Remaining : 936 441 $
Chad Ruhwedel 1 500 000 $ (2)
-Salary Remaining : 826 271 $
Noel Acciari 1 250 000 $ (1)
-Salary Remaining : 688 559 $
Liam O'Brien 1 000 000 $ (2)
-Salary Remaining : 550 847 $
Nick Bjugstad 900 000 $ (2)
-Salary Remaining : 495 763 $
Stefan Noesen 762 500 $ (3)
-Salary Remaining : 420 021 $
Total Pro Players22
Salary Commitment
Year 53 : 85 952 500 $
Year 54 : 68 652 500 $
Year 55 : 44 212 500 $
Year 56 : 28 350 000 $
Salary Average Commitment
Year 53 : 77 902 500 $
Year 54 : 68 652 500 $
Year 55 : 44 212 500 $
Year 56 : 28 350 000 $
Salary Cap with 1 Way Contract
Year 53 : 85 952 500 $
Year 54 : 68 652 500 $
Year 55 : 44 212 500 $
Year 56 : 28 350 000 $

Farm Players Salaries

Nick Leddy 400 000 $ (2)
Salary Remaining : 214 035 $
Vitek Vanecek 340 000 $ (4)
Salary Remaining : 181 930 $
Kevin Rooney 175 000 $ (4)
Salary Remaining : 93 640 $
Nikita Zaitsev 150 000 $ (4)
Salary Remaining : 80 263 $
Curtis Lazar 100 000 $ (4)
Salary Remaining : 53 509 $
Marc Johnstone 95 000 $ (3)
Salary Remaining : 50 833 $
Josh Archibald 90 000 $ (1)
Salary Remaining : 48 158 $
Keaton Middleton 90 000 $ (2)
Salary Remaining : 48 158 $
Tyler Pitlick 85 000 $ (1)
Salary Remaining : 45 482 $
Matt Kiersted 85 000 $ (1)
Salary Remaining : 45 482 $
James Hamblin 80 800 $ (3)
Salary Remaining : 43 235 $
Milos Kelemen 77 500 $ (2)
Salary Remaining : 41 469 $
Chris Wideman 77 500 $ (1)
Salary Remaining : 41 469 $
Brandon Halverson 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players14
Salary Commitment
Year 53 : 1 920 800 $
Year 54 : 1 508 300 $
Year 55 : 940 800 $
Year 56 : 765 000 $
Salary Average Commitment
Year 53 : 1 920 800 $
Year 54 : 1 508 300 $
Year 55 : 940 800 $
Year 56 : 765 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 190 $ - 3 812 - 54,46%
Level 2: 6000 - 160 $ - 2 821 - 47,01%
Level 3: 2000 - 140 $ - 1 012 - 50,60%
Level 4: 3625 - 125 $ - 1 864 - 51,41%
Luxury : 2000 - 280 $ - 1 013 - 50,66%
Total Capacity :20625
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,20%
Farm Level 2: 1000 - 15 $ - 999 - 99,85%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %10 522 - 51,02%
Average Income per Game2 659 336 $
Year to Date Revenue50 527 380 $
Farm
Home Games Left21
Average Attendance - %2 983 - 99,42%
Average Income per Game122 408 $
Year to Date Revenue2 448 159 $

Expense

Pro Players Total Salaries86 095 366 $
Farm Players Total Salaries3 982 700 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 024 165 $
Farm Year To Date Expenses2 404 673 $
Pro Salary Cap To Date38 676 745 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 505 387 $
Farm Estimated Season Revenue2 570 567 $
Pro Remaining Season Days65
Pro Expenses Per Days755 045 $
Pro Estimated Expenses49 077 925 $
Farm Remaining Season Days61
Farm Expenses Per Days45 901 $
Farm Estimated Expenses2 799 961 $
Estimated Season Expenses51 877 886 $
Season Salary Cap86 095 366 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 904 634 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 23 095 366 $
Current Bank Account203 354 187 $
Projected Bank Account212 552 255 $

Pro Players Salaries

Brent Burns 8 000 000 $ (2)
-Salary Remaining : 4 406 780 $
Elias Lindholm 7 750 000 $ (6)
-Salary Remaining : 4 269 068 $
Devon Toews 7 250 000 $ (6)
-Salary Remaining : 3 993 644 $
William Nylander 6 962 366 $ (2)
-Salary Remaining : 3 835 202 $
Mats Zuccarello 6 000 000 $ (2)
-Salary Remaining : 3 305 085 $
Tyler Toffoli 6 000 000 $ (6)
-Salary Remaining : 3 305 085 $
Pavel Buchnevich 5 800 000 $ (6)
-Salary Remaining : 3 194 915 $
Jason Zucker 5 300 000 $ (4)
-Salary Remaining : 2 919 492 $
Charlie Coyle 5 250 000 $ (6)
-Salary Remaining : 2 891 949 $
Mason Marchment 4 500 000 $ (3)
-Salary Remaining : 2 478 814 $
Mattias Samuelsson 4 290 000 $ (3)
-Salary Remaining : 2 363 136 $
Ilya Sorokin 4 000 000 $ (4)
-Salary Remaining : 2 203 390 $
Nick Foligno 3 800 000 $ (1)
-Salary Remaining : 2 093 220 $
Scott Laughton 3 000 000 $ (4)
-Salary Remaining : 1 652 542 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 1 377 119 $
Garnet Hathaway 2 380 000 $ (2)
-Salary Remaining : 1 311 017 $
Arvid Soderblom 963 000 $ (1)
-Salary Remaining : 530 466 $
Sam Steel 850 000 $ (4)
-Salary Remaining : 468 220 $
Nick Seeler 775 000 $ (1)
-Salary Remaining : 426 907 $
Jake Middleton 725 000 $ (1)
-Salary Remaining : 399 364 $
Total Pro Players20
Salary Commitment
Year 53 : 86 095 366 $
Year 54 : 79 832 366 $
Year 55 : 53 990 000 $
Year 56 : 45 200 000 $
Salary Average Commitment
Year 53 : 86 095 366 $
Year 54 : 79 832 366 $
Year 55 : 53 990 000 $
Year 56 : 45 200 000 $
Salary Cap with 1 Way Contract
Year 53 : 86 095 366 $
Year 54 : 79 832 366 $
Year 55 : 53 990 000 $
Year 56 : 45 200 000 $

Farm Players Salaries

Ryan Graves 450 000 $ (5)
Salary Remaining : 240 789 $
Michael Bunting 450 000 $ (4)
Salary Remaining : 240 789 $
Victor Olofsson 300 000 $ (5)
Salary Remaining : 160 526 $
Kaapo Kahkonen 275 000 $ (2)
Salary Remaining : 147 149 $
Calle Jarnkrok 210 000 $ (2)
Salary Remaining : 112 368 $
Daniil Miromanov 195 100 $ (4)
Salary Remaining : 104 396 $
Tomas Nosek 150 000 $ (2)
Salary Remaining : 80 263 $
Philippe Myers 140 000 $ (2)
Salary Remaining : 74 912 $
Noah Philp 125 100 $ (3)
Salary Remaining : 66 939 $
Walker Duehr 82 500 $ (4)
Salary Remaining : 44 145 $
Nate Schmidt 80 000 $ (4)
Salary Remaining : 42 807 $
Pheonix Copley 80 000 $ (3)
Salary Remaining : 42 807 $
Jake Livingstone 77 500 $ (2)
Salary Remaining : 41 469 $
Marc McLaughlin 77 500 $ (3)
Salary Remaining : 41 469 $
Ian Mitchell 77 500 $ (1)
Salary Remaining : 41 469 $
Samuel Fagemo 77 500 $ (1)
Salary Remaining : 41 469 $
Devin Cooley 77 500 $ (4)
Salary Remaining : 41 469 $
Josh Mahura 77 500 $ (5)
Salary Remaining : 41 469 $
Ethen Frank 77 500 $ (6)
Salary Remaining : 41 469 $
Cameron Crotty 77 500 $ (4)
Salary Remaining : 41 469 $
Shane Bowers 75 000 $ (2)
Salary Remaining : 40 132 $
Aku Raty 75 000 $ (1)
Salary Remaining : 40 132 $
Kurtis MacDermid 75 000 $ (5)
Salary Remaining : 40 132 $
Riley Damiani 75 000 $ (2)
Salary Remaining : 40 132 $
Mackenzie MacEachern 75 000 $ (4)
Salary Remaining : 40 132 $
Patrick Brown 75 000 $ (4)
Salary Remaining : 40 132 $
Connor Mackey 75 000 $ (4)
Salary Remaining : 40 132 $
Uvis Balinskis 75 000 $ (4)
Salary Remaining : 40 132 $
Justin Dowling 75 000 $ (4)
Salary Remaining : 40 132 $
Collin Delia 75 000 $ (4)
Salary Remaining : 40 132 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players31
Salary Commitment
Year 53 : 3 982 700 $
Year 54 : 3 677 700 $
Year 55 : 2 675 200 $
Year 56 : 2 392 600 $
Salary Average Commitment
Year 53 : 3 902 700 $
Year 54 : 3 650 200 $
Year 55 : 2 647 700 $
Year 56 : 2 365 100 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 95 $ - 5 981 - 99,68%
Level 2: 5000 - 85 $ - 4 868 - 97,35%
Level 3: 2000 - 55 $ - 2 000 - 100,00%
Level 4: 3174 - 45 $ - 3 174 - 100,00%
Luxury : 1000 - 300 $ - 894 - 89,39%
Total Capacity :17174
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,26%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 916 - 98,50%
Average Income per Game2 179 229 $
Year to Date Revenue41 405 353 $
Farm
Home Games Left20
Average Attendance - %2 983 - 99,43%
Average Income per Game122 448 $
Year to Date Revenue2 571 408 $

Expense

Pro Players Total Salaries86 315 000 $
Farm Players Total Salaries1 143 000 $
Coaches Total Salaries11 699 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 263 495 $
Farm Year To Date Expenses907 485 $
Pro Salary Cap To Date39 323 259 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 943 040 $
Farm Estimated Season Revenue2 448 960 $
Pro Remaining Season Days65
Pro Expenses Per Days824 695 $
Pro Estimated Expenses53 605 175 $
Farm Remaining Season Days61
Farm Expenses Per Days16 167 $
Farm Estimated Expenses986 187 $
Estimated Season Expenses54 591 362 $
Season Salary Cap86 315 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 685 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 23 315 000 $
Current Bank Account146 537 547 $
Projected Bank Account142 338 185 $

Pro Players Salaries

Mitch Marner 10 900 000 $ (6)
-Salary Remaining : 6 004 237 $
Filip Forsberg 8 500 000 $ (2)
-Salary Remaining : 4 682 203 $
Tomas Hertl 8 140 000 $ (4)
-Salary Remaining : 4 483 898 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 4 406 780 $
Ivan Provorov 6 750 000 $ (6)
-Salary Remaining : 3 718 220 $
Josh Morrissey 6 250 000 $ (5)
-Salary Remaining : 3 442 797 $
Brock Nelson 6 000 000 $ (2)
-Salary Remaining : 3 305 085 $
Rasmus Andersson 4 550 000 $ (1)
-Salary Remaining : 2 506 356 $
Adam Larsson 4 000 000 $ (4)
-Salary Remaining : 2 203 390 $
Jake Oettinger 4 000 000 $ (6)
-Salary Remaining : 2 203 390 $
Petr Mrazek 3 600 000 $ (5)
-Salary Remaining : 1 983 051 $
Trevor van Riemsdyk 3 000 000 $ (3)
-Salary Remaining : 1 652 542 $
Chandler Stephenson 2 750 000 $ (6)
-Salary Remaining : 1 514 831 $
Warren Foegele 2 750 000 $ (2)
-Salary Remaining : 1 514 831 $
Steven Lorentz 1 500 000 $ (1)
-Salary Remaining : 826 271 $
Taylor Raddysh 1 000 000 $ (5)
-Salary Remaining : 550 847 $
Zach Bogosian 850 000 $ (4)
-Salary Remaining : 468 220 $
Kiefer Sherwood 775 000 $ (3)
-Salary Remaining : 426 907 $
Jimmy Vesey 750 000 $ (1)
-Salary Remaining : 413 136 $
Evgenii Dadonov 750 000 $ (2)
-Salary Remaining : 413 136 $
Dylan McIlrath 750 000 $ (4)
-Salary Remaining : 413 136 $
Radim Zohorna 750 000 $ (2)
-Salary Remaining : 413 136 $
Total Pro Players22
Salary Commitment
Year 53 : 86 315 000 $
Year 54 : 79 515 000 $
Year 55 : 60 765 000 $
Year 56 : 48 990 000 $
Salary Average Commitment
Year 53 : 86 315 000 $
Year 54 : 79 515 000 $
Year 55 : 60 765 000 $
Year 56 : 48 990 000 $
Salary Cap with 1 Way Contract
Year 53 : 86 315 000 $
Year 54 : 79 515 000 $
Year 55 : 60 765 000 $
Year 56 : 48 990 000 $

Farm Players Salaries

Jeff Carter 193 000 $ (1)
Salary Remaining : 103 272 $
Matthew Benning 125 000 $ (1)
Salary Remaining : 66 886 $
Kevin Poulin 75 000 $ (2)
Salary Remaining : 40 132 $
Jimmy Schuldt 75 000 $ (5)
Salary Remaining : 40 132 $
Nikita Tryamkin 75 000 $ (2)
Salary Remaining : 40 132 $
Samuel Morin 75 000 $ (3)
Salary Remaining : 40 132 $
Ben Hutton 75 000 $ (5)
Salary Remaining : 40 132 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 40 132 $
Max Willman 75 000 $ (2)
Salary Remaining : 40 132 $
Yann Sauve 75 000 $ (6)
Salary Remaining : 40 132 $
Keith Aulie 75 000 $ (2)
Salary Remaining : 40 132 $
Christopher Breen 75 000 $ (2)
Salary Remaining : 40 132 $
Austin Watson 75 000 $ (2)
Salary Remaining : 40 132 $
Total Farm Players13
Salary Commitment
Year 53 : 1 143 000 $
Year 54 : 825 000 $
Year 55 : 375 000 $
Year 56 : 300 000 $
Salary Average Commitment
Year 53 : 1 143 000 $
Year 54 : 825 000 $
Year 55 : 375 000 $
Year 56 : 300 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 250 $ - 2 922 - 48,71%
Level 2: 5000 - 175 $ - 2 599 - 51,99%
Level 3: 2000 - 100 $ - 1 388 - 69,41%
Level 4: 6240 - 50 $ - 4 764 - 76,35%
Luxury : 1000 - 700 $ - 402 - 40,24%
Total Capacity :20240
Farm
Farm Level 1: 2000 - 50 $ - 1 321 - 66,07%
Farm Level 2: 1000 - 25 $ - 641 - 64,06%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %12 076 - 59,67%
Average Income per Game2 674 092 $
Year to Date Revenue50 807 746 $
Farm
Home Games Left20
Average Attendance - %1 962 - 65,40%
Average Income per Game119 017 $
Year to Date Revenue2 499 363 $

Expense

Pro Players Total Salaries75 627 625 $
Farm Players Total Salaries2 289 050 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 719 131 $
Farm Year To Date Expenses1 433 216 $
Pro Salary Cap To Date33 259 405 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 830 022 $
Farm Estimated Season Revenue2 380 346 $
Pro Remaining Season Days65
Pro Expenses Per Days668 454 $
Pro Estimated Expenses43 449 510 $
Farm Remaining Season Days61
Farm Expenses Per Days26 220 $
Farm Estimated Expenses1 599 420 $
Estimated Season Expenses45 048 930 $
Season Salary Cap75 627 625 $
Estimate Under Maximum Salary Cap of 88 000 000 $12 372 375 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 627 625 $
Current Bank Account296 459 349 $
Projected Bank Account312 620 787 $

Pro Players Salaries

Elias Pettersson 7 350 000 $ (5)
-Salary Remaining : 4 048 729 $
Matt Boldy 7 000 000 $ (4)
-Salary Remaining : 3 855 932 $
Tyler Myers 7 000 000 $ (1)
-Salary Remaining : 3 855 932 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 3 305 085 $
Anthony Mantha 5 700 000 $ (1)
-Salary Remaining : 3 139 831 $
Adin Hill 4 900 000 $ (6)
-Salary Remaining : 2 699 153 $
Mikhail Sergachev 4 800 000 $ (3)
-Salary Remaining : 2 644 068 $
Logan Cooley 4 450 000 $ (4)
-Salary Remaining : 2 451 271 $
Adam Fantilli 4 150 000 $ (4)
-Salary Remaining : 2 286 017 $
Mikey Anderson 4 130 000 $ (1)
-Salary Remaining : 2 275 000 $
Robby Fabbri 4 000 000 $ (2)
-Salary Remaining : 2 203 390 $
Evan Rodrigues 3 000 000 $ (2)
-Salary Remaining : 1 652 542 $
Casey Mittelstadt 2 500 000 $ (4)
-Salary Remaining : 1 377 119 $
Alexander Romanov 2 500 000 $ (4)
-Salary Remaining : 1 377 119 $
Cam York 1 600 000 $ (3)
-Salary Remaining : 881 356 $
James van Riemsdyk 1 000 000 $ (3)
-Salary Remaining : 550 847 $
Jackson Blake 925 000 $ (4)
-Salary Remaining : 509 534 $
Isac Lundestrom 874 125 $ (1)
-Salary Remaining : 481 510 $
Olen Zellweger 863 000 $ (4)
-Salary Remaining : 475 381 $
Nico Daws 813 000 $ (5)
-Salary Remaining : 447 839 $
Luke Evangelista 797 500 $ (2)
-Salary Remaining : 439 301 $
Cole Smith 775 000 $ (3)
-Salary Remaining : 426 907 $
Joel Blomqvist 500 000 $ (1)
-Salary Remaining : 275 424 $
Total Pro Players23
Salary Commitment
Year 53 : 75 627 625 $
Year 54 : 57 423 500 $
Year 55 : 43 626 000 $
Year 56 : 35 451 000 $
Salary Average Commitment
Year 53 : 75 627 625 $
Year 54 : 57 423 500 $
Year 55 : 43 626 000 $
Year 56 : 35 451 000 $
Salary Cap with 1 Way Contract
Year 53 : 75 627 625 $
Year 54 : 57 423 500 $
Year 55 : 43 626 000 $
Year 56 : 35 451 000 $

Farm Players Salaries

Henrik Borgstrom 310 000 $ (3)
Salary Remaining : 165 877 $
Zemgus Girgensons 240 000 $ (2)
Salary Remaining : 128 421 $
Laurent Brossoit 232 500 $ (2)
Salary Remaining : 124 408 $
Caleb Jones 135 000 $ (1)
Salary Remaining : 72 237 $
Ville Heinola 108 000 $ (1)
Salary Remaining : 57 789 $
Brendan Smith 100 000 $ (2)
Salary Remaining : 53 509 $
Declan Chisholm 100 000 $ (2)
Salary Remaining : 53 509 $
Ethan Cardwell 92 500 $ (6)
Salary Remaining : 49 496 $
Matej Blumel 92 500 $ (2)
Salary Remaining : 49 496 $
Cole Koepke 92 500 $ (2)
Salary Remaining : 49 496 $
Ozzy Wiesblatt 86 300 $ (6)
Salary Remaining : 46 178 $
Filip Kral 81 000 $ (2)
Salary Remaining : 43 342 $
Nikke Kokko 80 000 $ (6)
Salary Remaining : 42 807 $
Mads Sogaard 77 500 $ (1)
Salary Remaining : 41 469 $
Max Comtois 77 500 $ (2)
Salary Remaining : 41 469 $
Philip Kemp 77 500 $ (4)
Salary Remaining : 41 469 $
David Gustafsson 77 500 $ (2)
Salary Remaining : 41 469 $
Ryan Shea 77 500 $ (4)
Salary Remaining : 41 469 $
Jack Studnicka 76 250 $ (2)
Salary Remaining : 40 800 $
Chase Pearson 75 000 $ (6)
Salary Remaining : 40 132 $
Total Farm Players20
Salary Commitment
Year 53 : 2 289 050 $
Year 54 : 1 968 550 $
Year 55 : 798 800 $
Year 56 : 488 800 $
Salary Average Commitment
Year 53 : 2 231 550 $
Year 54 : 1 938 550 $
Year 55 : 768 800 $
Year 56 : 458 800 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 130 $ - 5 841 - 97,35%
Level 2: 5000 - 80 $ - 4 961 - 99,22%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 5519 - 30 $ - 5 186 - 93,97%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :19519
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,34%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 988 - 97,28%
Average Income per Game2 409 620 $
Year to Date Revenue45 782 779 $
Farm
Home Games Left20
Average Attendance - %2 982 - 99,41%
Average Income per Game122 480 $
Year to Date Revenue2 572 083 $

Expense

Pro Players Total Salaries77 163 333 $
Farm Players Total Salaries2 575 200 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 563 699 $
Farm Year To Date Expenses1 937 505 $
Pro Salary Cap To Date35 317 947 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 011 639 $
Farm Estimated Season Revenue2 449 603 $
Pro Remaining Season Days65
Pro Expenses Per Days696 299 $
Pro Estimated Expenses45 259 435 $
Farm Remaining Season Days61
Farm Expenses Per Days35 747 $
Farm Estimated Expenses2 180 567 $
Estimated Season Expenses47 440 002 $
Season Salary Cap77 163 333 $
Estimate Under Maximum Salary Cap of 88 000 000 $10 836 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 163 333 $
Current Bank Account244 821 975 $
Projected Bank Account252 843 215 $

Pro Players Salaries

Taylor Hall 10 000 000 $ (5)
-Salary Remaining : 5 508 475 $
Nino Niederreiter 9 000 000 $ (4)
-Salary Remaining : 4 957 627 $
Erik Gudbranson 8 000 000 $ (3)
-Salary Remaining : 4 406 780 $
Rasmus Dahlin 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Andre Burakovsky 5 500 000 $ (4)
-Salary Remaining : 3 029 661 $
Yanni Gourde (Out of Payroll) 5 170 000 $ (5)
-Salary Remaining : 2 847 881 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 2 754 237 $
Jesperi Kotkaniemi 4 820 000 $ (4)
-Salary Remaining : 2 655 085 $
Ryan Suter 3 650 000 $ (2)
-Salary Remaining : 2 010 593 $
Frederik Andersen 3 400 000 $ (1)
-Salary Remaining : 1 872 881 $
Olli Maatta 3 000 000 $ (6)
-Salary Remaining : 1 652 542 $
Alex Newhook 2 900 000 $ (3)
-Salary Remaining : 1 597 458 $
Erik Gustafsson 2 500 000 $ (4)
-Salary Remaining : 1 377 119 $
Ryan Lomberg 2 500 000 $ (2)
-Salary Remaining : 1 377 119 $
Cutter Gauthier 1 900 000 $ (4)
-Salary Remaining : 1 046 610 $
Andrei Kuzmenko 1 800 000 $ (2)
-Salary Remaining : 991 525 $
Jack Drury 1 740 000 $ (6)
-Salary Remaining : 958 475 $
Ivan Miroshnichenko 1 700 000 $ (4)
-Salary Remaining : 936 441 $
Nicolas Deslauriers 1 000 000 $ (4)
-Salary Remaining : 550 847 $
Dustin Tokarski 1 000 000 $ (2)
-Salary Remaining : 550 847 $
Michael Kesselring 925 000 $ (2)
-Salary Remaining : 509 534 $
Arber Xhekaj 828 333 $ (2)
-Salary Remaining : 456 285 $
Total Pro Players22
Salary Commitment
Year 53 : 82 333 333 $
Year 54 : 73 933 333 $
Year 55 : 63 230 000 $
Year 56 : 52 330 000 $
Salary Average Commitment
Year 53 : 78 468 333 $
Year 54 : 72 968 333 $
Year 55 : 62 265 000 $
Year 56 : 51 365 000 $
Salary Cap with 1 Way Contract
Year 53 : 82 333 333 $
Year 54 : 73 933 333 $
Year 55 : 63 230 000 $
Year 56 : 52 330 000 $

Farm Players Salaries

Denis Gurianov 290 000 $ (2)
Salary Remaining : 155 175 $
Ethan Bear 200 600 $ (1)
Salary Remaining : 107 339 $
Zayne Parekh 198 000 $ (6)
Salary Remaining : 105 947 $
Justin Schultz 150 000 $ (4)
Salary Remaining : 80 263 $
Nicklas Backstrom 100 000 $ (1)
Salary Remaining : 53 509 $
Jiri Smejkal 95 000 $ (4)
Salary Remaining : 50 833 $
Matthew Kessel 92 500 $ (2)
Salary Remaining : 49 496 $
Nikita Nesterenko 92 500 $ (2)
Salary Remaining : 49 496 $
Ryan Johnson 92 500 $ (4)
Salary Remaining : 49 496 $
Isaiah George 91 800 $ (6)
Salary Remaining : 49 121 $
Louis Domingue 90 000 $ (3)
Salary Remaining : 48 158 $
Jacob Gaucher 88 000 $ (6)
Salary Remaining : 47 088 $
Frederic Brunet 86 000 $ (6)
Salary Remaining : 46 018 $
Cameron Butler 85 800 $ (4)
Salary Remaining : 45 911 $
Julien Gauthier 80 000 $ (1)
Salary Remaining : 42 807 $
Chris Driedger 80 000 $ (2)
Salary Remaining : 42 807 $
Lassi Thomson 77 500 $ (2)
Salary Remaining : 41 469 $
Matt Villalta 77 500 $ (4)
Salary Remaining : 41 469 $
Riley Tufte 77 500 $ (4)
Salary Remaining : 41 469 $
Angus Crookshank 77 500 $ (4)
Salary Remaining : 41 469 $
Alex Steeves 77 500 $ (3)
Salary Remaining : 41 469 $
Nick Swaney 75 000 $ (2)
Salary Remaining : 40 132 $
Filip Hallander 75 000 $ (5)
Salary Remaining : 40 132 $
Brayden Tracey 75 000 $ (2)
Salary Remaining : 40 132 $
Tye Felhaber 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players25
Salary Commitment
Year 53 : 2 575 200 $
Year 54 : 2 144 600 $
Year 55 : 1 362 100 $
Year 56 : 1 194 600 $
Salary Average Commitment
Year 53 : 2 575 200 $
Year 54 : 2 144 600 $
Year 55 : 1 362 100 $
Year 56 : 1 194 600 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 5 999 - 99,99%
Level 2: 5000 - 56 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 5000 - 22 $ - 4 957 - 99,14%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,13%
Farm Level 2: 1000 - 15 $ - 994 - 99,39%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 956 - 99,77%
Average Income per Game1 739 959 $
Year to Date Revenue33 059 226 $
Farm
Home Games Left20
Average Attendance - %2 976 - 99,22%
Average Income per Game122 233 $
Year to Date Revenue2 566 892 $

Expense

Pro Players Total Salaries75 735 500 $
Farm Players Total Salaries2 400 383 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 383 315 $
Farm Year To Date Expenses3 378 824 $
Pro Salary Cap To Date34 137 547 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 279 104 $
Farm Estimated Season Revenue2 444 659 $
Pro Remaining Season Days65
Pro Expenses Per Days684 199 $
Pro Estimated Expenses44 472 935 $
Farm Remaining Season Days61
Farm Expenses Per Days64 916 $
Farm Estimated Expenses3 959 876 $
Estimated Season Expenses48 432 811 $
Season Salary Cap75 735 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $12 264 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 735 500 $
Current Bank Account131 505 286 $
Projected Bank Account123 796 238 $

Pro Players Salaries

Owen Power 8 350 000 $ (3)
-Salary Remaining : 4 599 576 $
Cole Caufield 7 850 000 $ (4)
-Salary Remaining : 4 324 153 $
Sean Couturier 7 750 000 $ (6)
-Salary Remaining : 4 269 068 $
Andrei Svechnikov 7 750 000 $ (1)
-Salary Remaining : 4 269 068 $
Dylan Cozens 7 100 000 $ (4)
-Salary Remaining : 3 911 017 $
Brayden Schenn 6 500 000 $ (3)
-Salary Remaining : 3 580 508 $
Ilya Mikheyev 4 750 000 $ (2)
-Salary Remaining : 2 616 525 $
Jakob Chychrun 4 600 000 $ (6)
-Salary Remaining : 2 533 898 $
Jake DeBrusk 4 000 000 $ (3)
-Salary Remaining : 2 203 390 $
Bowen Byram 3 850 000 $ (4)
-Salary Remaining : 2 120 763 $
Noah Cates 2 630 000 $ (5)
-Salary Remaining : 1 448 729 $
Brett Howden 1 900 000 $ (6)
-Salary Remaining : 1 046 610 $
Kirill Marchenko 1 562 500 $ (2)
-Salary Remaining : 860 699 $
Dylan Holloway 1 441 667 $ (2)
-Salary Remaining : 794 139 $
Kaiden Guhle 1 283 333 $ (2)
-Salary Remaining : 706 921 $
Mason Lohrei 1 050 000 $ (4)
-Salary Remaining : 578 390 $
Martin Fehervary 880 000 $ (1)
-Salary Remaining : 484 746 $
Justus Annunen 838 000 $ (4)
-Salary Remaining : 461 610 $
Gabriel Vilardi 825 000 $ (1)
-Salary Remaining : 454 449 $
Dustin Wolf 825 000 $ (2)
-Salary Remaining : 454 449 $
Total Pro Players20
Salary Commitment
Year 53 : 75 735 500 $
Year 54 : 66 280 500 $
Year 55 : 56 418 000 $
Year 56 : 37 568 000 $
Salary Average Commitment
Year 53 : 75 735 500 $
Year 54 : 66 280 500 $
Year 55 : 56 418 000 $
Year 56 : 37 568 000 $
Salary Cap with 1 Way Contract
Year 53 : 75 735 500 $
Year 54 : 66 280 500 $
Year 55 : 56 418 000 $
Year 56 : 37 568 000 $

Farm Players Salaries

Trevor Zegras 575 000 $ (4)
Salary Remaining : 307 675 $
Keegan Kolesar 140 000 $ (1)
Salary Remaining : 74 912 $
Wyatt Kaiser 120 833 $ (2)
Salary Remaining : 64 656 $
Tyler Kleven 112 500 $ (2)
Salary Remaining : 60 197 $
Devin Shore 110 000 $ (4)
Salary Remaining : 58 860 $
Jansen Harkins 110 000 $ (5)
Salary Remaining : 58 860 $
Tobias Bjornfot 105 250 $ (1)
Salary Remaining : 56 318 $
Pierrick Dube 95 000 $ (4)
Salary Remaining : 50 833 $
Nolan Foote 86 300 $ (3)
Salary Remaining : 46 178 $
Nick Cicek 83 500 $ (2)
Salary Remaining : 44 680 $
Matt Rempe 82 000 $ (4)
Salary Remaining : 43 877 $
Brendan Lemieux 80 000 $ (2)
Salary Remaining : 42 807 $
Givani Smith 80 000 $ (1)
Salary Remaining : 42 807 $
Nick Cousins 80 000 $ (4)
Salary Remaining : 42 807 $
Mason Shaw 77 500 $ (1)
Salary Remaining : 41 469 $
Ty Smith 77 500 $ (1)
Salary Remaining : 41 469 $
Louis Crevier 77 500 $ (4)
Salary Remaining : 41 469 $
Logan Brown 77 500 $ (3)
Salary Remaining : 41 469 $
Noah Juulsen 77 500 $ (5)
Salary Remaining : 41 469 $
Matt Murray 77 500 $ (6)
Salary Remaining : 41 469 $
Carter Hart 75 000 $ (5)
Salary Remaining : 40 132 $
Total Farm Players21
Salary Commitment
Year 53 : 2 400 383 $
Year 54 : 1 920 133 $
Year 55 : 1 523 300 $
Year 56 : 1 359 500 $
Salary Average Commitment
Year 53 : 2 372 883 $
Year 54 : 1 920 133 $
Year 55 : 1 523 300 $
Year 56 : 1 359 500 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - 400 $ - 2 400 - 40,00%
Level 2: 5000 - 399 $ - 2 000 - 40,00%
Level 3: 2000 - 398 $ - 800 - 40,00%
Level 4: 2250 - 300 $ - 900 - 40,00%
Luxury : 1000 - 550 $ - 487 - 48,71%
Total Capacity :16250
Farm
Farm Level 1: 2000 - 50 $ - 1 344 - 67,18%
Farm Level 2: 1000 - 30 $ - 538 - 53,75%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %6 587 - 40,54%
Average Income per Game3 790 742 $
Year to Date Revenue75 814 846 $
Farm
Home Games Left21
Average Attendance - %1 881 - 62,71%
Average Income per Game120 796 $
Year to Date Revenue2 415 915 $

Expense

Pro Players Total Salaries87 841 667 $
Farm Players Total Salaries2 793 300 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 408 773 $
Farm Year To Date Expenses1 812 001 $
Pro Salary Cap To Date39 061 303 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue79 605 588 $
Farm Estimated Season Revenue2 536 711 $
Pro Remaining Season Days65
Pro Expenses Per Days769 845 $
Pro Estimated Expenses50 039 925 $
Farm Remaining Season Days61
Farm Expenses Per Days33 275 $
Farm Estimated Expenses2 029 775 $
Estimated Season Expenses52 069 700 $
Season Salary Cap87 841 667 $
Estimate Under Maximum Salary Cap of 88 000 000 $158 333 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 841 667 $
Current Bank Account558 663 302 $
Projected Bank Account588 735 901 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
-Salary Remaining : 6 059 322 $
Darnell Nurse 9 250 000 $ (4)
-Salary Remaining : 5 095 339 $
Josh Norris 7 950 000 $ (1)
-Salary Remaining : 4 379 237 $
Jared Spurgeon 7 580 000 $ (3)
-Salary Remaining : 4 175 424 $
Filip Hronek 7 250 000 $ (6)
-Salary Remaining : 3 993 644 $
Sean Monahan 6 375 000 $ (1)
-Salary Remaining : 3 511 653 $
Jacob Markstrom 6 000 000 $ (2)
-Salary Remaining : 3 305 085 $
Erik Cernak 5 200 000 $ (3)
-Salary Remaining : 2 864 407 $
Bryan Rust 5 130 000 $ (4)
-Salary Remaining : 2 825 847 $
Carter Verhaeghe 4 166 667 $ (2)
-Salary Remaining : 2 295 198 $
Robert Thomas 2 800 000 $ (1)
-Salary Remaining : 1 542 373 $
Patrick Kane 2 750 000 $ (6)
-Salary Remaining : 1 514 831 $
Ryan Donato 2 000 000 $ (3)
-Salary Remaining : 1 101 695 $
Blake Lizotte 1 850 000 $ (5)
-Salary Remaining : 1 019 068 $
Denton Mateychuk 1 640 000 $ (6)
-Salary Remaining : 903 390 $
Charlie Lindgren 1 100 000 $ (6)
-Salary Remaining : 605 932 $
Connor Clifton 1 000 000 $ (3)
-Salary Remaining : 550 847 $
Mackie Samoskevich 925 000 $ (4)
-Salary Remaining : 509 534 $
Paul Cotter 775 000 $ (2)
-Salary Remaining : 426 907 $
Mattias Norlinder 775 000 $ (3)
-Salary Remaining : 426 907 $
Dryden Hunt 775 000 $ (1)
-Salary Remaining : 426 907 $
Oskar Back 775 000 $ (6)
-Salary Remaining : 426 907 $
Jack St. Ivany 775 000 $ (4)
-Salary Remaining : 426 907 $
Total Pro Players23
Salary Commitment
Year 53 : 87 841 667 $
Year 54 : 69 941 667 $
Year 55 : 59 000 000 $
Year 56 : 31 445 000 $
Salary Average Commitment
Year 53 : 80 116 667 $
Year 54 : 69 941 667 $
Year 55 : 59 000 000 $
Year 56 : 31 445 000 $
Salary Cap with 1 Way Contract
Year 53 : 87 841 667 $
Year 54 : 69 941 667 $
Year 55 : 59 000 000 $
Year 56 : 31 445 000 $

Farm Players Salaries

Jakub Vrana 525 000 $ (1)
Salary Remaining : 280 921 $
Barclay Goodrow 364 000 $ (5)
Salary Remaining : 194 772 $
Ivan Fedotov 328 000 $ (4)
Salary Remaining : 175 509 $
Oskar Lindblom 250 000 $ (2)
Salary Remaining : 133 772 $
James Reimer 225 000 $ (2)
Salary Remaining : 120 395 $
Alexandre Texier 153 000 $ (1)
Salary Remaining : 81 868 $
Carl Grundstrom 130 000 $ (3)
Salary Remaining : 69 561 $
Scott Perunovich (Out of Payroll) 115 000 $ (4)
Salary Remaining : 61 535 $
Fedor Svechkov 107 000 $ (6)
Salary Remaining : 57 254 $
Rasmus Kupari 100 000 $ (4)
Salary Remaining : 53 509 $
William Lockwood 77 500 $ (4)
Salary Remaining : 41 469 $
Grigori Denisenko 77 500 $ (1)
Salary Remaining : 41 469 $
Brandon Gignac 77 500 $ (2)
Salary Remaining : 41 469 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 41 469 $
Glenn Gawdin 76 300 $ (2)
Salary Remaining : 40 827 $
Victor Mete 75 000 $ (2)
Salary Remaining : 40 132 $
Jakob Forsbacka-Karlsson 75 000 $ (1)
Salary Remaining : 40 132 $
Lean Bergmann 75 000 $ (2)
Salary Remaining : 40 132 $
Total Farm Players18
Salary Commitment
Year 53 : 2 908 300 $
Year 54 : 2 077 800 $
Year 55 : 1 221 500 $
Year 56 : 1 091 500 $
Salary Average Commitment
Year 53 : 2 908 300 $
Year 54 : 2 077 800 $
Year 55 : 1 221 500 $
Year 56 : 1 091 500 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 190 $ - 3 904 - 58,26%
Level 2: 5500 - 160 $ - 2 855 - 51,91%
Level 3: 3200 - 140 $ - 1 280 - 40,00%
Level 4: 2015 - 125 $ - 1 857 - 92,15%
Luxury : 1000 - 280 $ - 949 - 94,91%
Total Capacity :18415
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,42%
Farm Level 2: 1000 - 25 $ - 639 - 63,89%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %10 845 - 58,89%
Average Income per Game2 719 562 $
Year to Date Revenue51 671 686 $
Farm
Home Games Left21
Average Attendance - %2 627 - 87,58%
Average Income per Game124 070 $
Year to Date Revenue2 481 391 $

Expense

Pro Players Total Salaries84 984 999 $
Farm Players Total Salaries2 698 983 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 163 822 $
Farm Year To Date Expenses1 663 369 $
Pro Salary Cap To Date37 918 053 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 830 373 $
Farm Estimated Season Revenue2 605 461 $
Pro Remaining Season Days65
Pro Expenses Per Days762 585 $
Pro Estimated Expenses49 568 025 $
Farm Remaining Season Days61
Farm Expenses Per Days32 447 $
Farm Estimated Expenses1 979 267 $
Estimated Season Expenses51 547 292 $
Season Salary Cap84 984 999 $
Estimate Under Maximum Salary Cap of 88 000 000 $3 015 001 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 21 984 999 $
Current Bank Account221 996 021 $
Projected Bank Account232 884 563 $

Pro Players Salaries

Matthew Tkachuk 9 500 000 $ (4)
-Salary Remaining : 5 233 051 $
Miro Heiskanen 8 450 000 $ (2)
-Salary Remaining : 4 654 661 $
Tim Stutzle 8 350 000 $ (4)
-Salary Remaining : 4 599 576 $
Claude Giroux 8 275 000 $ (1)
-Salary Remaining : 4 558 263 $
Brady Tkachuk 8 210 000 $ (1)
-Salary Remaining : 4 522 458 $
Ryan Pulock 6 150 000 $ (4)
-Salary Remaining : 3 387 712 $
Esa Lindell 5 800 000 $ (3)
-Salary Remaining : 3 194 915 $
Jean-Gabriel Pageau 5 000 000 $ (4)
-Salary Remaining : 2 754 237 $
Connor Bedard 4 450 000 $ (4)
-Salary Remaining : 2 451 271 $
Kevin Lankinen 2 999 999 $ (3)
-Salary Remaining : 1 652 542 $
Luke Kunin 2 750 000 $ (2)
-Salary Remaining : 1 514 831 $
Ivan Barbashev 2 250 000 $ (1)
-Salary Remaining : 1 239 407 $
Morgan Geekie 2 000 000 $ (6)
-Salary Remaining : 1 101 695 $
Pyotr Kochetkov 2 000 000 $ (2)
-Salary Remaining : 1 101 695 $
Luke Hughes 1 850 000 $ (2)
-Salary Remaining : 1 019 068 $
Simon Edvinsson 1 775 000 $ (2)
-Salary Remaining : 977 754 $
Jack McBain 1 600 000 $ (6)
-Salary Remaining : 881 356 $
Joel Kiviranta 1 050 000 $ (2)
-Salary Remaining : 578 390 $
Connor Brown 1 000 000 $ (5)
-Salary Remaining : 550 847 $
Nick Blankenburg 775 000 $ (5)
-Salary Remaining : 426 907 $
Zach Fucale 750 000 $ (5)
-Salary Remaining : 413 136 $
Total Pro Players21
Salary Commitment
Year 53 : 84 984 999 $
Year 54 : 66 249 999 $
Year 55 : 48 374 999 $
Year 56 : 39 575 000 $
Salary Average Commitment
Year 53 : 78 509 999 $
Year 54 : 59 774 999 $
Year 55 : 41 899 999 $
Year 56 : 33 100 000 $
Salary Cap with 1 Way Contract
Year 53 : 84 984 999 $
Year 54 : 66 249 999 $
Year 55 : 48 374 999 $
Year 56 : 39 575 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 300 000 $ (2)
Salary Remaining : 160 526 $
Zach Whitecloud 275 000 $ (1)
Salary Remaining : 147 149 $
Corey Schueneman 250 000 $ (1)
Salary Remaining : 133 772 $
Jimmy Snuggerud 155 000 $ (6)
Salary Remaining : 82 939 $
Travis Hamonic 150 000 $ (4)
Salary Remaining : 80 263 $
Calum Ritchie 119 000 $ (6)
Salary Remaining : 63 675 $
Rafael Harvey-Pinard 110 000 $ (1)
Salary Remaining : 58 860 $
Matt Tomkins 100 000 $ (3)
Salary Remaining : 53 509 $
Logan Morrison 95 000 $ (4)
Salary Remaining : 50 833 $
Adam Ginning 92 500 $ (2)
Salary Remaining : 49 496 $
Riley Duran 92 500 $ (6)
Salary Remaining : 49 496 $
Filip Roos 92 500 $ (2)
Salary Remaining : 49 496 $
Samuel Knazko 90 250 $ (2)
Salary Remaining : 48 292 $
Martin Kaut 86 333 $ (3)
Salary Remaining : 46 196 $
Jacob Melanson 82 600 $ (6)
Salary Remaining : 44 198 $
Mike Hardman 80 000 $ (2)
Salary Remaining : 42 807 $
Ivan Prosvetov 77 500 $ (2)
Salary Remaining : 41 469 $
Alex Barre-Boulet 75 800 $ (3)
Salary Remaining : 40 560 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 40 132 $
Nick Merkley 75 000 $ (2)
Salary Remaining : 40 132 $
Alex Petrovic 75 000 $ (4)
Salary Remaining : 40 132 $
Jaroslav Halak 75 000 $ (1)
Salary Remaining : 40 132 $
Markus Niemelainen 75 000 $ (3)
Salary Remaining : 40 132 $
Total Farm Players23
Salary Commitment
Year 53 : 2 698 983 $
Year 54 : 1 988 983 $
Year 55 : 1 181 233 $
Year 56 : 844 100 $
Salary Average Commitment
Year 53 : 2 613 983 $
Year 54 : 1 963 983 $
Year 55 : 1 156 233 $
Year 56 : 819 100 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 125 $ - 6 131 - 76,63%
Level 2: 5000 - 95 $ - 4 929 - 98,59%
Level 3: 2000 - 74 $ - 1 988 - 99,42%
Level 4: 4118 - 55 $ - 4 118 - 100,00%
Luxury : 2000 - 200 $ - 1 214 - 60,71%
Total Capacity :21118
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,56%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 381 - 87,04%
Average Income per Game2 684 105 $
Year to Date Revenue48 313 896 $
Farm
Home Games Left21
Average Attendance - %2 990 - 99,67%
Average Income per Game122 779 $
Year to Date Revenue2 455 574 $

Expense

Pro Players Total Salaries86 201 000 $
Farm Players Total Salaries1 559 600 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 707 534 $
Farm Year To Date Expenses1 173 660 $
Pro Salary Cap To Date38 809 225 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 734 423 $
Farm Estimated Season Revenue2 578 353 $
Pro Remaining Season Days65
Pro Expenses Per Days747 466 $
Pro Estimated Expenses48 585 290 $
Farm Remaining Season Days61
Farm Expenses Per Days22 453 $
Farm Estimated Expenses1 369 633 $
Estimated Season Expenses49 954 923 $
Season Salary Cap86 201 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 799 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 23 201 000 $
Current Bank Account450 119 110 $
Projected Bank Account464 476 963 $

Pro Players Salaries

Pierre-Luc Dubois 8 500 000 $ (5)
-Salary Remaining : 4 682 203 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 4 131 356 $
Clayton Keller 7 150 000 $ (6)
-Salary Remaining : 3 938 559 $
Sam Reinhart 6 500 000 $ (6)
-Salary Remaining : 3 580 508 $
Damon Severson 6 250 000 $ (4)
-Salary Remaining : 3 442 797 $
Aleksander Barkov 5 900 000 $ (1)
-Salary Remaining : 3 250 000 $
Neal Pionk 5 875 000 $ (1)
-Salary Remaining : 3 236 229 $
Josh Manson 4 500 000 $ (2)
-Salary Remaining : 2 478 814 $
Jack Roslovic 4 000 000 $ (3)
-Salary Remaining : 2 203 390 $
Jake McCabe 4 000 000 $ (4)
-Salary Remaining : 2 203 390 $
Alex Iafallo 4 000 000 $ (4)
-Salary Remaining : 2 203 390 $
Oskar Sundqvist 3 500 000 $ (1)
-Salary Remaining : 1 927 966 $
Dylan Strome 3 500 000 $ (3)
-Salary Remaining : 1 927 966 $
J.T. Compher 3 500 000 $ (2)
-Salary Remaining : 1 927 966 $
Samuel Montembeault 3 150 000 $ (6)
-Salary Remaining : 1 735 169 $
Nicolas Hague 2 290 000 $ (2)
-Salary Remaining : 1 261 441 $
Dan Vladar 2 200 000 $ (2)
-Salary Remaining : 1 211 864 $
Joey Daccord 1 250 000 $ (2)
-Salary Remaining : 688 559 $
Brett Leason 1 050 000 $ (2)
-Salary Remaining : 578 390 $
Jake Neighbours 836 000 $ (2)
-Salary Remaining : 460 508 $
Justin Kirkland 750 000 $ (3)
-Salary Remaining : 413 136 $
Total Pro Players21
Salary Commitment
Year 53 : 86 201 000 $
Year 54 : 63 426 000 $
Year 55 : 47 800 000 $
Year 56 : 39 550 000 $
Salary Average Commitment
Year 53 : 86 201 000 $
Year 54 : 63 426 000 $
Year 55 : 47 800 000 $
Year 56 : 39 550 000 $
Salary Cap with 1 Way Contract
Year 53 : 86 201 000 $
Year 54 : 63 426 000 $
Year 55 : 47 800 000 $
Year 56 : 39 550 000 $

Farm Players Salaries

Nils Lundkvist 125 000 $ (4)
Salary Remaining : 66 886 $
Ondrej Pavel 125 000 $ (3)
Salary Remaining : 66 886 $
Nikolas Matinpalo 125 000 $ (2)
Salary Remaining : 66 886 $
Brandon Scanlin 125 000 $ (1)
Salary Remaining : 66 886 $
Christian Fischer 113 000 $ (1)
Salary Remaining : 60 465 $
Ethan Del Mastro 90 300 $ (4)
Salary Remaining : 48 318 $
Zach Dean 86 300 $ (4)
Salary Remaining : 46 178 $
Tyson Kozak 85 000 $ (6)
Salary Remaining : 45 482 $
Garrett Pilon 77 500 $ (1)
Salary Remaining : 41 469 $
German Rubtsov 77 500 $ (1)
Salary Remaining : 41 469 $
Jack Campbell 77 500 $ (3)
Salary Remaining : 41 469 $
Lucas Condotta 77 500 $ (3)
Salary Remaining : 41 469 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 40 132 $
Wade Allison 75 000 $ (1)
Salary Remaining : 40 132 $
Ashton Sautner 75 000 $ (2)
Salary Remaining : 40 132 $
Joona Luoto 75 000 $ (2)
Salary Remaining : 40 132 $
Alex Formenton 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players17
Salary Commitment
Year 53 : 1 559 600 $
Year 54 : 1 016 600 $
Year 55 : 741 600 $
Year 56 : 386 600 $
Salary Average Commitment
Year 53 : 1 504 600 $
Year 54 : 989 100 $
Year 55 : 714 100 $
Year 56 : 386 600 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 98 $ - 5 963 - 99,38%
Level 2: 5000 - 75 $ - 4 985 - 99,70%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 5758 - 22 $ - 5 245 - 91,08%
Luxury : 1000 - 300 $ - 877 - 87,67%
Total Capacity :19758
Farm
Farm Level 1: 2000 - 35 $ - 1 968 - 98,41%
Farm Level 2: 1000 - 15 $ - 997 - 99,69%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19 069 - 96,51%
Average Income per Game2 033 777 $
Year to Date Revenue40 675 538 $
Farm
Home Games Left20
Average Attendance - %2 965 - 98,83%
Average Income per Game121 566 $
Year to Date Revenue2 552 885 $

Expense

Pro Players Total Salaries70 334 500 $
Farm Players Total Salaries3 734 667 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 047 289 $
Farm Year To Date Expenses1 838 846 $
Pro Salary Cap To Date33 373 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 709 315 $
Farm Estimated Season Revenue2 431 319 $
Pro Remaining Season Days65
Pro Expenses Per Days608 767 $
Pro Estimated Expenses39 569 855 $
Farm Remaining Season Days61
Farm Expenses Per Days38 901 $
Farm Estimated Expenses2 372 961 $
Estimated Season Expenses41 942 816 $
Season Salary Cap70 334 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $17 665 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 7 334 500 $
Current Bank Account22 214 020 $
Projected Bank Account25 411 838 $

Pro Players Salaries

Max Domi 8 000 000 $ (2)
-Salary Remaining : 4 406 780 $
Reilly Smith 6 999 000 $ (3)
-Salary Remaining : 3 855 381 $
Hampus Lindholm 6 500 000 $ (2)
-Salary Remaining : 3 580 508 $
Andrew Mangiapane 5 800 000 $ (1)
-Salary Remaining : 3 194 915 $
Adrian Kempe 5 500 000 $ (3)
-Salary Remaining : 3 029 661 $
Cam Atkinson 4 500 000 $ (3)
-Salary Remaining : 2 478 814 $
Shane Wright 4 012 500 $ (2)
-Salary Remaining : 2 210 275 $
Matt Dumba 3 900 000 $ (1)
-Salary Remaining : 2 148 305 $
Evan Bouchard 3 900 000 $ (6)
-Salary Remaining : 2 148 305 $
Filip Gustavsson 3 750 000 $ (6)
-Salary Remaining : 2 065 678 $
Henri Jokiharju 3 100 000 $ (4)
-Salary Remaining : 1 707 627 $
Jordan Greenway 3 000 000 $ (4)
-Salary Remaining : 1 652 542 $
Ilya Samsonov 1 800 000 $ (2)
-Salary Remaining : 991 525 $
Fabian Zetterlund 1 450 000 $ (5)
-Salary Remaining : 798 729 $
Conor Timmins 1 100 000 $ (2)
-Salary Remaining : 605 932 $
Logan O'Connor 1 050 000 $ (2)
-Salary Remaining : 578 390 $
Connor Zary 1 010 000 $ (4)
-Salary Remaining : 556 356 $
Ryker Evans 925 000 $ (4)
-Salary Remaining : 509 534 $
Zachary L'Heureux 863 000 $ (6)
-Salary Remaining : 475 381 $
Dakota Joshua 825 000 $ (4)
-Salary Remaining : 454 449 $
Morgan Frost 800 000 $ (1)
-Salary Remaining : 440 678 $
Simon Benoit 775 000 $ (4)
-Salary Remaining : 426 907 $
Alex Turcotte 775 000 $ (5)
-Salary Remaining : 426 907 $
Total Pro Players23
Salary Commitment
Year 53 : 70 334 500 $
Year 54 : 59 834 500 $
Year 55 : 37 372 000 $
Year 56 : 20 373 000 $
Salary Average Commitment
Year 53 : 67 734 500 $
Year 54 : 57 234 500 $
Year 55 : 34 772 000 $
Year 56 : 17 773 000 $
Salary Cap with 1 Way Contract
Year 53 : 70 334 500 $
Year 54 : 59 834 500 $
Year 55 : 37 372 000 $
Year 56 : 20 373 000 $

Farm Players Salaries

Andrew Copp 563 000 $ (4)
Salary Remaining : 301 254 $
Matthew Highmore 300 000 $ (2)
Salary Remaining : 160 526 $
Tanner Jeannot 267 000 $ (2)
Salary Remaining : 142 868 $
Dominik Kubalik 250 000 $ (1)
Salary Remaining : 133 772 $
Nicolas Aube-Kubel 225 000 $ (2)
Salary Remaining : 120 395 $
Ryan Leonard 221 000 $ (6)
Salary Remaining : 118 254 $
Justin Holl 200 000 $ (1)
Salary Remaining : 107 018 $
Marcus Johansson 150 000 $ (1)
Salary Remaining : 80 263 $
Samuel Honzek 142 000 $ (6)
Salary Remaining : 75 982 $
Hunter McKown 136 667 $ (2)
Salary Remaining : 73 129 $
Antoine Bibeau 130 000 $ (2)
Salary Remaining : 69 561 $
Jon Merrill 120 000 $ (3)
Salary Remaining : 64 211 $
Kristers Gudlevskis 120 000 $ (4)
Salary Remaining : 64 211 $
Cole McWard 95 000 $ (2)
Salary Remaining : 50 833 $
Victor Mancini 95 000 $ (6)
Salary Remaining : 50 833 $
Andrew Agozzino 90 000 $ (1)
Salary Remaining : 48 158 $
Rudolfs Balcers 85 000 $ (2)
Salary Remaining : 45 482 $
Alex Galchenyuk 85 000 $ (2)
Salary Remaining : 45 482 $
Michael Eyssimont 80 000 $ (3)
Salary Remaining : 42 807 $
Jeremy Davies 77 500 $ (1)
Salary Remaining : 41 469 $
Brett Murray 77 500 $ (4)
Salary Remaining : 41 469 $
Joseph Cramarossa 75 000 $ (1)
Salary Remaining : 40 132 $
Nick Ritchie 75 000 $ (2)
Salary Remaining : 40 132 $
Joel Kellman 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players24
Salary Commitment
Year 53 : 3 734 667 $
Year 54 : 2 817 167 $
Year 55 : 1 418 500 $
Year 56 : 1 218 500 $
Salary Average Commitment
Year 53 : 3 709 667 $
Year 54 : 2 817 167 $
Year 55 : 1 418 500 $
Year 56 : 1 218 500 $

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - 200 $ - 3 666 - 61,11%
Level 2: 5000 - 120 $ - 3 716 - 74,32%
Level 3: 2000 - 80 $ - 1 971 - 98,56%
Level 4: 3125 - 40 $ - 3 125 - 100,00%
Luxury : 1000 - 400 $ - 657 - 65,71%
Total Capacity :17125
Farm
Farm Level 1: 2000 - 55 $ - 1 197 - 59,84%
Farm Level 2: 1000 - 30 $ - 532 - 53,20%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %13 136 - 76,70%
Average Income per Game2 500 850 $
Year to Date Revenue47 516 152 $
Farm
Home Games Left21
Average Attendance - %1 729 - 57,62%
Average Income per Game118 577 $
Year to Date Revenue2 371 532 $

Expense

Pro Players Total Salaries77 044 458 $
Farm Players Total Salaries2 130 866 $
Coaches Total Salaries13 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 615 694 $
Farm Year To Date Expenses2 654 751 $
Pro Salary Cap To Date34 348 752 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 018 702 $
Farm Estimated Season Revenue2 490 109 $
Pro Remaining Season Days65
Pro Expenses Per Days733 428 $
Pro Estimated Expenses47 672 820 $
Farm Remaining Season Days61
Farm Expenses Per Days49 394 $
Farm Estimated Expenses3 013 034 $
Estimated Season Expenses50 685 854 $
Season Salary Cap77 044 458 $
Estimate Under Maximum Salary Cap of 88 000 000 $10 955 542 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 044 458 $
Current Bank Account166 035 186 $
Projected Bank Account172 858 143 $

Pro Players Salaries

Jordan Eberle 10 500 000 $ (4)
-Salary Remaining : 5 783 898 $
Jacob Trouba 8 000 000 $ (3)
-Salary Remaining : 4 406 780 $
Colin Miller 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Ondrej Palat 6 000 000 $ (3)
-Salary Remaining : 3 305 085 $
Josh Anderson 5 500 000 $ (1)
-Salary Remaining : 3 029 661 $
Robin Lehner 5 000 000 $ (2)
-Salary Remaining : 2 754 237 $
Alex Vlasic 4 600 000 $ (3)
-Salary Remaining : 2 533 898 $
Brian Dumoulin 4 100 000 $ (3)
-Salary Remaining : 2 258 475 $
Carson Soucy 3 250 000 $ (4)
-Salary Remaining : 1 790 254 $
Stuart Skinner 3 000 000 $ (6)
-Salary Remaining : 1 652 542 $
Alex Nedeljkovic 2 500 000 $ (5)
-Salary Remaining : 1 377 119 $
Kaapo Kakko 2 100 000 $ (1)
-Salary Remaining : 1 156 780 $
Klim Kostin 2 000 000 $ (4)
-Salary Remaining : 1 101 695 $
Pavel Dorofeyev 1 840 000 $ (2)
-Salary Remaining : 1 013 559 $
Marco Rossi 1 710 000 $ (3)
-Salary Remaining : 941 949 $
William Carrier 1 400 000 $ (6)
-Salary Remaining : 771 186 $
Rasmus Sandin 1 400 000 $ (2)
-Salary Remaining : 771 186 $
Bobby McMann 1 350 000 $ (6)
-Salary Remaining : 743 644 $
Jayden Struble 925 000 $ (4)
-Salary Remaining : 509 534 $
Mavrik Bourque 894 000 $ (4)
-Salary Remaining : 492 458 $
Cody Glass 874 125 $ (1)
-Salary Remaining : 481 510 $
Ridly Greig 863 333 $ (2)
-Salary Remaining : 475 565 $
Samuel Helenius 863 000 $ (6)
-Salary Remaining : 475 381 $
Philip Tomasino 825 000 $ (1)
-Salary Remaining : 454 449 $
Jesper Boqvist 775 000 $ (1)
-Salary Remaining : 426 907 $
Justin Brazeau 775 000 $ (4)
-Salary Remaining : 426 907 $
Total Pro Players26
Salary Commitment
Year 53 : 77 044 458 $
Year 54 : 66 970 333 $
Year 55 : 57 867 000 $
Year 56 : 33 457 000 $
Salary Average Commitment
Year 53 : 76 444 458 $
Year 54 : 66 970 333 $
Year 55 : 57 867 000 $
Year 56 : 33 457 000 $
Salary Cap with 1 Way Contract
Year 53 : 77 044 458 $
Year 54 : 66 970 333 $
Year 55 : 57 867 000 $
Year 56 : 33 457 000 $

Farm Players Salaries

Rutger McGroarty 145 000 $ (6)
Salary Remaining : 77 588 $
Jordan Harris 140 000 $ (2)
Salary Remaining : 74 912 $
Jonathan Lekkerimaki 139 000 $ (6)
Salary Remaining : 74 377 $
Brennan Othmann 131 000 $ (4)
Salary Remaining : 70 096 $
Devin Kaplan 95 000 $ (6)
Salary Remaining : 50 833 $
Georgi Romanov 95 000 $ (4)
Salary Remaining : 50 833 $
Jakub Dobes 92 500 $ (6)
Salary Remaining : 49 496 $
Georgii Merkulov 92 500 $ (2)
Salary Remaining : 49 496 $
Ian Moore 92 500 $ (6)
Salary Remaining : 49 496 $
Brendan Brisson 92 500 $ (4)
Salary Remaining : 49 496 $
Thomas Bordeleau 87 400 $ (4)
Salary Remaining : 46 767 $
Tristen Robins 86 333 $ (2)
Salary Remaining : 46 196 $
Samuel Poulin 86 333 $ (2)
Salary Remaining : 46 196 $
Jack Finley 86 300 $ (6)
Salary Remaining : 46 178 $
James Malatesta (Out of Payroll) 85 000 $ (4)
Salary Remaining : 45 482 $
Nikita Prishchepov 80 700 $ (6)
Salary Remaining : 43 182 $
Trey Fix-Wolansky 77 500 $ (5)
Salary Remaining : 41 469 $
Jeffrey Viel 77 500 $ (3)
Salary Remaining : 41 469 $
Linus Karlsson 77 500 $ (4)
Salary Remaining : 41 469 $
Alec Regula 77 500 $ (1)
Salary Remaining : 41 469 $
Jaret Anderson-Dolan 77 500 $ (1)
Salary Remaining : 41 469 $
Kyle Capobianco 76 300 $ (3)
Salary Remaining : 40 827 $
Sonny Milano 75 000 $ (2)
Salary Remaining : 40 132 $
Olivier Rodrigue 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players24
Salary Commitment
Year 53 : 2 215 866 $
Year 54 : 2 010 866 $
Year 55 : 1 530 700 $
Year 56 : 1 376 900 $
Salary Average Commitment
Year 53 : 2 215 866 $
Year 54 : 2 010 866 $
Year 55 : 1 530 700 $
Year 56 : 1 376 900 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - 106 $ - 6 304 - 90,05%
Level 2: 6000 - 73 $ - 5 330 - 88,84%
Level 3: 3000 - 55 $ - 2 183 - 72,78%
Level 4: 5000 - 41 $ - 4 852 - 97,05%
Luxury : 1800 - 175 $ - 1 256 - 69,76%
Total Capacity :22800
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,11%
Farm Level 2: 1000 - 15 $ - 999 - 99,85%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 925 - 87,39%
Average Income per Game2 335 869 $
Year to Date Revenue44 381 506 $
Farm
Home Games Left20
Average Attendance - %2 981 - 99,36%
Average Income per Game122 319 $
Year to Date Revenue2 568 696 $

Expense

Pro Players Total Salaries65 819 339 $
Farm Players Total Salaries2 461 500 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 282 464 $
Farm Year To Date Expenses1 507 402 $
Pro Salary Cap To Date30 036 695 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 389 112 $
Farm Estimated Season Revenue2 446 377 $
Pro Remaining Season Days65
Pro Expenses Per Days600 164 $
Pro Estimated Expenses39 010 660 $
Farm Remaining Season Days61
Farm Expenses Per Days28 171 $
Farm Estimated Expenses1 718 431 $
Estimated Season Expenses40 729 091 $
Season Salary Cap65 819 339 $
Estimate Under Maximum Salary Cap of 88 000 000 $22 180 661 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 2 819 339 $
Current Bank Account294 840 140 $
Projected Bank Account307 946 538 $

Pro Players Salaries

Chris Wagner 10 000 000 $ (1)
-Salary Remaining : 5 508 475 $
Juha Jaaska 10 000 000 $ (1)
-Salary Remaining : 5 508 475 $
Gustav Nyquist 8 666 006 $ (2)
-Salary Remaining : 4 773 647 $
Matty Beniers 7 140 000 $ (3)
-Salary Remaining : 3 933 051 $
Juraj Slafkovsky 4 450 000 $ (2)
-Salary Remaining : 2 451 271 $
Leo Carlsson 4 200 000 $ (4)
-Salary Remaining : 2 313 559 $
Marc-Edouard Vlasic (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 1 652 542 $
Jake Bean 2 950 000 $ (4)
-Salary Remaining : 1 625 000 $
Jamie Drysdale 2 300 000 $ (1)
-Salary Remaining : 1 266 949 $
Matt Savoie 1 890 000 $ (4)
-Salary Remaining : 1 041 102 $
Kent Johnson 1 800 000 $ (6)
-Salary Remaining : 991 525 $
Zach Benson 1 600 000 $ (4)
-Salary Remaining : 881 356 $
Ryan Reaves 1 350 000 $ (4)
-Salary Remaining : 743 644 $
Lane Hutson 1 330 000 $ (4)
-Salary Remaining : 732 627 $
Scott Morrow 1 160 000 $ (4)
-Salary Remaining : 638 983 $
Pat Maroon 1 050 000 $ (4)
-Salary Remaining : 578 390 $
Vasily Podkolzin 1 000 000 $ (5)
-Salary Remaining : 550 847 $
Emil Andrae 925 000 $ (4)
-Salary Remaining : 509 534 $
Simon Holmstrom 863 333 $ (2)
-Salary Remaining : 475 565 $
Leevi Merilainen 820 000 $ (2)
-Salary Remaining : 451 695 $
Ken Appleby 775 000 $ (6)
-Salary Remaining : 426 907 $
Gage Goncalves 775 000 $ (4)
-Salary Remaining : 426 907 $
Kale Clague 775 000 $ (5)
-Salary Remaining : 426 907 $
Jonas Johansson (Out of Payroll) 750 000 $ (2)
-Salary Remaining : 413 136 $
Total Pro Players24
Salary Commitment
Year 53 : 69 569 339 $
Year 54 : 44 269 339 $
Year 55 : 28 720 000 $
Year 56 : 21 580 000 $
Salary Average Commitment
Year 53 : 74 369 339 $
Year 54 : 49 069 339 $
Year 55 : 33 520 000 $
Year 56 : 26 380 000 $
Salary Cap with 1 Way Contract
Year 53 : 69 569 339 $
Year 54 : 44 269 339 $
Year 55 : 28 720 000 $
Year 56 : 21 580 000 $

Farm Players Salaries

Ivan Demidov 263 000 $ (6)
Salary Remaining : 140 728 $
Logan Couture 175 000 $ (4)
Salary Remaining : 93 640 $
Jesper Wallstedt 135 000 $ (4)
Salary Remaining : 72 237 $
Matthew Wood 128 000 $ (6)
Salary Remaining : 68 491 $
Luca Cagnoni 95 000 $ (6)
Salary Remaining : 50 833 $
Ryan Ufko 92 500 $ (6)
Salary Remaining : 49 496 $
Aidan McDonough 92 500 $ (2)
Salary Remaining : 49 496 $
Maxwell Crozier 92 500 $ (4)
Salary Remaining : 49 496 $
Tristan Luneau 91 800 $ (4)
Salary Remaining : 49 121 $
Roby Jarventie 89 400 $ (4)
Salary Remaining : 47 837 $
Lukas Rousek 83 000 $ (2)
Salary Remaining : 44 412 $
Ross Johnston 80 000 $ (3)
Salary Remaining : 42 807 $
Liam Foudy 77 500 $ (3)
Salary Remaining : 41 469 $
Kole Lind 77 500 $ (1)
Salary Remaining : 41 469 $
Rasmus Asplund 77 500 $ (4)
Salary Remaining : 41 469 $
Jack Rathbone 77 500 $ (1)
Salary Remaining : 41 469 $
Alexander Nylander 77 500 $ (6)
Salary Remaining : 41 469 $
Adam Raska 77 500 $ (4)
Salary Remaining : 41 469 $
Hugo Alnefelt 77 500 $ (2)
Salary Remaining : 41 469 $
Colton White 76 300 $ (3)
Salary Remaining : 40 827 $
Vitali Kravtsov 75 000 $ (2)
Salary Remaining : 40 132 $
Justin Bailey 75 000 $ (2)
Salary Remaining : 40 132 $
Juho Lammikko 75 000 $ (1)
Salary Remaining : 40 132 $
Mikhail Vorobyov 75 000 $ (1)
Salary Remaining : 40 132 $
William Lagesson 75 000 $ (2)
Salary Remaining : 40 132 $
Drew Commesso 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players26
Salary Commitment
Year 53 : 2 461 500 $
Year 54 : 2 106 500 $
Year 55 : 1 628 500 $
Year 56 : 1 394 700 $
Salary Average Commitment
Year 53 : 2 555 000 $
Year 54 : 2 106 500 $
Year 55 : 1 628 500 $
Year 56 : 1 394 700 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 125 $ - 5 911 - 98,52%
Level 2: 5000 - 80 $ - 4 974 - 99,49%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 3099 - 40 $ - 3 099 - 100,00%
Luxury : 1000 - 275 $ - 1 000 - 100,00%
Total Capacity :17099
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 997 - 99,65%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 985 - 99,33%
Average Income per Game2 400 909 $
Year to Date Revenue45 617 276 $
Farm
Home Games Left20
Average Attendance - %2 986 - 99,53%
Average Income per Game122 643 $
Year to Date Revenue2 575 496 $

Expense

Pro Players Total Salaries85 055 000 $
Farm Players Total Salaries1 952 500 $
Coaches Total Salaries11 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 597 200 $
Farm Year To Date Expenses1 321 567 $
Pro Salary Cap To Date38 105 689 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 820 004 $
Farm Estimated Season Revenue2 452 853 $
Pro Remaining Season Days65
Pro Expenses Per Days805 551 $
Pro Estimated Expenses52 360 815 $
Farm Remaining Season Days61
Farm Expenses Per Days25 899 $
Farm Estimated Expenses1 579 839 $
Estimated Season Expenses53 940 654 $
Season Salary Cap85 055 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 945 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 055 000 $
Current Bank Account129 659 809 $
Projected Bank Account130 992 012 $

Pro Players Salaries

Jonathan Huberdeau 10 500 000 $ (6)
-Salary Remaining : 5 783 898 $
Roman Josi 9 060 000 $ (4)
-Salary Remaining : 4 990 678 $
Patrik Laine 8 700 000 $ (2)
-Salary Remaining : 4 792 373 $
Mika Zibanejad 8 500 000 $ (4)
-Salary Remaining : 4 682 203 $
Nick Suzuki 7 875 000 $ (2)
-Salary Remaining : 4 337 924 $
Travis Sanheim 6 250 000 $ (3)
-Salary Remaining : 3 442 797 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 3 305 085 $
Ryan Lindgren 4 500 000 $ (6)
-Salary Remaining : 2 478 814 $
Shayne Gostisbehere 4 500 000 $ (3)
-Salary Remaining : 2 478 814 $
Frank Vatrano 3 650 000 $ (6)
-Salary Remaining : 2 010 593 $
Marc-Andre Fleury 3 500 000 $ (1)
-Salary Remaining : 1 927 966 $
Colin Blackwell 2 000 000 $ (3)
-Salary Remaining : 1 101 695 $
Jordan Martinook 1 800 000 $ (2)
-Salary Remaining : 991 525 $
Casey DeSmith 1 800 000 $ (2)
-Salary Remaining : 991 525 $
Matthew Poitras 950 000 $ (4)
-Salary Remaining : 523 305 $
Cayden Primeau 890 000 $ (5)
-Salary Remaining : 490 254 $
Logan Stankoven 880 000 $ (4)
-Salary Remaining : 484 746 $
Cale Fleury 800 000 $ (5)
-Salary Remaining : 440 678 $
Eric Robinson 750 000 $ (1)
-Salary Remaining : 413 136 $
Kevin Stenlund 750 000 $ (1)
-Salary Remaining : 413 136 $
Wyatt Kalynuk 700 000 $ (1)
-Salary Remaining : 385 593 $
Mark Friedman 700 000 $ (3)
-Salary Remaining : 385 593 $
Total Pro Players22
Salary Commitment
Year 53 : 85 055 000 $
Year 54 : 73 355 000 $
Year 55 : 53 180 000 $
Year 56 : 39 730 000 $
Salary Average Commitment
Year 53 : 85 055 000 $
Year 54 : 73 355 000 $
Year 55 : 53 180 000 $
Year 56 : 39 730 000 $
Salary Cap with 1 Way Contract
Year 53 : 85 055 000 $
Year 54 : 73 355 000 $
Year 55 : 53 180 000 $
Year 56 : 39 730 000 $

Farm Players Salaries

Gabriel Landeskog 700 000 $ (1)
Salary Remaining : 374 561 $
Jarred Tinordi 200 000 $ (1)
Salary Remaining : 107 018 $
Tyler Johnson 77 500 $ (3)
Salary Remaining : 41 469 $
Jacob Moverare 77 500 $ (4)
Salary Remaining : 41 469 $
Christian Wolanin 77 500 $ (2)
Salary Remaining : 41 469 $
Matthew Berlin 75 000 $ (2)
Salary Remaining : 40 132 $
Jett Alexander 75 000 $ (3)
Salary Remaining : 40 132 $
Felix Sandstrom 75 000 $ (3)
Salary Remaining : 40 132 $
Erik Kallgren 75 000 $ (3)
Salary Remaining : 40 132 $
Mason Morelli 75 000 $ (1)
Salary Remaining : 40 132 $
Joona Koppanen 75 000 $ (2)
Salary Remaining : 40 132 $
Michael Sgarbossa 75 000 $ (1)
Salary Remaining : 40 132 $
Drake Rymsha 75 000 $ (1)
Salary Remaining : 40 132 $
Jake Leschyshyn 75 000 $ (3)
Salary Remaining : 40 132 $
Evgeny Svechnikov 75 000 $ (1)
Salary Remaining : 40 132 $
Tyler Wotherspoon 70 000 $ (2)
Salary Remaining : 37 456 $
Total Farm Players16
Salary Commitment
Year 53 : 1 952 500 $
Year 54 : 752 500 $
Year 55 : 455 000 $
Year 56 : 77 500 $
Salary Average Commitment
Year 53 : 1 895 000 $
Year 54 : 720 000 $
Year 55 : 450 000 $
Year 56 : 77 500 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 4 919 - 81,99%
Level 2: 5000 - 90 $ - 4 916 - 98,33%
Level 3: 2000 - 70 $ - 1 992 - 99,58%
Level 4: 5250 - 50 $ - 4 718 - 89,87%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :19250
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,60%
Farm Level 2: 1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17 546 - 91,15%
Average Income per Game2 618 292 $
Year to Date Revenue52 365 838 $
Farm
Home Games Left20
Average Attendance - %2 991 - 99,70%
Average Income per Game122 820 $
Year to Date Revenue2 579 230 $

Expense

Pro Players Total Salaries66 749 333 $
Farm Players Total Salaries2 640 350 $
Coaches Total Salaries4 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 519 283 $
Farm Year To Date Expenses1 680 616 $
Pro Salary Cap To Date29 722 653 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 984 130 $
Farm Estimated Season Revenue2 456 410 $
Pro Remaining Season Days65
Pro Expenses Per Days599 571 $
Pro Estimated Expenses38 972 115 $
Farm Remaining Season Days61
Farm Expenses Per Days31 494 $
Farm Estimated Expenses1 921 134 $
Estimated Season Expenses40 893 249 $
Season Salary Cap66 749 333 $
Estimate Under Maximum Salary Cap of 88 000 000 $21 250 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 3 749 333 $
Current Bank Account383 202 398 $
Projected Bank Account399 749 689 $

Pro Players Salaries

Jeff Skinner 9 000 000 $ (1)
-Salary Remaining : 4 957 627 $
Tony DeAngelo 9 000 000 $ (5)
-Salary Remaining : 4 957 627 $
Teddy Blueger 7 000 000 $ (4)
-Salary Remaining : 3 855 932 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 3 029 661 $
Joel Farabee 5 000 000 $ (2)
-Salary Remaining : 2 754 237 $
Tyler Bertuzzi 4 750 000 $ (2)
-Salary Remaining : 2 616 525 $
Spencer Knight 4 500 000 $ (2)
-Salary Remaining : 2 478 814 $
Shane Pinto 3 750 000 $ (4)
-Salary Remaining : 2 065 678 $
Mario Ferraro 3 250 000 $ (2)
-Salary Remaining : 1 790 254 $
Pavel Mintyukov 1 700 000 $ (4)
-Salary Remaining : 936 441 $
Sam Rinzel 1 370 000 $ (6)
-Salary Remaining : 754 661 $
Shakir Mukhamadullin 1 290 000 $ (4)
-Salary Remaining : 710 593 $
Zachary Bolduc 1 280 000 $ (4)
-Salary Remaining : 705 085 $
Frank Nazar 1 250 000 $ (4)
-Salary Remaining : 688 559 $
Mathieu Olivier 1 100 000 $ (6)
-Salary Remaining : 605 932 $
Brock Faber 1 008 333 $ (2)
-Salary Remaining : 555 438 $
Josh Doan 925 000 $ (4)
-Salary Remaining : 509 534 $
Drew Helleson 925 000 $ (2)
-Salary Remaining : 509 534 $
Alex Laferriere 875 000 $ (4)
-Salary Remaining : 481 992 $
Connor McMichael 863 000 $ (4)
-Salary Remaining : 475 381 $
Kaedan Korczak 825 000 $ (1)
-Salary Remaining : 454 449 $
Lukas Dostal 813 000 $ (6)
-Salary Remaining : 447 839 $
Egor Zamula 775 000 $ (3)
-Salary Remaining : 426 907 $
Total Pro Players23
Salary Commitment
Year 53 : 66 749 333 $
Year 54 : 56 924 333 $
Year 55 : 37 491 000 $
Year 56 : 31 216 000 $
Salary Average Commitment
Year 53 : 66 424 333 $
Year 54 : 56 924 333 $
Year 55 : 37 491 000 $
Year 56 : 31 216 000 $
Salary Cap with 1 Way Contract
Year 53 : 66 749 333 $
Year 54 : 56 924 333 $
Year 55 : 37 491 000 $
Year 56 : 31 216 000 $

Farm Players Salaries

Kevin Korchinski 192 000 $ (4)
Salary Remaining : 102 737 $
Lian Bichsel 142 000 $ (6)
Salary Remaining : 75 982 $
Noah Ostlund 136 000 $ (6)
Salary Remaining : 72 772 $
Sean Farrell 125 833 $ (2)
Salary Remaining : 67 332 $
Gabe Perreault 123 000 $ (6)
Salary Remaining : 65 816 $
Oliver Kapanen 121 000 $ (6)
Salary Remaining : 64 746 $
Lukas Reichel 120 000 $ (2)
Salary Remaining : 64 211 $
Owen Pickering 114 000 $ (6)
Salary Remaining : 61 000 $
John Farinacci 95 000 $ (6)
Salary Remaining : 50 833 $
John Beecher 92 500 $ (4)
Salary Remaining : 49 496 $
William Dufour 92 500 $ (2)
Salary Remaining : 49 496 $
Daniil Misyul 92 500 $ (6)
Salary Remaining : 49 496 $
Bradly Nadeau 91 800 $ (4)
Salary Remaining : 49 121 $
Jean-Luc Foudy 89 417 $ (2)
Salary Remaining : 47 846 $
Nolan Allan 88 000 $ (6)
Salary Remaining : 47 088 $
Colton Dach 88 000 $ (6)
Salary Remaining : 47 088 $
Akira Schmid 87 500 $ (2)
Salary Remaining : 46 820 $
Oliver Wahlstrom 87 400 $ (3)
Salary Remaining : 46 767 $
Rory Kerins 84 700 $ (6)
Salary Remaining : 45 322 $
Fraser Minten 81 700 $ (4)
Salary Remaining : 43 717 $
Jacob Bernard-Docker 80 500 $ (4)
Salary Remaining : 43 075 $
Cole Schwindt 80 000 $ (5)
Salary Remaining : 42 807 $
Jiri Patera 80 000 $ (2)
Salary Remaining : 42 807 $
Valtteri Puustinen 77 500 $ (1)
Salary Remaining : 41 469 $
Ryan Suzuki 77 500 $ (6)
Salary Remaining : 41 469 $
Elias Pettersson 50 000 $ (1)
Salary Remaining : 26 754 $
Erik Portillo 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players27
Salary Commitment
Year 53 : 2 640 350 $
Year 54 : 2 462 850 $
Year 55 : 1 867 600 $
Year 56 : 1 780 200 $
Salary Average Commitment
Year 53 : 2 612 850 $
Year 54 : 2 462 850 $
Year 55 : 1 867 600 $
Year 56 : 1 780 200 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - 150 $ - 4 893 - 69,89%
Level 2: 6000 - 115 $ - 3 887 - 64,79%
Level 3: 3000 - 85 $ - 1 668 - 55,60%
Level 4: 5000 - 75 $ - 3 127 - 62,53%
Luxury : 2000 - 280 $ - 1 010 - 50,51%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 52 $ - 1 275 - 63,75%
Farm Level 2: 1000 - 33 $ - 494 - 49,38%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %14 585 - 63,41%
Average Income per Game2 668 086 $
Year to Date Revenue50 693 638 $
Farm
Home Games Left20
Average Attendance - %1 769 - 58,96%
Average Income per Game119 761 $
Year to Date Revenue2 514 990 $

Expense

Pro Players Total Salaries87 862 500 $
Farm Players Total Salaries3 189 967 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 329 978 $
Farm Year To Date Expenses2 372 548 $
Pro Salary Cap To Date39 185 912 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 697 897 $
Farm Estimated Season Revenue2 395 229 $
Pro Remaining Season Days65
Pro Expenses Per Days803 919 $
Pro Estimated Expenses52 254 735 $
Farm Remaining Season Days61
Farm Expenses Per Days45 526 $
Farm Estimated Expenses2 777 086 $
Estimated Season Expenses55 031 821 $
Season Salary Cap87 862 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $137 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 862 500 $
Current Bank Account577 960 376 $
Projected Bank Account584 021 681 $

Pro Players Salaries

Charlie McAvoy 9 500 000 $ (6)
-Salary Remaining : 5 233 051 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 4 682 203 $
Jason Robertson 7 750 000 $ (1)
-Salary Remaining : 4 269 068 $
Valeri Nichushkin 6 130 000 $ (5)
-Salary Remaining : 3 376 695 $
Jonas Brodin 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Adam Henrique 5 825 000 $ (3)
-Salary Remaining : 3 208 686 $
Vincent Trocheck 5 630 000 $ (4)
-Salary Remaining : 3 101 271 $
Blake Coleman 4 900 000 $ (5)
-Salary Remaining : 2 699 153 $
Ukko-Pekka Luukkonen 4 750 000 $ (1)
-Salary Remaining : 2 616 525 $
Brandon Carlo 4 100 000 $ (4)
-Salary Remaining : 2 258 475 $
Dawson Mercer 4 000 000 $ (4)
-Salary Remaining : 2 203 390 $
Boone Jenner 3 750 000 $ (2)
-Salary Remaining : 2 065 678 $
Eetu Luostarinen 3 000 000 $ (6)
-Salary Remaining : 1 652 542 $
Martin Necas 3 000 000 $ (4)
-Salary Remaining : 1 652 542 $
Anthony Stolarz 2 930 000 $ (2)
-Salary Remaining : 1 613 983 $
Gustav Forsling 2 670 000 $ (6)
-Salary Remaining : 1 470 763 $
Kevin Bahl 1 050 000 $ (1)
-Salary Remaining : 578 390 $
Jake Walman 1 050 000 $ (2)
-Salary Remaining : 578 390 $
Ty Dellandrea 900 000 $ (1)
-Salary Remaining : 495 763 $
Pontus Holmberg 827 500 $ (2)
-Salary Remaining : 455 826 $
Eric Comrie 825 000 $ (4)
-Salary Remaining : 454 449 $
Kieffer Bellows 775 000 $ (2)
-Salary Remaining : 426 907 $
Total Pro Players22
Salary Commitment
Year 53 : 87 862 500 $
Year 54 : 73 412 500 $
Year 55 : 55 580 000 $
Year 56 : 49 755 000 $
Salary Average Commitment
Year 53 : 83 612 500 $
Year 54 : 73 412 500 $
Year 55 : 55 580 000 $
Year 56 : 49 755 000 $
Salary Cap with 1 Way Contract
Year 53 : 87 862 500 $
Year 54 : 73 412 500 $
Year 55 : 55 580 000 $
Year 56 : 49 755 000 $

Farm Players Salaries

Joe Pavelski 550 000 $ (3)
Salary Remaining : 294 298 $
Ville Husso 475 000 $ (3)
Salary Remaining : 254 167 $
Ross Colton 400 000 $ (3)
Salary Remaining : 214 035 $
Michael McCarron 350 000 $ (2)
Salary Remaining : 187 281 $
Andrew Cogliano 300 000 $ (2)
Salary Remaining : 160 526 $
Tyler Motte 238 000 $ (4)
Salary Remaining : 127 351 $
Derek Ryan 200 000 $ (3)
Salary Remaining : 107 018 $
Urho Vaakanainen 110 000 $ (1)
Salary Remaining : 58 860 $
Arthur Kaliyev 104 000 $ (2)
Salary Remaining : 55 649 $
Elliot Desnoyers 85 467 $ (2)
Salary Remaining : 45 732 $
Alexei Melnichuk 77 500 $ (1)
Salary Remaining : 41 469 $
Skyler Brind'Amour 77 500 $ (6)
Salary Remaining : 41 469 $
Matthew Robertson 77 500 $ (6)
Salary Remaining : 41 469 $
Kaden Fulcher 75 000 $ (3)
Salary Remaining : 40 132 $
Dakota Mermis 70 000 $ (1)
Salary Remaining : 37 456 $
Total Farm Players15
Salary Commitment
Year 53 : 3 189 967 $
Year 54 : 2 932 467 $
Year 55 : 2 093 000 $
Year 56 : 393 000 $
Salary Average Commitment
Year 53 : 3 129 967 $
Year 54 : 2 932 467 $
Year 55 : 2 093 000 $
Year 56 : 393 000 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 128 $ - 5 841 - 97,35%
Level 2: 5000 - 72 $ - 4 983 - 99,66%
Level 3: 2000 - 47 $ - 2 000 - 100,00%
Level 4: 3113 - 42 $ - 3 113 - 100,00%
Luxury : 1000 - 245 $ - 1 000 - 100,00%
Total Capacity :17113
Farm
Farm Level 1: 2000 - 35 $ - 1 976 - 98,82%
Farm Level 2: 1000 - 15 $ - 996 - 99,62%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 937 - 98,97%
Average Income per Game2 285 501 $
Year to Date Revenue43 424 519 $
Farm
Home Games Left21
Average Attendance - %2 973 - 99,09%
Average Income per Game121 970 $
Year to Date Revenue2 439 393 $

Expense

Pro Players Total Salaries85 670 833 $
Farm Players Total Salaries3 543 150 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 077 398 $
Farm Year To Date Expenses2 075 911 $
Pro Salary Cap To Date34 831 642 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 281 022 $
Farm Estimated Season Revenue2 561 363 $
Pro Remaining Season Days65
Pro Expenses Per Days768 397 $
Pro Estimated Expenses49 945 805 $
Farm Remaining Season Days61
Farm Expenses Per Days37 659 $
Farm Estimated Expenses2 297 199 $
Estimated Season Expenses52 243 004 $
Season Salary Cap85 670 833 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 329 167 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 670 833 $
Current Bank Account304 139 866 $
Projected Bank Account304 739 247 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 5 508 475 $
Tyler Seguin 9 850 000 $ (4)
-Salary Remaining : 5 425 847 $
Cale Makar 9 000 000 $ (2)
-Salary Remaining : 4 957 627 $
Alex Pietrangelo 8 800 000 $ (2)
-Salary Remaining : 4 847 458 $
Morgan Rielly 7 500 000 $ (4)
-Salary Remaining : 4 131 356 $
Chris Kreider 6 500 000 $ (3)
-Salary Remaining : 3 580 508 $
Mikael Backlund 5 350 000 $ (3)
-Salary Remaining : 2 947 034 $
Ryan O'Reilly 4 500 000 $ (6)
-Salary Remaining : 2 478 814 $
Sean Walker 3 600 000 $ (4)
-Salary Remaining : 1 983 051 $
Mason McTavish 3 390 000 $ (5)
-Salary Remaining : 1 867 373 $
MacKenzie Blackwood 2 350 000 $ (6)
-Salary Remaining : 1 294 492 $
Alexis Lafreniere 2 330 000 $ (6)
-Salary Remaining : 1 283 475 $
Yegor Chinakhov 2 100 000 $ (4)
-Salary Remaining : 1 156 780 $
Jake Sanderson 1 850 000 $ (2)
-Salary Remaining : 1 019 068 $
Mattias Janmark 1 800 000 $ (1)
-Salary Remaining : 991 525 $
Jake Evans 1 700 000 $ (1)
-Salary Remaining : 936 441 $
Scott Wedgewood 1 000 000 $ (2)
-Salary Remaining : 550 847 $
Jakob Pelletier 863 333 $ (2)
-Salary Remaining : 475 565 $
Parker Kelly 825 000 $ (1)
-Salary Remaining : 454 449 $
Jonathan Drouin 825 000 $ (4)
-Salary Remaining : 454 449 $
Andrew Peeke 787 500 $ (1)
-Salary Remaining : 433 792 $
Nathan Walker 750 000 $ (3)
-Salary Remaining : 413 136 $
Total Pro Players22
Salary Commitment
Year 53 : 85 670 833 $
Year 54 : 80 558 333 $
Year 55 : 59 045 000 $
Year 56 : 36 445 000 $
Salary Average Commitment
Year 53 : 85 345 833 $
Year 54 : 80 558 333 $
Year 55 : 59 045 000 $
Year 56 : 36 445 000 $
Salary Cap with 1 Way Contract
Year 53 : 85 670 833 $
Year 54 : 80 558 333 $
Year 55 : 59 045 000 $
Year 56 : 36 445 000 $

Farm Players Salaries

Tim Washe 300 000 $ (2)
Salary Remaining : 160 526 $
Quinn Hutson 300 000 $ (5)
Salary Remaining : 160 526 $
Benoit-Olivier Groulx 300 000 $ (3)
Salary Remaining : 160 526 $
Marcus Hogberg 250 000 $ (2)
Salary Remaining : 133 772 $
Tyson Barrie 200 000 $ (4)
Salary Remaining : 107 018 $
Evgeny Kuznetsov 150 000 $ (5)
Salary Remaining : 80 263 $
Landon Slaggert 135 000 $ (4)
Salary Remaining : 72 237 $
Conor Sheary 130 000 $ (4)
Salary Remaining : 69 561 $
Semyon Varlamov 125 100 $ (4)
Salary Remaining : 66 939 $
Marc Staal 110 000 $ (2)
Salary Remaining : 58 860 $
Alex Belzile 100 000 $ (4)
Salary Remaining : 53 509 $
Dylan Gambrell 100 000 $ (4)
Salary Remaining : 53 509 $
Chase Bradley 97 500 $ (6)
Salary Remaining : 52 171 $
Michael Milne 95 000 $ (6)
Salary Remaining : 50 833 $
Domenick Fensore 92 500 $ (6)
Salary Remaining : 49 496 $
Dylan Duke 92 500 $ (6)
Salary Remaining : 49 496 $
Daemon Hunt 90 300 $ (4)
Salary Remaining : 48 318 $
Stanislav Svozil 90 250 $ (2)
Salary Remaining : 48 292 $
Lucas Carlsson 90 000 $ (1)
Salary Remaining : 48 158 $
Jake Lucchini 80 000 $ (3)
Salary Remaining : 42 807 $
Mitchell Chaffee 80 000 $ (4)
Salary Remaining : 42 807 $
Fredrik Karlstrom 77 500 $ (3)
Salary Remaining : 41 469 $
Ben Meyers 77 500 $ (2)
Salary Remaining : 41 469 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 41 469 $
Matt Stienburg 77 500 $ (6)
Salary Remaining : 41 469 $
Vinnie Hinostroza 75 000 $ (4)
Salary Remaining : 40 132 $
Dylan Wells 75 000 $ (2)
Salary Remaining : 40 132 $
Matthew Murray 75 000 $ (2)
Salary Remaining : 40 132 $
Total Farm Players28
Salary Commitment
Year 53 : 3 543 150 $
Year 54 : 3 453 150 $
Year 55 : 2 397 900 $
Year 56 : 1 940 400 $
Salary Average Commitment
Year 53 : 3 543 150 $
Year 54 : 3 453 150 $
Year 55 : 2 397 900 $
Year 56 : 1 940 400 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 128 $ - 5 907 - 98,44%
Level 2: 5000 - 92 $ - 4 926 - 98,52%
Level 3: 2000 - 69 $ - 1 994 - 99,69%
Level 4: 4200 - 57 $ - 4 200 - 99,99%
Luxury : 1000 - 262 $ - 1 000 - 100,00%
Total Capacity :18200
Farm
Farm Level 1: 2000 - 35 $ - 1 977 - 98,85%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 026 - 99,04%
Average Income per Game2 679 869 $
Year to Date Revenue50 917 520 $
Farm
Home Games Left21
Average Attendance - %2 974 - 99,15%
Average Income per Game122 028 $
Year to Date Revenue2 440 552 $

Expense

Pro Players Total Salaries68 768 469 $
Farm Players Total Salaries1 521 400 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 243 302 $
Farm Year To Date Expenses1 743 727 $
Pro Salary Cap To Date28 997 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 957 128 $
Farm Estimated Season Revenue2 562 580 $
Pro Remaining Season Days65
Pro Expenses Per Days625 157 $
Pro Estimated Expenses40 635 205 $
Farm Remaining Season Days61
Farm Expenses Per Days30 889 $
Farm Estimated Expenses1 884 229 $
Estimated Season Expenses42 519 434 $
Season Salary Cap68 768 469 $
Estimate Under Maximum Salary Cap of 88 000 000 $19 231 531 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 5 768 469 $
Current Bank Account249 166 924 $
Projected Bank Account268 167 198 $

Pro Players Salaries

Kevin Hayes 7 142 858 $ (3)
-Salary Remaining : 3 934 625 $
Philipp Grubauer 5 900 000 $ (3)
-Salary Remaining : 3 250 000 $
Adam Pelech 5 750 000 $ (4)
-Salary Remaining : 3 167 373 $
Kevin Labanc 4 725 000 $ (1)
-Salary Remaining : 2 602 754 $
Filip Chytil 4 440 000 $ (6)
-Salary Remaining : 2 445 763 $
Sean Kuraly 4 250 000 $ (3)
-Salary Remaining : 2 341 102 $
Viktor Arvidsson 4 250 000 $ (2)
-Salary Remaining : 2 341 102 $
Troy Stecher 4 000 001 $ (2)
-Salary Remaining : 2 203 390 $
Jonas Siegenthaler (Out of Payroll) 3 400 000 $ (3)
-Salary Remaining : 1 872 881 $
Aleksi Heponiemi 3 000 000 $ (1)
-Salary Remaining : 1 652 542 $
Owen Sillinger 3 000 000 $ (1)
-Salary Remaining : 1 652 542 $
Wyatt Aamodt 3 000 000 $ (1)
-Salary Remaining : 1 652 542 $
Alec Martinez 2 999 999 $ (1)
-Salary Remaining : 1 652 542 $
Jack Johnson 2 000 000 $ (1)
-Salary Remaining : 1 101 695 $
Travis Boyd 1 750 000 $ (1)
-Salary Remaining : 963 983 $
Jack Quinn 1 600 000 $ (6)
-Salary Remaining : 881 356 $
Bobby Brink 1 500 000 $ (6)
-Salary Remaining : 826 271 $
Max Pacioretty 1 500 000 $ (5)
-Salary Remaining : 826 271 $
Oskar Olausson 894 167 $ (2)
-Salary Remaining : 492 550 $
Maveric Lamoureux 887 000 $ (6)
-Salary Remaining : 488 602 $
Sam Morton (Out of Payroll) 870 000 $ (6)
-Salary Remaining : 479 237 $
Sebastien Aho 825 000 $ (1)
-Salary Remaining : 454 449 $
Arturs Silovs 796 111 $ (2)
-Salary Remaining : 438 536 $
Adam Wilsby 775 000 $ (6)
-Salary Remaining : 426 907 $
Yan Kuznetsov 775 000 $ (4)
-Salary Remaining : 426 907 $
Jake Christiansen 775 000 $ (4)
-Salary Remaining : 426 907 $
Jet Greaves 758 333 $ (2)
-Salary Remaining : 417 726 $
Viktor Lodin 750 000 $ (2)
-Salary Remaining : 413 136 $
Daniel Sprong 725 000 $ (1)
-Salary Remaining : 399 364 $
Total Pro Players29
Salary Commitment
Year 53 : 73 038 469 $
Year 54 : 51 013 470 $
Year 55 : 39 564 858 $
Year 56 : 18 872 000 $
Salary Average Commitment
Year 53 : 73 038 469 $
Year 54 : 51 013 470 $
Year 55 : 39 564 858 $
Year 56 : 18 872 000 $
Salary Cap with 1 Way Contract
Year 53 : 73 038 469 $
Year 54 : 51 013 470 $
Year 55 : 39 564 858 $
Year 56 : 18 872 000 $

Farm Players Salaries

Ty Mueller 95 000 $ (6)
Salary Remaining : 50 833 $
Pavol Regenda 92 500 $ (2)
Salary Remaining : 49 496 $
Parker Ford 92 500 $ (6)
Salary Remaining : 49 496 $
Maksymilian Szuber 85 900 $ (4)
Salary Remaining : 45 964 $
Alex Alexeyev 82 500 $ (4)
Salary Remaining : 44 145 $
Arshdeep Bains 81 700 $ (4)
Salary Remaining : 43 717 $
Isaac Ratcliffe 77 500 $ (3)
Salary Remaining : 41 469 $
Brandon Biro 77 500 $ (5)
Salary Remaining : 41 469 $
Jason Polin 77 500 $ (4)
Salary Remaining : 41 469 $
Hunter Drew 77 500 $ (1)
Salary Remaining : 41 469 $
Jack Ahcan 77 500 $ (1)
Salary Remaining : 41 469 $
Jesse Ylonen 77 500 $ (1)
Salary Remaining : 41 469 $
Tanner Laczynski 76 300 $ (2)
Salary Remaining : 40 827 $
Cameron Hillis 75 000 $ (2)
Salary Remaining : 40 132 $
Hugh McGing 75 000 $ (2)
Salary Remaining : 40 132 $
Linus Hogberg 75 000 $ (3)
Salary Remaining : 40 132 $
Mac Hollowell 75 000 $ (2)
Salary Remaining : 40 132 $
Dillon Dube 75 000 $ (3)
Salary Remaining : 40 132 $
Connor Bunnaman 75 000 $ (4)
Salary Remaining : 40 132 $
Total Farm Players19
Salary Commitment
Year 53 : 1 521 400 $
Year 54 : 1 288 900 $
Year 55 : 895 100 $
Year 56 : 667 600 $
Salary Average Commitment
Year 53 : 1 466 400 $
Year 54 : 1 288 900 $
Year 55 : 895 100 $
Year 56 : 667 600 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 5 934 - 98,89%
Level 2: 5000 - 90 $ - 4 924 - 98,48%
Level 3: 2000 - 70 $ - 1 991 - 99,57%
Level 4: 5983 - 28 $ - 5 280 - 88,25%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :19983
Farm
Farm Level 1: 2000 - 35 $ - 1 978 - 98,89%
Farm Level 2: 1000 - 17 $ - 999 - 99,94%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 129 - 95,73%
Average Income per Game2 460 830 $
Year to Date Revenue46 755 771 $
Farm
Home Games Left21
Average Attendance - %2 977 - 99,24%
Average Income per Game125 002 $
Year to Date Revenue2 500 044 $

Expense

Pro Players Total Salaries87 794 998 $
Farm Players Total Salaries2 981 167 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 593 055 $
Farm Year To Date Expenses1 651 508 $
Pro Salary Cap To Date39 347 304 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 138 261 $
Farm Estimated Season Revenue2 625 046 $
Pro Remaining Season Days65
Pro Expenses Per Days786 398 $
Pro Estimated Expenses51 115 870 $
Farm Remaining Season Days61
Farm Expenses Per Days32 291 $
Farm Estimated Expenses1 969 751 $
Estimated Season Expenses53 085 621 $
Season Salary Cap87 794 998 $
Estimate Under Maximum Salary Cap of 88 000 000 $205 002 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 794 998 $
Current Bank Account185 237 922 $
Projected Bank Account188 915 608 $

Pro Players Salaries

Artemi Panarin 11 640 000 $ (4)
-Salary Remaining : 6 411 864 $
Mark Stone 9 500 000 $ (6)
-Salary Remaining : 5 233 051 $
Jamie Benn 9 500 000 $ (2)
-Salary Remaining : 5 233 051 $
Victor Hedman 7 875 000 $ (1)
-Salary Remaining : 4 337 924 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 3 373 941 $
Erik Johnson 6 000 000 $ (2)
-Salary Remaining : 3 305 085 $
Matt Roy 5 750 000 $ (6)
-Salary Remaining : 3 167 373 $
Joonas Korpisalo 4 000 000 $ (5)
-Salary Remaining : 2 203 390 $
Radek Faksa 3 250 000 $ (5)
-Salary Remaining : 1 790 254 $
Matt Duchene 3 000 000 $ (6)
-Salary Remaining : 1 652 542 $
David Rittich 2 999 999 $ (4)
-Salary Remaining : 1 652 542 $
Anthony Duclair 2 999 999 $ (5)
-Salary Remaining : 1 652 542 $
Jared McCann 2 940 000 $ (1)
-Salary Remaining : 1 619 492 $
Casey Cizikas 2 500 000 $ (1)
-Salary Remaining : 1 377 119 $
Nico Sturm 2 000 000 $ (5)
-Salary Remaining : 1 101 695 $
Zach Aston-Reese 1 655 000 $ (1)
-Salary Remaining : 911 653 $
Jani Hakanpaa 1 500 000 $ (4)
-Salary Remaining : 826 271 $
Logan Stanley 1 000 000 $ (1)
-Salary Remaining : 550 847 $
Mark Kastelic 835 000 $ (4)
-Salary Remaining : 459 958 $
Reese Johnson 775 000 $ (3)
-Salary Remaining : 426 907 $
Kristian Reichel 750 000 $ (5)
-Salary Remaining : 413 136 $
Robert Bortuzzo 700 000 $ (2)
-Salary Remaining : 385 593 $
Nathan Clurman 500 000 $ (1)
-Salary Remaining : 275 424 $
Total Pro Players23
Salary Commitment
Year 53 : 87 794 998 $
Year 54 : 65 199 998 $
Year 55 : 48 999 998 $
Year 56 : 48 224 998 $
Salary Average Commitment
Year 53 : 87 794 998 $
Year 54 : 65 199 998 $
Year 55 : 48 999 998 $
Year 56 : 48 224 998 $
Salary Cap with 1 Way Contract
Year 53 : 87 794 998 $
Year 54 : 65 199 998 $
Year 55 : 48 999 998 $
Year 56 : 48 224 998 $

Farm Players Salaries

Martin Jones 575 000 $ (2)
Salary Remaining : 307 675 $
Calvin de Haan 300 000 $ (2)
Salary Remaining : 160 526 $
Patrick Giles 300 000 $ (4)
Salary Remaining : 160 526 $
Vinni Lettieri 300 000 $ (3)
Salary Remaining : 160 526 $
Milan Lucic 278 500 $ (1)
Salary Remaining : 149 022 $
Juuso Valimaki 200 000 $ (2)
Salary Remaining : 107 018 $
Ville Ottavainen 92 500 $ (6)
Salary Remaining : 49 496 $
Marc Del Gaizo 92 500 $ (4)
Salary Remaining : 49 496 $
Tyler Angle 92 500 $ (2)
Salary Remaining : 49 496 $
Kevin Mandolese 86 167 $ (2)
Salary Remaining : 46 107 $
Justin Robidas 85 200 $ (6)
Salary Remaining : 45 589 $
Zac Jones 81 300 $ (3)
Salary Remaining : 43 503 $
Egor Sokolov 77 500 $ (1)
Salary Remaining : 41 469 $
Cam Dineen 77 500 $ (3)
Salary Remaining : 41 469 $
Declan Carlile 77 500 $ (4)
Salary Remaining : 41 469 $
Fredrik Olofsson 75 000 $ (3)
Salary Remaining : 40 132 $
John Hayden 70 000 $ (1)
Salary Remaining : 37 456 $
Derrick Pouliot 70 000 $ (1)
Salary Remaining : 37 456 $
Trent Miner 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players19
Salary Commitment
Year 53 : 2 981 167 $
Year 54 : 2 435 167 $
Year 55 : 1 181 500 $
Year 56 : 647 700 $
Salary Average Commitment
Year 53 : 2 953 667 $
Year 54 : 2 435 167 $
Year 55 : 1 181 500 $
Year 56 : 647 700 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 7000 - 110 $ - 6 131 - 87,58%
Level 2: 6000 - 75 $ - 5 419 - 90,32%
Level 3: 3000 - 60 $ - 2 204 - 73,47%
Level 4: 5000 - 40 $ - 4 811 - 96,23%
Luxury : 2000 - 200 $ - 1 217 - 60,87%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 978 - 98,92%
Farm Level 2: 1000 - 20 $ - 797 - 79,66%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 783 - 86,01%
Average Income per Game2 391 029 $
Year to Date Revenue45 429 552 $
Farm
Home Games Left21
Average Attendance - %2 775 - 92,50%
Average Income per Game123 499 $
Year to Date Revenue2 469 974 $

Expense

Pro Players Total Salaries85 337 167 $
Farm Players Total Salaries2 519 784 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 183 214 $
Farm Year To Date Expenses1 526 075 $
Pro Salary Cap To Date37 590 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 602 639 $
Farm Estimated Season Revenue2 593 473 $
Pro Remaining Season Days65
Pro Expenses Per Days790 993 $
Pro Estimated Expenses51 414 545 $
Farm Remaining Season Days61
Farm Expenses Per Days30 875 $
Farm Estimated Expenses1 883 375 $
Estimated Season Expenses53 297 920 $
Season Salary Cap85 337 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 662 833 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 337 167 $
Current Bank Account269 906 863 $
Projected Bank Account271 805 055 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (1)
-Salary Remaining : 5 233 051 $
Andrei Vasilevskiy 9 500 000 $ (6)
-Salary Remaining : 5 233 051 $
Lucas Raymond 8 008 000 $ (6)
-Salary Remaining : 4 411 186 $
David Pastrnak 6 666 667 $ (1)
-Salary Remaining : 3 672 317 $
Jeff Petry 6 500 000 $ (4)
-Salary Remaining : 3 580 508 $
Elvis Merzlikins 5 400 000 $ (1)
-Salary Remaining : 2 974 576 $
Anton Lundell 5 000 000 $ (6)
-Salary Remaining : 2 754 237 $
Vladimir Tarasenko 5 000 000 $ (3)
-Salary Remaining : 2 754 237 $
Lars Eller 4 800 000 $ (2)
-Salary Remaining : 2 644 068 $
Matvei Michkov 4 250 000 $ (6)
-Salary Remaining : 2 341 102 $
Noah Dobson 4 000 000 $ (1)
-Salary Remaining : 2 203 390 $
Vladislav Gavrikov 2 800 000 $ (2)
-Salary Remaining : 1 542 373 $
Adam Boqvist 2 600 000 $ (4)
-Salary Remaining : 1 432 203 $
Marco Kasper 1 950 000 $ (2)
-Salary Remaining : 1 074 153 $
Maxim Tsyplakov 1 950 000 $ (6)
-Salary Remaining : 1 074 153 $
Tomas Tatar 1 500 000 $ (4)
-Salary Remaining : 826 271 $
Marat Khusnutdinov 1 350 000 $ (4)
-Salary Remaining : 743 644 $
Alexey Toropchenko 1 250 000 $ (5)
-Salary Remaining : 688 559 $
Jonny Brodzinski 1 000 000 $ (3)
-Salary Remaining : 550 847 $
Gustav Lindstrom (Out of Payroll) 850 000 $ (1)
-Salary Remaining : 468 220 $
Artemi Kniazev 775 000 $ (2)
-Salary Remaining : 426 907 $
Vladislav Kolyachonok 775 000 $ (4)
-Salary Remaining : 426 907 $
Dennis Cholowski 762 500 $ (2)
-Salary Remaining : 420 021 $
Total Pro Players23
Salary Commitment
Year 53 : 86 187 167 $
Year 54 : 59 770 500 $
Year 55 : 48 683 000 $
Year 56 : 42 683 000 $
Salary Average Commitment
Year 53 : 86 187 167 $
Year 54 : 59 770 500 $
Year 55 : 48 683 000 $
Year 56 : 42 683 000 $
Salary Cap with 1 Way Contract
Year 53 : 86 187 167 $
Year 54 : 59 770 500 $
Year 55 : 48 683 000 $
Year 56 : 42 683 000 $

Farm Players Salaries

Alexander Barabanov 500 000 $ (3)
Salary Remaining : 267 544 $
Dalibor Dvorsky 170 000 $ (6)
Salary Remaining : 90 965 $
Victor Soderstrom 152 000 $ (3)
Salary Remaining : 81 333 $
Elmer Soderblom 92 500 $ (2)
Salary Remaining : 49 496 $
Emil Heineman 92 500 $ (4)
Salary Remaining : 49 496 $
Jonatan Berggren 92 500 $ (2)
Salary Remaining : 49 496 $
Mikael Pyyhtia 92 500 $ (2)
Salary Remaining : 49 496 $
Nikita Chibrikov 92 500 $ (4)
Salary Remaining : 49 496 $
Danil Gushchin 90 250 $ (2)
Salary Remaining : 48 292 $
Egor Afanasyev 89 667 $ (2)
Salary Remaining : 47 980 $
Nikita Alexandrov 88 000 $ (2)
Salary Remaining : 47 088 $
Jakub Lauko 87 167 $ (2)
Salary Remaining : 46 642 $
Adam Edstrom 84 700 $ (4)
Salary Remaining : 45 322 $
Vasily Ponomarev 83 000 $ (4)
Salary Remaining : 44 412 $
Joe Veleno 82 500 $ (4)
Salary Remaining : 44 145 $
Boris Katchouk 77 500 $ (1)
Salary Remaining : 41 469 $
Matthew Phillips 77 500 $ (2)
Salary Remaining : 41 469 $
Michael Dipietro 77 500 $ (3)
Salary Remaining : 41 469 $
Calvin Thurkauf 75 000 $ (2)
Salary Remaining : 40 132 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 40 132 $
Sasha Chmelevski 75 000 $ (1)
Salary Remaining : 40 132 $
Martin Frk 72 500 $ (1)
Salary Remaining : 38 794 $
Jakub Skarek 50 000 $ (1)
Salary Remaining : 26 754 $
Sebastian Cossa 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players24
Salary Commitment
Year 53 : 2 519 784 $
Year 54 : 2 194 784 $
Year 55 : 1 409 700 $
Year 56 : 680 200 $
Salary Average Commitment
Year 53 : 2 492 284 $
Year 54 : 2 194 784 $
Year 55 : 1 409 700 $
Year 56 : 680 200 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 5 990 - 99,83%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 5153 - 25 $ - 5 088 - 98,74%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 077 - 99,61%
Average Income per Game1 794 004 $
Year to Date Revenue34 086 076 $
Farm
Home Games Left20
Average Attendance - %2 983 - 99,44%
Average Income per Game122 545 $
Year to Date Revenue2 573 452 $

Expense

Pro Players Total Salaries83 487 500 $
Farm Players Total Salaries1 797 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 495 035 $
Farm Year To Date Expenses1 176 395 $
Pro Salary Cap To Date37 800 099 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 468 088 $
Farm Estimated Season Revenue2 450 907 $
Pro Remaining Season Days65
Pro Expenses Per Days758 369 $
Pro Estimated Expenses49 293 985 $
Farm Remaining Season Days61
Farm Expenses Per Days22 785 $
Farm Estimated Expenses1 389 885 $
Estimated Season Expenses50 683 870 $
Season Salary Cap83 487 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 512 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 487 500 $
Current Bank Account39 183 990 $
Projected Bank Account30 419 115 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 5 508 475 $
Seth Jones 9 500 000 $ (1)
-Salary Remaining : 5 233 051 $
Brad Marchand 6 125 000 $ (2)
-Salary Remaining : 3 373 941 $
Dylan Larkin 6 100 000 $ (2)
-Salary Remaining : 3 360 169 $
Oliver Bjorkstrand 5 400 000 $ (3)
-Salary Remaining : 2 974 576 $
Darcy Kuemper 5 250 000 $ (2)
-Salary Remaining : 2 891 949 $
Ryan Nugent-Hopkins 5 130 000 $ (6)
-Salary Remaining : 2 825 847 $
Jamie Oleksiak 4 600 000 $ (6)
-Salary Remaining : 2 533 898 $
Artturi Lehkonen 4 500 000 $ (5)
-Salary Remaining : 2 478 814 $
Nikita Zadorov 3 750 000 $ (1)
-Salary Remaining : 2 065 678 $
Matt Grzelcyk 3 690 000 $ (5)
-Salary Remaining : 2 032 627 $
Brandon Tanev 3 500 000 $ (3)
-Salary Remaining : 1 927 966 $
Alexandar Georgiev 3 400 000 $ (4)
-Salary Remaining : 1 872 881 $
J.J. Moser 3 380 000 $ (1)
-Salary Remaining : 1 861 864 $
Nick Paul 3 150 000 $ (2)
-Salary Remaining : 1 735 169 $
Vladislav Namestnikov 2 500 000 $ (2)
-Salary Remaining : 1 377 119 $
Frederick Gaudreau 1 200 000 $ (2)
-Salary Remaining : 661 017 $
Danton Heinen 775 000 $ (4)
-Salary Remaining : 426 907 $
Noah Gregor 775 000 $ (3)
-Salary Remaining : 426 907 $
Vincent Desharnais 762 500 $ (2)
-Salary Remaining : 420 021 $
Total Pro Players20
Salary Commitment
Year 53 : 83 487 500 $
Year 54 : 56 857 500 $
Year 55 : 31 770 000 $
Year 56 : 22 095 000 $
Salary Average Commitment
Year 53 : 80 607 500 $
Year 54 : 56 857 500 $
Year 55 : 31 770 000 $
Year 56 : 22 095 000 $
Salary Cap with 1 Way Contract
Year 53 : 83 487 500 $
Year 54 : 56 857 500 $
Year 55 : 31 770 000 $
Year 56 : 22 095 000 $

Farm Players Salaries

John Marino 440 000 $ (3)
Salary Remaining : 235 439 $
Connor Ingram 195 000 $ (4)
Salary Remaining : 104 342 $
Ryan Carpenter 190 000 $ (3)
Salary Remaining : 101 667 $
Matt Martin 110 000 $ (1)
Salary Remaining : 58 860 $
Corey Perry 100 000 $ (1)
Salary Remaining : 53 509 $
Veini Vehvilainen 77 500 $ (2)
Salary Remaining : 41 469 $
Cam Lund 77 500 $ (6)
Salary Remaining : 41 469 $
Mikhail Maltsev 77 500 $ (4)
Salary Remaining : 41 469 $
Maksim Sushko 77 500 $ (2)
Salary Remaining : 41 469 $
Ben Jones 77 500 $ (3)
Salary Remaining : 41 469 $
Marshall Rifai 75 000 $ (5)
Salary Remaining : 40 132 $
Joey Anderson 75 000 $ (1)
Salary Remaining : 40 132 $
Kevin Gravel 75 000 $ (5)
Salary Remaining : 40 132 $
Damien Giroux 75 000 $ (5)
Salary Remaining : 40 132 $
Arnaud Durandeau 75 000 $ (5)
Salary Remaining : 40 132 $
Total Farm Players15
Salary Commitment
Year 53 : 1 797 500 $
Year 54 : 1 512 500 $
Year 55 : 1 357 500 $
Year 56 : 650 000 $
Salary Average Commitment
Year 53 : 1 797 500 $
Year 54 : 1 512 500 $
Year 55 : 1 357 500 $
Year 56 : 650 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 92 $ - 5 987 - 99,78%
Level 2: 5000 - 58 $ - 5 000 - 100,00%
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 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 483 - 99,93%
Average Income per Game1 732 297 $
Year to Date Revenue32 913 637 $
Farm
Home Games Left21
Average Attendance - %2 988 - 99,59%
Average Income per Game122 679 $
Year to Date Revenue2 453 581 $

Expense

Pro Players Total Salaries87 172 060 $
Farm Players Total Salaries1 154 300 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 802 705 $
Farm Year To Date Expenses945 093 $
Pro Salary Cap To Date38 904 381 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 110 527 $
Farm Estimated Season Revenue2 576 260 $
Pro Remaining Season Days65
Pro Expenses Per Days755 695 $
Pro Estimated Expenses49 120 175 $
Farm Remaining Season Days61
Farm Expenses Per Days16 704 $
Farm Estimated Expenses1 018 944 $
Estimated Season Expenses50 139 119 $
Season Salary Cap87 172 060 $
Estimate Under Maximum Salary Cap of 88 000 000 $827 940 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 172 060 $
Current Bank Account16 601 370 $
Projected Bank Account7 149 038 $

Pro Players Salaries

Auston Matthews 11 640 250 $ (2)
-Salary Remaining : 6 412 002 $
Mathew Barzal 9 150 000 $ (3)
-Salary Remaining : 5 040 254 $
Kirill Kaprizov 9 000 000 $ (4)
-Salary Remaining : 4 957 627 $
Ryan McDonagh 6 750 000 $ (3)
-Salary Remaining : 3 718 220 $
Mattias Ekholm 6 250 000 $ (3)
-Salary Remaining : 3 442 797 $
Jake Guentzel 6 000 000 $ (4)
-Salary Remaining : 3 305 085 $
Igor Shesterkin 5 666 667 $ (2)
-Salary Remaining : 3 121 469 $
Zach Hyman 5 500 000 $ (4)
-Salary Remaining : 3 029 661 $
Noah Hanifin 4 950 000 $ (4)
-Salary Remaining : 2 726 695 $
Mike Matheson 4 880 000 $ (4)
-Salary Remaining : 2 688 136 $
Scott Mayfield 3 500 000 $ (5)
-Salary Remaining : 1 927 966 $
Colton Sissons 2 857 143 $ (1)
-Salary Remaining : 1 573 850 $
Cole Sillinger 2 250 000 $ (6)
-Salary Remaining : 1 239 407 $
Ryan Hartman 1 700 000 $ (3)
-Salary Remaining : 936 441 $
Michael Rasmussen 1 460 000 $ (6)
-Salary Remaining : 804 237 $
Peyton Krebs 1 280 000 $ (3)
-Salary Remaining : 705 085 $
Dmitry Kulikov 1 000 000 $ (1)
-Salary Remaining : 550 847 $
Dmitri Voronkov 925 000 $ (4)
-Salary Remaining : 509 534 $
Alex Lyon 900 000 $ (2)
-Salary Remaining : 495 763 $
Darren Raddysh 763 000 $ (4)
-Salary Remaining : 420 297 $
Mark Jankowski 750 000 $ (1)
-Salary Remaining : 413 136 $
Total Pro Players21
Salary Commitment
Year 53 : 87 172 060 $
Year 54 : 82 564 917 $
Year 55 : 64 358 000 $
Year 56 : 39 228 000 $
Salary Average Commitment
Year 53 : 87 172 060 $
Year 54 : 82 564 917 $
Year 55 : 64 358 000 $
Year 56 : 39 228 000 $
Salary Cap with 1 Way Contract
Year 53 : 87 172 060 $
Year 54 : 82 564 917 $
Year 55 : 64 358 000 $
Year 56 : 39 228 000 $

Farm Players Salaries

Sam Lafferty 115 000 $ (2)
Salary Remaining : 61 535 $
Fabian Lysell 103 000 $ (6)
Salary Remaining : 55 114 $
Andreas Englund 100 000 $ (2)
Salary Remaining : 53 509 $
Michael Pezzetta 81 300 $ (5)
Salary Remaining : 43 503 $
MacKenzie Entwistle 80 000 $ (2)
Salary Remaining : 42 807 $
John Ludvig 77 500 $ (4)
Salary Remaining : 41 469 $
Arttu Ruotsalainen (Out of Payroll) 77 500 $ (1)
Salary Remaining : 41 469 $
Jesse Puljujarvi 77 500 $ (3)
Salary Remaining : 41 469 $
Oscar Dansk 75 000 $ (2)
Salary Remaining : 40 132 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 40 132 $
Libor Hajek 75 000 $ (2)
Salary Remaining : 40 132 $
Austin Wagner 75 000 $ (1)
Salary Remaining : 40 132 $
Parker Wotherspoon 75 000 $ (2)
Salary Remaining : 40 132 $
Cal Foote 75 000 $ (1)
Salary Remaining : 40 132 $
Andreas Athanasiou 70 000 $ (1)
Salary Remaining : 37 456 $
Total Farm Players15
Salary Commitment
Year 53 : 1 231 800 $
Year 54 : 934 300 $
Year 55 : 339 300 $
Year 56 : 261 800 $
Salary Average Commitment
Year 53 : 1 206 800 $
Year 54 : 934 300 $
Year 55 : 339 300 $
Year 56 : 261 800 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 110 $ - 5 919 - 98,65%
Level 2: 5000 - 70 $ - 4 989 - 99,78%
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 $ - 1 977 - 98,83%
Farm Level 2: 1000 - 15 $ - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 440 - 99,50%
Average Income per Game2 073 885 $
Year to Date Revenue39 403 809 $
Farm
Home Games Left21
Average Attendance - %2 975 - 99,16%
Average Income per Game122 020 $
Year to Date Revenue2 440 393 $

Expense

Pro Players Total Salaries87 165 774 $
Farm Players Total Salaries1 108 500 $
Coaches Total Salaries1 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 235 260 $
Farm Year To Date Expenses887 836 $
Pro Salary Cap To Date38 920 864 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 625 463 $
Farm Estimated Season Revenue2 562 413 $
Pro Remaining Season Days65
Pro Expenses Per Days744 625 $
Pro Estimated Expenses48 400 625 $
Farm Remaining Season Days61
Farm Expenses Per Days16 303 $
Farm Estimated Expenses994 483 $
Estimated Season Expenses49 395 108 $
Season Salary Cap87 165 774 $
Estimate Under Maximum Salary Cap of 88 000 000 $834 226 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 24 165 774 $
Current Bank Account122 025 023 $
Projected Bank Account120 817 791 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
-Salary Remaining : 6 885 593 $
Jack Hughes 8 000 000 $ (2)
-Salary Remaining : 4 406 780 $
Quinn Hughes 7 850 000 $ (3)
-Salary Remaining : 4 324 153 $
Nico Hischier 7 250 000 $ (2)
-Salary Remaining : 3 993 644 $
Kyle Connor 7 142 857 $ (3)
-Salary Remaining : 3 934 625 $
Brett Pesce 5 500 000 $ (4)
-Salary Remaining : 3 029 661 $
Jaccob Slavin 5 300 000 $ (2)
-Salary Remaining : 2 919 492 $
Sam Bennett 4 430 000 $ (4)
-Salary Remaining : 2 440 254 $
Lawson Crouse 4 300 000 $ (3)
-Salary Remaining : 2 368 644 $
K'Andre Miller 3 870 000 $ (6)
-Salary Remaining : 2 131 780 $
Jeremy Swayman 3 480 000 $ (4)
-Salary Remaining : 1 916 949 $
Adam Lowry 3 250 000 $ (4)
-Salary Remaining : 1 790 254 $
Mathieu Joseph 2 950 000 $ (2)
-Salary Remaining : 1 625 000 $
Trent Frederic 2 300 000 $ (3)
-Salary Remaining : 1 266 949 $
Jeremy Lauzon 2 000 000 $ (3)
-Salary Remaining : 1 101 695 $
Jackson LaCombe 1 387 500 $ (2)
-Salary Remaining : 764 301 $
Wyatt Johnston 1 000 417 $ (2)
-Salary Remaining : 551 077 $
Sam Carrick 1 000 000 $ (6)
-Salary Remaining : 550 847 $
Will Cuylle 930 000 $ (2)
-Salary Remaining : 512 288 $
Jonathan Quick 925 000 $ (3)
-Salary Remaining : 509 534 $
Drew O'Connor 925 000 $ (1)
-Salary Remaining : 509 534 $
Nicholas Robertson 875 000 $ (6)
-Salary Remaining : 481 992 $
Total Pro Players22
Salary Commitment
Year 53 : 87 165 774 $
Year 54 : 86 240 774 $
Year 55 : 59 422 857 $
Year 56 : 22 405 000 $
Salary Average Commitment
Year 53 : 86 740 774 $
Year 54 : 86 240 774 $
Year 55 : 59 422 857 $
Year 56 : 22 405 000 $
Salary Cap with 1 Way Contract
Year 53 : 87 165 774 $
Year 54 : 86 240 774 $
Year 55 : 59 422 857 $
Year 56 : 22 405 000 $

Farm Players Salaries

Yaroslav Askarov 177 500 $ (2)
Salary Remaining : 94 978 $
Ronnie Attard 85 000 $ (4)
Salary Remaining : 45 482 $
Jonah Gadjovich 81 000 $ (1)
Salary Remaining : 43 342 $
Otto Koivula 80 000 $ (3)
Salary Remaining : 42 807 $
Dylan Ferguson 77 500 $ (3)
Salary Remaining : 41 469 $
Nathan Legare 77 500 $ (6)
Salary Remaining : 41 469 $
Michael Carcone 77 500 $ (4)
Salary Remaining : 41 469 $
Jaycob Megna 76 250 $ (1)
Salary Remaining : 40 800 $
Cameron Hughes 76 250 $ (2)
Salary Remaining : 40 800 $
Alex Stalock 75 000 $ (1)
Salary Remaining : 40 132 $
David Farrance 75 000 $ (2)
Salary Remaining : 40 132 $
Alexandre Fortin 75 000 $ (5)
Salary Remaining : 40 132 $
Alexander Burmistrov 75 000 $ (1)
Salary Remaining : 40 132 $
Total Farm Players13
Salary Commitment
Year 53 : 1 108 500 $
Year 54 : 801 250 $
Year 55 : 472 500 $
Year 56 : 315 000 $
Salary Average Commitment
Year 53 : 1 108 500 $
Year 54 : 801 250 $
Year 55 : 472 500 $
Year 56 : 315 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 125 $ - 5 912 - 98,53%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4600 - 30 $ - 4 600 - 100,00%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :18600
Farm
Farm Level 1: 2000 - 40 $ - 1 633 - 81,65%
Farm Level 2: 1000 - 20 $ - 809 - 80,87%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 512 - 99,53%
Average Income per Game2 185 102 $
Year to Date Revenue41 516 944 $
Farm
Home Games Left21
Average Attendance - %2 442 - 81,39%
Average Income per Game118 168 $
Year to Date Revenue2 363 355 $

Expense

Pro Players Total Salaries86 832 999 $
Farm Players Total Salaries2 679 417 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 260 166 $
Farm Year To Date Expenses1 539 909 $
Pro Salary Cap To Date39 014 408 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 072 251 $
Farm Estimated Season Revenue2 481 523 $
Pro Remaining Season Days65
Pro Expenses Per Days778 246 $
Pro Estimated Expenses50 585 990 $
Farm Remaining Season Days61
Farm Expenses Per Days29 644 $
Farm Estimated Expenses1 808 284 $
Estimated Season Expenses52 394 274 $
Season Salary Cap86 832 999 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 167 001 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 23 832 999 $
Current Bank Account202 613 150 $
Projected Bank Account200 772 650 $

Pro Players Salaries

Nathan MacKinnon 12 600 000 $ (6)
-Salary Remaining : 6 940 678 $
Zach Werenski 9 580 000 $ (6)
-Salary Remaining : 5 277 119 $
Sebastian Aho 8 460 000 $ (4)
-Salary Remaining : 4 660 169 $
Kevin Fiala 7 875 000 $ (1)
-Salary Remaining : 4 337 924 $
Colton Parayko 6 500 000 $ (5)
-Salary Remaining : 3 580 508 $
Connor Hellebuyck 6 166 666 $ (2)
-Salary Remaining : 3 396 892 $
Nick Schmaltz 5 850 000 $ (1)
-Salary Remaining : 3 222 458 $
Mikael Granlund 5 000 000 $ (2)
-Salary Remaining : 2 754 237 $
Pavel Zacha 4 750 000 $ (4)
-Salary Remaining : 2 616 525 $
Chris Tanev 4 500 000 $ (1)
-Salary Remaining : 2 478 814 $
Alexander Wennberg 4 500 000 $ (2)
-Salary Remaining : 2 478 814 $
MacKenzie Weegar 3 250 000 $ (3)
-Salary Remaining : 1 790 254 $
Troy Terry 1 450 000 $ (2)
-Salary Remaining : 798 729 $
Nic Dowd 1 300 000 $ (4)
-Salary Remaining : 716 102 $
Martin Pospisil 1 000 000 $ (4)
-Salary Remaining : 550 847 $
Jani Nyman 918 000 $ (6)
-Salary Remaining : 505 678 $
Sam Malinski 850 000 $ (4)
-Salary Remaining : 468 220 $
Anthony Richard 775 000 $ (4)
-Salary Remaining : 426 907 $
Joel Hofer 775 000 $ (2)
-Salary Remaining : 426 907 $
Alexandre Carrier 733 333 $ (1)
-Salary Remaining : 403 955 $
Total Pro Players20
Salary Commitment
Year 53 : 86 832 999 $
Year 54 : 67 874 666 $
Year 55 : 49 983 000 $
Year 56 : 46 733 000 $
Salary Average Commitment
Year 53 : 86 832 999 $
Year 54 : 67 874 666 $
Year 55 : 49 983 000 $
Year 56 : 46 733 000 $
Salary Cap with 1 Way Contract
Year 53 : 86 832 999 $
Year 54 : 67 874 666 $
Year 55 : 49 983 000 $
Year 56 : 46 733 000 $

Farm Players Salaries

Jake Muzzin 563 000 $ (1)
Salary Remaining : 301 254 $
Pierre Engvall 225 000 $ (1)
Salary Remaining : 120 395 $
Akito Hirose 202 667 $ (2)
Salary Remaining : 108 444 $
Timothy Liljegren 140 000 $ (2)
Salary Remaining : 74 912 $
Jakub Zboril 113 750 $ (3)
Salary Remaining : 60 866 $
Michael McLeod 97 500 $ (1)
Salary Remaining : 52 171 $
Jacob Bryson 90 000 $ (6)
Salary Remaining : 48 158 $
Pierre-Olivier Joseph 82 500 $ (1)
Salary Remaining : 44 145 $
Cole Reinhardt 77 500 $ (1)
Salary Remaining : 41 469 $
Dominic Toninato 77 500 $ (3)
Salary Remaining : 41 469 $
Frederic Allard 77 500 $ (2)
Salary Remaining : 41 469 $
Nikolai Knyzhov 77 500 $ (3)
Salary Remaining : 41 469 $
Akil Thomas 77 500 $ (4)
Salary Remaining : 41 469 $
Raphael Lavoie 77 500 $ (4)
Salary Remaining : 41 469 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 40 132 $
Kole Sherwood 75 000 $ (3)
Salary Remaining : 40 132 $
Zach Senyshyn 75 000 $ (3)
Salary Remaining : 40 132 $
Isaak Phillips 75 000 $ (3)
Salary Remaining : 40 132 $
Patrik Koch 75 000 $ (3)
Salary Remaining : 40 132 $
Adam Huska 75 000 $ (3)
Salary Remaining : 40 132 $
Gilles Senn 75 000 $ (3)
Salary Remaining : 40 132 $
Aleksi Saarela 75 000 $ (3)
Salary Remaining : 40 132 $
Nikita Tolopilo 50 000 $ (1)
Salary Remaining : 26 754 $
Victor Ostman 50 000 $ (1)
Salary Remaining : 26 754 $
Total Farm Players24
Salary Commitment
Year 53 : 2 679 417 $
Year 54 : 1 533 917 $
Year 55 : 1 113 750 $
Year 56 : 245 000 $
Salary Average Commitment
Year 53 : 2 651 917 $
Year 54 : 1 533 917 $
Year 55 : 1 113 750 $
Year 56 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 88 000 000 $
Available Cap Space

Over Minimum of
63 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 343 533 551 $ 83 780 176 $ 4 219 824 $ 20 780 176 $ 212344
Black Hawks 47 609 575 $ 84 769 000 $ 3 231 000 $ 21 769 000 $ 212041
Blue Jackets 291 145 635 $ 65 201 500 $ 22 798 500 $ 2 201 500 $ 251641
Blues 533 774 184 $ 69 063 333 $ 18 936 667 $ 6 063 333 $ 252348
Bruins 360 148 969 $ 82 376 667 $ 5 623 333 $ 19 376 667 $ 202747
Canadiens 189 186 507 $ 87 930 000 $ 70 000 $ 24 930 000 $ 242448
Canucks 19 109 421 $ 85 944 000 $ 2 056 000 $ 22 944 000 $ 211536
Capitals 250 652 636 $ 85 952 500 $ 2 047 500 $ 22 952 500 $ 221436
Devils 203 354 187 $ 86 095 366 $ 1 904 634 $ 23 095 366 $ 203151
Ducks 146 537 547 $ 86 315 000 $ 1 685 000 $ 23 315 000 $ 221335
Flames 296 459 349 $ 75 627 625 $ 12 372 375 $ 12 627 625 $ 232043
Flyers 244 821 975 $ 77 163 333 $ 10 836 667 $ 14 163 333 $ 222547
Hurricanes 131 505 286 $ 75 735 500 $ 12 264 500 $ 12 735 500 $ 202141
Islanders 558 663 302 $ 87 841 667 $ 158 333 $ 24 841 667 $ 231841
Jets 221 996 021 $ 84 984 999 $ 3 015 001 $ 21 984 999 $ 212344
Kings 450 119 110 $ 86 201 000 $ 1 799 000 $ 23 201 000 $ 211738
Lightning 22 214 020 $ 70 334 500 $ 17 665 500 $ 7 334 500 $ 232447
Mammoth 166 035 186 $ 77 044 458 $ 10 955 542 $ 14 044 458 $ 262450
Maple Leafs 294 840 140 $ 65 819 339 $ 22 180 661 $ 2 819 339 $ 242650
Oilers 129 659 809 $ 85 055 000 $ 2 945 000 $ 22 055 000 $ 221638
Panthers 383 202 398 $ 66 749 333 $ 21 250 667 $ 3 749 333 $ 232750
Penguins 577 960 376 $ 87 862 500 $ 137 500 $ 24 862 500 $ 221537
Predators 304 139 866 $ 85 670 833 $ 2 329 167 $ 22 670 833 $ 222850
Rangers 249 166 924 $ 68 768 469 $ 19 231 531 $ 5 768 469 $ 291948
Red Wings 185 237 922 $ 87 794 998 $ 205 002 $ 24 794 998 $ 231942
Sabres 269 906 863 $ 85 337 167 $ 2 662 833 $ 22 337 167 $ 232447
Senators 39 183 990 $ 83 487 500 $ 4 512 500 $ 20 487 500 $ 201535
Sharks 16 601 370 $ 87 172 060 $ 827 940 $ 24 172 060 $ 211536
Stars 122 025 023 $ 87 165 774 $ 834 226 $ 24 165 774 $ 221335
Wild 202 613 150 $ 86 832 999 $ 1 167 001 $ 23 832 999 $ 202444
© 2025 Association Canadienne de Cyber Hockey