Finances

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 120 $ - 5 919 - 98,65%
Level 2: 5000 - 100 $ - 4 943 - 98,87%
Level 3: 2000 - 75 $ - 2 000 - 100,00%
Level 4: 5099 - 50 $ - 4 721 - 92,59%
Luxury : 1000 - 235 $ - 1 000 - 100,00%
Total Capacity :19099
Farm
Farm Level 1: 2000 - 60 $ - 1 118 - 55,88%
Farm Level 2: 1000 - 40 $ - 434 - 43,35%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 583 - 97,30%
Average Income per Game2 647 175 $
Year to Date Revenue10 588 698 $
Farm
Home Games Left37
Average Attendance - %1 551 - 51,70%
Average Income per Game122 366 $
Year to Date Revenue489 462 $

Expense

Pro Players Total Salaries82 416 208 $
Farm Players Total Salaries1 949 300 $
Coaches Total Salaries11 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 198 748 $
Farm Year To Date Expenses224 452 $
Pro Salary Cap To Date6 373 097 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue97 945 456 $
Farm Estimated Season Revenue4 527 524 $
Pro Remaining Season Days106
Pro Expenses Per Days808 402 $
Pro Estimated Expenses85 690 612 $
Farm Remaining Season Days101
Farm Expenses Per Days24 539 $
Farm Estimated Expenses2 478 439 $
Estimated Season Expenses88 169 051 $
Season Salary Cap82 416 208 $
Estimate Under Maximum Salary Cap of 96 000 000 $13 583 792 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 11 416 208 $
Current Bank Account383 313 020 $
Projected Bank Account397 616 949 $

Pro Players Salaries

Dylan Guenther 7 142 875 $ (2)
-Salary Remaining : 6 583 867 $
Tage Thompson 7 140 000 $ (4)
-Salary Remaining : 6 581 217 $
Marcus Pettersson 5 500 000 $ (5)
-Salary Remaining : 5 069 565 $
Phillip Danault 5 500 000 $ (5)
-Salary Remaining : 5 069 565 $
Alexander Wennberg 5 000 000 $ (6)
-Salary Remaining : 4 608 696 $
Drake Batherson 4 980 000 $ (3)
-Salary Remaining : 4 590 261 $
Connor Murphy 4 400 000 $ (4)
-Salary Remaining : 4 055 652 $
Thomas Harley 4 000 000 $ (1)
-Salary Remaining : 3 686 957 $
Radko Gudas 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Brenden Dillon 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Trevor Lewis 3 525 000 $ (2)
-Salary Remaining : 3 249 130 $
Joel Armia 3 400 000 $ (1)
-Salary Remaining : 3 133 913 $
Aliaksei Protas 3 380 000 $ (4)
-Salary Remaining : 3 115 478 $
Eric Robinson 3 250 000 $ (4)
-Salary Remaining : 2 995 652 $
Colton Sissons 2 999 999 $ (2)
-Salary Remaining : 2 765 216 $
Michael Amadio 2 600 000 $ (4)
-Salary Remaining : 2 396 522 $
Braden Schneider 2 200 000 $ (1)
-Salary Remaining : 2 027 826 $
Morgan Barron 1 850 000 $ (6)
-Salary Remaining : 1 705 217 $
Brandt Clarke 1 713 334 $ (1)
-Salary Remaining : 1 579 247 $
Owen Tippett 1 500 000 $ (1)
-Salary Remaining : 1 382 609 $
Justin Hryckowian 950 000 $ (4)
-Salary Remaining : 875 652 $
Magnus Chrona 925 000 $ (2)
-Salary Remaining : 852 609 $
Arturs Silovs 850 000 $ (4)
-Salary Remaining : 783 478 $
Dennis Hildeby 843 000 $ (3)
-Salary Remaining : 777 026 $
Joseph Woll 767 000 $ (1)
-Salary Remaining : 706 974 $
Total Pro Players25
Salary Commitment
Year 55 : 82 416 208 $
Year 56 : 68 835 874 $
Year 57 : 54 243 000 $
Year 58 : 48 420 000 $
Salary Average Commitment
Year 55 : 86 766 208 $
Year 56 : 73 185 874 $
Year 57 : 58 593 000 $
Year 58 : 52 770 000 $
Salary Cap with 1 Way Contract
Year 55 : 82 416 208 $
Year 56 : 68 835 874 $
Year 57 : 54 243 000 $
Year 58 : 48 420 000 $

Farm Players Salaries

William Karlsson 590 000 $ (4)
Salary Remaining : 541 727 $
Trey Fix-Wolansky 100 000 $ (3)
Salary Remaining : 91 818 $
Henry Thrun 100 000 $ (4)
Salary Remaining : 91 818 $
Cole Guttman 95 000 $ (2)
Salary Remaining : 87 227 $
Donovan Sebrango 90 300 $ (4)
Salary Remaining : 82 912 $
Sampo Ranta 90 000 $ (3)
Salary Remaining : 82 636 $
Helge Grans 89 400 $ (4)
Salary Remaining : 82 085 $
Jacob Perreault 86 300 $ (2)
Salary Remaining : 79 239 $
Ivan Ivan 84 500 $ (4)
Salary Remaining : 77 586 $
Zac Jones 81 300 $ (1)
Salary Remaining : 74 648 $
Jonathan Gruden 77 500 $ (1)
Salary Remaining : 71 159 $
Samuel Bolduc 77 500 $ (3)
Salary Remaining : 71 159 $
Nicholas Abruzzese 77 500 $ (1)
Salary Remaining : 71 159 $
Nathan Smith 77 500 $ (2)
Salary Remaining : 71 159 $
Jan Jenik 77 500 $ (1)
Salary Remaining : 71 159 $
Andre Lee 77 500 $ (4)
Salary Remaining : 71 159 $
Ben McCartney 77 500 $ (3)
Salary Remaining : 71 159 $
Total Farm Players17
Salary Commitment
Year 55 : 1 949 300 $
Year 56 : 1 635 500 $
Year 57 : 1 376 700 $
Year 58 : 1 031 700 $
Salary Average Commitment
Year 55 : 2 334 300 $
Year 56 : 2 020 500 $
Year 57 : 1 739 200 $
Year 58 : 1 251 700 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 6500 - 25 $ - 4 986 - 76,70%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 40 $ - 1 687 - 84,33%
Farm Level 2: 1000 - 20 $ - 864 - 86,38%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 986 - 92,61%
Average Income per Game2 123 733 $
Year to Date Revenue8 494 933 $
Farm
Home Games Left37
Average Attendance - %2 550 - 85,01%
Average Income per Game122 866 $
Year to Date Revenue491 463 $

Expense

Pro Players Total Salaries79 266 999 $
Farm Players Total Salaries3 556 958 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 459 590 $
Farm Year To Date Expenses370 616 $
Pro Salary Cap To Date6 224 807 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 578 130 $
Farm Estimated Season Revenue4 546 033 $
Pro Remaining Season Days106
Pro Expenses Per Days715 365 $
Pro Estimated Expenses75 828 690 $
Farm Remaining Season Days101
Farm Expenses Per Days41 427 $
Farm Estimated Expenses4 184 127 $
Estimated Season Expenses80 012 817 $
Season Salary Cap79 266 999 $
Estimate Under Maximum Salary Cap of 96 000 000 $16 733 001 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 8 266 999 $
Current Bank Account26 863 894 $
Projected Bank Account29 975 240 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (4)
-Salary Remaining : 10 600 000 $
Tyler Seguin 9 850 000 $ (2)
-Salary Remaining : 9 079 130 $
Luke Hughes 9 000 000 $ (4)
-Salary Remaining : 8 295 652 $
Matty Beniers 7 140 000 $ (1)
-Salary Remaining : 6 581 217 $
Alex Killorn 6 250 000 $ (3)
-Salary Remaining : 5 760 870 $
Jason Dickinson 4 250 000 $ (2)
-Salary Remaining : 3 917 391 $
Ilya Sorokin 4 000 000 $ (2)
-Salary Remaining : 3 686 957 $
Scott Mayfield 3 500 000 $ (3)
-Salary Remaining : 3 226 087 $
Mason McTavish 3 390 000 $ (3)
-Salary Remaining : 3 124 696 $
Cole Perfetti 3 250 000 $ (1)
-Salary Remaining : 2 995 652 $
Olli Maatta 3 000 000 $ (4)
-Salary Remaining : 2 765 217 $
Mathieu Joseph 2 999 999 $ (3)
-Salary Remaining : 2 765 216 $
Morgan Frost 2 100 000 $ (5)
-Salary Remaining : 1 935 652 $
Zeev Buium 1 650 000 $ (6)
-Salary Remaining : 1 520 870 $
Jack Quinn 1 600 000 $ (4)
-Salary Remaining : 1 474 783 $
Samuel Ersson 1 450 000 $ (1)
-Salary Remaining : 1 336 522 $
Max Jones 950 000 $ (5)
-Salary Remaining : 875 652 $
Dmitri Voronkov 925 000 $ (2)
-Salary Remaining : 852 609 $
Jiri Kulich 887 000 $ (2)
-Salary Remaining : 817 583 $
Emil Lilleberg 800 000 $ (2)
-Salary Remaining : 737 391 $
Gage Goncalves 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players21
Salary Commitment
Year 55 : 79 266 999 $
Year 56 : 67 426 999 $
Year 57 : 45 939 999 $
Year 58 : 29 800 000 $
Salary Average Commitment
Year 55 : 79 266 999 $
Year 56 : 67 426 999 $
Year 57 : 45 939 999 $
Year 58 : 29 800 000 $
Salary Cap with 1 Way Contract
Year 55 : 79 266 999 $
Year 56 : 67 426 999 $
Year 57 : 45 939 999 $
Year 58 : 29 800 000 $

Farm Players Salaries

Thatcher Demko 500 000 $ (2)
Salary Remaining : 459 091 $
Jesperi Kotkaniemi 482 000 $ (2)
Salary Remaining : 442 564 $
Viking Gustafsson Nyberg 300 000 $ (4)
Salary Remaining : 275 454 $
Olivier Rodrigue 300 000 $ (2)
Salary Remaining : 275 454 $
Ryan Reaves 150 000 $ (2)
Salary Remaining : 137 727 $
Sacha Boisvert 137 500 $ (6)
Salary Remaining : 126 250 $
Nils Hoglander 110 000 $ (4)
Salary Remaining : 101 000 $
Maxime Lajoie 96 000 $ (1)
Salary Remaining : 88 145 $
Tyler Pitlick 95 000 $ (4)
Salary Remaining : 87 227 $
Tristan Lennox 92 500 $ (1)
Salary Remaining : 84 932 $
Aleksei Kolosov 92 500 $ (4)
Salary Remaining : 84 932 $
Zakhar Bardakov 92 500 $ (6)
Salary Remaining : 84 932 $
Vincent Iorio 86 333 $ (3)
Salary Remaining : 79 270 $
Spencer Stastney 82 500 $ (1)
Salary Remaining : 75 750 $
Marshall Warren 82 500 $ (6)
Salary Remaining : 75 750 $
Ronan Seeley 81 375 $ (6)
Salary Remaining : 74 717 $
Travis Dermott 80 000 $ (2)
Salary Remaining : 73 455 $
Graeme Clarke 80 000 $ (2)
Salary Remaining : 73 455 $
Olle Lycksell 78 750 $ (5)
Salary Remaining : 72 307 $
Tim Berni 77 500 $ (4)
Salary Remaining : 71 159 $
Semyon Der-Arguchintsev 77 500 $ (2)
Salary Remaining : 71 159 $
Santeri Hatakka 77 500 $ (1)
Salary Remaining : 71 159 $
Hunter Skinner 77 500 $ (6)
Salary Remaining : 71 159 $
Dylan Coghlan 77 500 $ (2)
Salary Remaining : 71 159 $
Sean Day 75 000 $ (2)
Salary Remaining : 68 864 $
Waltteri Merela 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players26
Salary Commitment
Year 55 : 3 556 958 $
Year 56 : 3 133 458 $
Year 57 : 1 311 458 $
Year 58 : 1 225 125 $
Salary Average Commitment
Year 55 : 3 556 958 $
Year 56 : 3 133 458 $
Year 57 : 1 311 458 $
Year 58 : 1 225 125 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - 100 $ - 6 517 - 93,10%
Level 2: 5500 - 75 $ - 5 206 - 94,65%
Level 3: 2500 - 50 $ - 2 333 - 93,32%
Level 4: 5000 - 20 $ - 4 874 - 97,48%
Luxury : 2000 - 185 $ - 1 279 - 63,94%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,53%
Farm Level 2: 1000 - 15 $ - 990 - 99,03%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 209 - 91,86%
Average Income per Game2 164 594 $
Year to Date Revenue8 658 377 $
Farm
Home Games Left38
Average Attendance - %2 981 - 99,37%
Average Income per Game122 566 $
Year to Date Revenue367 698 $

Expense

Pro Players Total Salaries79 774 000 $
Farm Players Total Salaries3 952 833 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 634 485 $
Farm Year To Date Expenses470 682 $
Pro Salary Cap To Date6 243 183 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue80 089 987 $
Farm Estimated Season Revenue4 657 508 $
Pro Remaining Season Days106
Pro Expenses Per Days737 165 $
Pro Estimated Expenses78 139 490 $
Farm Remaining Season Days101
Farm Expenses Per Days52 298 $
Farm Estimated Expenses5 282 098 $
Estimated Season Expenses83 421 588 $
Season Salary Cap79 774 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $16 226 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 8 774 000 $
Current Bank Account300 962 308 $
Projected Bank Account302 288 215 $

Pro Players Salaries

Garnet Hathaway 10 000 000 $ (2)
-Salary Remaining : 9 217 391 $
David Perron 8 000 000 $ (2)
-Salary Remaining : 7 373 913 $
Dennis Cholowski 7 500 000 $ (1)
-Salary Remaining : 6 913 043 $
Kasperi Kapanen 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Brandon Saad 6 000 000 $ (1)
-Salary Remaining : 5 530 435 $
A.J. Greer 6 000 000 $ (4)
-Salary Remaining : 5 530 435 $
Macklin Celebrini 4 480 000 $ (4)
-Salary Remaining : 4 129 391 $
Artyom Levshunov 4 320 000 $ (4)
-Salary Remaining : 3 981 913 $
Simon Nemec 4 170 000 $ (2)
-Salary Remaining : 3 843 652 $
Rodrigo Abols 4 000 000 $ (1)
-Salary Remaining : 3 686 957 $
Corey Perry 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Tristan Jarry 3 500 000 $ (1)
-Salary Remaining : 3 226 087 $
Danila Yurov 2 950 000 $ (6)
-Salary Remaining : 2 719 130 $
Tom Willander 1 750 000 $ (6)
-Salary Remaining : 1 613 043 $
Liam Ohgren 1 380 000 $ (2)
-Salary Remaining : 1 272 000 $
Justin Barron 1 250 000 $ (4)
-Salary Remaining : 1 152 174 $
Edward Pasquale 1 000 000 $ (2)
-Salary Remaining : 921 739 $
Tye Kartye 925 000 $ (2)
-Salary Remaining : 852 609 $
Logan Mailloux 894 000 $ (2)
-Salary Remaining : 824 035 $
Zack Ostapchuk 880 000 $ (2)
-Salary Remaining : 811 130 $
Aatu Raty 775 000 $ (3)
-Salary Remaining : 714 348 $
Total Pro Players21
Salary Commitment
Year 55 : 79 774 000 $
Year 56 : 58 774 000 $
Year 57 : 25 525 000 $
Year 58 : 24 750 000 $
Salary Average Commitment
Year 55 : 79 774 000 $
Year 56 : 58 774 000 $
Year 57 : 25 525 000 $
Year 58 : 24 750 000 $
Salary Cap with 1 Way Contract
Year 55 : 79 774 000 $
Year 56 : 58 774 000 $
Year 57 : 25 525 000 $
Year 58 : 24 750 000 $

Farm Players Salaries

T.J. Oshie 714 000 $ (4)
Salary Remaining : 655 582 $
Josh Brown 600 000 $ (3)
Salary Remaining : 550 909 $
Anton Frondell 412 500 $ (6)
Salary Remaining : 378 750 $
Miles Wood 250 000 $ (6)
Salary Remaining : 229 545 $
David Jiricek 191 833 $ (3)
Salary Remaining : 176 138 $
Victor Eklund 147 500 $ (6)
Salary Remaining : 135 432 $
Joakim Kemell 139 000 $ (4)
Salary Remaining : 127 627 $
Nathan Bastian 135 000 $ (4)
Salary Remaining : 123 955 $
Sam Colangelo 130 000 $ (2)
Salary Remaining : 119 364 $
Joel Kiviranta 120 000 $ (6)
Salary Remaining : 110 182 $
Kyle Burroughs 110 000 $ (1)
Salary Remaining : 101 000 $
JC Beaudin 100 000 $ (2)
Salary Remaining : 91 818 $
Nic Petan 100 000 $ (2)
Salary Remaining : 91 818 $
Charles Alexis Legault 95 000 $ (6)
Salary Remaining : 87 227 $
Ville Koivunen 88 000 $ (4)
Salary Remaining : 80 800 $
Kailer Yamamoto 77 500 $ (5)
Salary Remaining : 71 159 $
Jaxson Stauber 77 500 $ (2)
Salary Remaining : 71 159 $
Joel Teasdale 77 500 $ (5)
Salary Remaining : 71 159 $
Maxence Guenette 77 500 $ (1)
Salary Remaining : 71 159 $
Spencer Martin 77 500 $ (3)
Salary Remaining : 71 159 $
Philip Di Giuseppe 77 500 $ (2)
Salary Remaining : 71 159 $
Riley Stillman 77 500 $ (3)
Salary Remaining : 71 159 $
Kyle MacLean 77 500 $ (2)
Salary Remaining : 71 159 $
Total Farm Players23
Salary Commitment
Year 55 : 3 952 833 $
Year 56 : 3 765 333 $
Year 57 : 3 202 833 $
Year 58 : 2 256 000 $
Salary Average Commitment
Year 55 : 3 952 833 $
Year 56 : 3 765 333 $
Year 57 : 3 202 833 $
Year 58 : 2 256 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6100 - 269 $ - 2 830 - 46,40%
Level 2: 5100 - 268 $ - 2 050 - 40,20%
Level 3: 2100 - 267 $ - 840 - 40,00%
Level 4: 7250 - 266 $ - 2 900 - 40,00%
Luxury : 1100 - 509 $ - 577 - 52,45%
Total Capacity :21650
Farm
Farm Level 1: 2000 - 58 $ - 1 199 - 59,95%
Farm Level 2: 1000 - 38 $ - 422 - 42,23%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %9 198 - 42,48%
Average Income per Game3 770 322 $
Year to Date Revenue11 310 966 $
Farm
Home Games Left38
Average Attendance - %1 621 - 54,04%
Average Income per Game124 106 $
Year to Date Revenue372 319 $

Expense

Pro Players Total Salaries73 217 665 $
Farm Players Total Salaries2 199 400 $
Coaches Total Salaries10 956 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 458 692 $
Farm Year To Date Expenses250 392 $
Pro Salary Cap To Date5 675 613 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue143 272 236 $
Farm Estimated Season Revenue4 716 041 $
Pro Remaining Season Days106
Pro Expenses Per Days723 684 $
Pro Estimated Expenses76 710 504 $
Farm Remaining Season Days101
Farm Expenses Per Days28 631 $
Farm Estimated Expenses2 891 731 $
Estimated Season Expenses79 602 235 $
Season Salary Cap73 217 665 $
Estimate Under Maximum Salary Cap of 96 000 000 $22 782 335 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 2 217 665 $
Current Bank Account659 069 927 $
Projected Bank Account727 455 969 $

Pro Players Salaries

Dougie Hamilton 9 000 000 $ (1)
-Salary Remaining : 8 295 652 $
Rasmus Ristolainen 8 650 000 $ (4)
-Salary Remaining : 7 973 043 $
Matthew Knies 7 750 000 $ (6)
-Salary Remaining : 7 143 478 $
Ilya Lyubushkin 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Philip Broberg 4 580 000 $ (3)
-Salary Remaining : 4 221 565 $
Nick Jensen 4 050 000 $ (5)
-Salary Remaining : 3 733 043 $
Tyson Foerster 3 750 000 $ (4)
-Salary Remaining : 3 456 522 $
Thomas Novak 3 500 000 $ (4)
-Salary Remaining : 3 226 087 $
Luke Kunin 3 000 000 $ (6)
-Salary Remaining : 2 765 217 $
Elvis Merzlikins 2 999 999 $ (3)
-Salary Remaining : 2 765 216 $
Mike Reilly 2 999 999 $ (1)
-Salary Remaining : 2 765 216 $
Andrew Peeke 2 750 000 $ (4)
-Salary Remaining : 2 534 783 $
Cam Talbot 2 500 000 $ (2)
-Salary Remaining : 2 304 348 $
Brady Martin 2 141 667 $ (6)
-Salary Remaining : 1 974 058 $
Brendan Gaunce 2 006 000 $ (1)
-Salary Remaining : 1 849 009 $
Alexander Holtz 1 740 000 $ (3)
-Salary Remaining : 1 603 826 $
Ryan Greene 1 450 000 $ (4)
-Salary Remaining : 1 336 522 $
Filip Zadina 1 100 000 $ (2)
-Salary Remaining : 1 013 913 $
Max Sasson 950 000 $ (4)
-Salary Remaining : 875 652 $
Tanner Pearson 775 000 $ (3)
-Salary Remaining : 714 348 $
Brian Halonen 775 000 $ (1)
-Salary Remaining : 714 348 $
Cal Petersen 750 000 $ (2)
-Salary Remaining : 691 304 $
Total Pro Players22
Salary Commitment
Year 55 : 73 217 665 $
Year 56 : 58 436 666 $
Year 57 : 48 086 666 $
Year 58 : 37 991 667 $
Salary Average Commitment
Year 55 : 73 217 665 $
Year 56 : 58 436 666 $
Year 57 : 48 086 666 $
Year 58 : 37 991 667 $
Salary Cap with 1 Way Contract
Year 55 : 73 217 665 $
Year 56 : 58 436 666 $
Year 57 : 48 086 666 $
Year 58 : 37 991 667 $

Farm Players Salaries

Conor Geekie 165 000 $ (4)
Salary Remaining : 151 500 $
Konsta Helenius 154 250 $ (6)
Salary Remaining : 141 630 $
Jett Luchanko 148 000 $ (4)
Salary Remaining : 135 891 $
Oliver Moore 135 000 $ (4)
Salary Remaining : 123 955 $
Brad Lambert 114 000 $ (2)
Salary Remaining : 104 673 $
Hendrix Lapierre 111 000 $ (1)
Salary Remaining : 101 918 $
Jack Williams 97 500 $ (4)
Salary Remaining : 89 523 $
Tristan Luneau 91 800 $ (2)
Salary Remaining : 84 289 $
Erik Brannstrom 90 000 $ (4)
Salary Remaining : 82 636 $
Easton Cowan 87 350 $ (6)
Salary Remaining : 80 203 $
Kirill Kudryavtsev 82 500 $ (4)
Salary Remaining : 75 750 $
Yaniv Perets 80 500 $ (2)
Salary Remaining : 73 914 $
Caleb Jones 80 000 $ (5)
Salary Remaining : 73 455 $
Lias Andersson 77 500 $ (1)
Salary Remaining : 71 159 $
Hardy Haman Aktell 77 500 $ (2)
Salary Remaining : 71 159 $
Eetu Makiniemi 77 500 $ (3)
Salary Remaining : 71 159 $
Josh Dunne 77 500 $ (1)
Salary Remaining : 71 159 $
Ivan Chekhovich 77 500 $ (2)
Salary Remaining : 71 159 $
Hudson Fasching 75 000 $ (1)
Salary Remaining : 68 864 $
Sam Gagner 75 000 $ (2)
Salary Remaining : 68 864 $
Derek Forbort 75 000 $ (2)
Salary Remaining : 68 864 $
Kaapo Kahkonen 75 000 $ (4)
Salary Remaining : 68 864 $
Brayden Tracey 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players23
Salary Commitment
Year 55 : 2 199 400 $
Year 56 : 1 783 400 $
Year 57 : 1 192 100 $
Year 58 : 1 114 600 $
Salary Average Commitment
Year 55 : 2 199 400 $
Year 56 : 1 783 400 $
Year 57 : 1 192 100 $
Year 58 : 1 114 600 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 111 $ - 6 331 - 97,40%
Level 2: 5500 - 90 $ - 5 464 - 99,35%
Level 3: 2500 - 60 $ - 2 307 - 92,26%
Level 4: 7250 - 50 $ - 4 808 - 66,31%
Luxury : 1250 - 250 $ - 1 225 - 98,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 970 - 98,48%
Farm Level 2: 1000 - 15 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 134 - 87,54%
Average Income per Game2 725 367 $
Year to Date Revenue10 901 467 $
Farm
Home Games Left38
Average Attendance - %2 965 - 98,84%
Average Income per Game121 616 $
Year to Date Revenue364 849 $

Expense

Pro Players Total Salaries88 946 000 $
Farm Players Total Salaries3 230 784 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 307 268 $
Farm Year To Date Expenses326 040 $
Pro Salary Cap To Date6 915 963 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue100 838 570 $
Farm Estimated Season Revenue4 621 421 $
Pro Remaining Season Days106
Pro Expenses Per Days816 922 $
Pro Estimated Expenses86 593 732 $
Farm Remaining Season Days101
Farm Expenses Per Days35 734 $
Farm Estimated Expenses3 609 134 $
Estimated Season Expenses90 202 866 $
Season Salary Cap88 946 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $7 054 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 17 946 000 $
Current Bank Account428 906 338 $
Projected Bank Account444 163 463 $

Pro Players Salaries

Mikko Rantanen 12 000 000 $ (6)
-Salary Remaining : 11 060 870 $
John Carlson 8 000 000 $ (4)
-Salary Remaining : 7 373 913 $
Thomas Chabot 8 000 000 $ (4)
-Salary Remaining : 7 373 913 $
Seth Jarvis 7 420 000 $ (3)
-Salary Remaining : 6 839 304 $
Chris Kreider 6 500 000 $ (1)
-Salary Remaining : 5 991 304 $
Brandon Hagel 6 500 000 $ (4)
-Salary Remaining : 5 991 304 $
Anthony Cirelli 6 250 000 $ (1)
-Salary Remaining : 5 760 870 $
Shea Theodore 5 200 000 $ (4)
-Salary Remaining : 4 793 043 $
Ivan Barbashev 5 000 000 $ (5)
-Salary Remaining : 4 608 696 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 4 378 261 $
Ian Cole 3 000 000 $ (5)
-Salary Remaining : 2 765 217 $
Tyler Myers 3 000 000 $ (2)
-Salary Remaining : 2 765 217 $
Karel Vejmelka 2 730 000 $ (3)
-Salary Remaining : 2 516 348 $
Anton Forsberg 2 250 000 $ (4)
-Salary Remaining : 2 073 913 $
Ryan McLeod 2 100 000 $ (4)
-Salary Remaining : 1 935 652 $
Dylan Samberg 1 400 000 $ (5)
-Salary Remaining : 1 290 435 $
Collin Graf 1 280 000 $ (2)
-Salary Remaining : 1 179 826 $
John Beecher 925 000 $ (2)
-Salary Remaining : 852 609 $
Justin Sourdif 903 000 $ (2)
-Salary Remaining : 832 330 $
Jacob Quillan 875 000 $ (4)
-Salary Remaining : 806 522 $
Zachary L'Heureux 863 000 $ (4)
-Salary Remaining : 795 461 $
Total Pro Players21
Salary Commitment
Year 55 : 88 946 000 $
Year 56 : 76 196 000 $
Year 57 : 70 088 000 $
Year 58 : 55 188 000 $
Salary Average Commitment
Year 55 : 88 946 000 $
Year 56 : 76 196 000 $
Year 57 : 70 088 000 $
Year 58 : 55 188 000 $
Salary Cap with 1 Way Contract
Year 55 : 88 946 000 $
Year 56 : 76 196 000 $
Year 57 : 70 088 000 $
Year 58 : 55 188 000 $

Farm Players Salaries

Karsen Dorwart 300 000 $ (3)
Salary Remaining : 275 454 $
Nick Perbix 275 000 $ (5)
Salary Remaining : 252 500 $
Dante Fabbro 250 000 $ (2)
Salary Remaining : 229 545 $
Sam Dickinson 172 583 $ (6)
Salary Remaining : 158 463 $
Marc-Andre Fleury 160 000 $ (1)
Salary Remaining : 146 909 $
Samuel Honzek 142 000 $ (4)
Salary Remaining : 130 382 $
Seamus Casey 135 000 $ (4)
Salary Remaining : 123 955 $
Philipp Kurashev 120 000 $ (1)
Salary Remaining : 110 182 $
Gavin Brindley 95 000 $ (2)
Salary Remaining : 87 227 $
Abram Wiebe 95 000 $ (6)
Salary Remaining : 87 227 $
Aydar Suniev 95 000 $ (4)
Salary Remaining : 87 227 $
Arttu Hyry 95 000 $ (4)
Salary Remaining : 87 227 $
Carter Mazur 92 500 $ (4)
Salary Remaining : 84 932 $
Ruslan Iskhakov 92 500 $ (2)
Salary Remaining : 84 932 $
Kenny Connors 92 500 $ (6)
Salary Remaining : 84 932 $
Brett Berard 92 500 $ (4)
Salary Remaining : 84 932 $
Elias Pettersson 91 800 $ (3)
Salary Remaining : 84 289 $
Nikita Grebenkin 87 500 $ (4)
Salary Remaining : 80 341 $
Jack Thompson 87 500 $ (2)
Salary Remaining : 80 341 $
Joshua Roy 85 400 $ (2)
Salary Remaining : 78 413 $
Ryan Tverberg 85 167 $ (6)
Salary Remaining : 78 199 $
Rory Kerins 84 700 $ (4)
Salary Remaining : 77 770 $
Felix Unger Sorum 83 833 $ (6)
Salary Remaining : 76 974 $
Ilya Solovyov 82 800 $ (2)
Salary Remaining : 76 025 $
Jonathan Drouin 82 500 $ (2)
Salary Remaining : 75 750 $
Devon Levi (Out of Payroll) 81 250 $ (2)
Salary Remaining : 74 602 $
Adam Klapka 77 500 $ (2)
Salary Remaining : 71 159 $
Noah Juulsen 77 500 $ (3)
Salary Remaining : 71 159 $
Total Farm Players28
Salary Commitment
Year 55 : 3 312 033 $
Year 56 : 3 032 033 $
Year 57 : 2 097 583 $
Year 58 : 1 628 283 $
Salary Average Commitment
Year 55 : 3 955 233 $
Year 56 : 3 675 233 $
Year 57 : 2 740 783 $
Year 58 : 1 628 283 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 190 $ - 3 999 - 66,65%
Level 2: 5000 - 160 $ - 3 093 - 61,87%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 7273 - 45 $ - 5 065 - 69,64%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :21273
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15 157 - 71,25%
Average Income per Game2 686 347 $
Year to Date Revenue8 059 042 $
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game123 250 $
Year to Date Revenue369 750 $

Expense

Pro Players Total Salaries74 755 998 $
Farm Players Total Salaries3 177 500 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 163 515 $
Farm Year To Date Expenses464 526 $
Pro Salary Cap To Date5 850 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue102 081 199 $
Farm Estimated Season Revenue4 683 500 $
Pro Remaining Season Days106
Pro Expenses Per Days684 835 $
Pro Estimated Expenses72 592 510 $
Farm Remaining Season Days101
Farm Expenses Per Days51 614 $
Farm Estimated Expenses5 213 014 $
Estimated Season Expenses77 805 524 $
Season Salary Cap74 755 998 $
Estimate Under Maximum Salary Cap of 96 000 000 $21 244 002 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 3 755 998 $
Current Bank Account216 405 719 $
Projected Bank Account245 364 894 $

Pro Players Salaries

Jordan Kyrou 8 130 000 $ (4)
-Salary Remaining : 7 493 739 $
Steven Stamkos 8 000 000 $ (6)
-Salary Remaining : 7 373 913 $
Cam Fowler 6 500 000 $ (5)
-Salary Remaining : 5 991 304 $
Sean Durzi 6 000 000 $ (6)
-Salary Remaining : 5 530 435 $
Teuvo Teravainen 5 400 000 $ (2)
-Salary Remaining : 4 977 391 $
Brady Skjei 5 250 000 $ (4)
-Salary Remaining : 4 839 130 $
Evander Kane 5 130 000 $ (2)
-Salary Remaining : 4 728 522 $
Samuel Girard 5 000 000 $ (4)
-Salary Remaining : 4 608 696 $
Will Smith 4 150 000 $ (4)
-Salary Remaining : 3 825 217 $
Matias Maccelli 3 430 000 $ (3)
-Salary Remaining : 3 161 565 $
Laurent Brossoit 2 999 999 $ (1)
-Salary Remaining : 2 765 216 $
Chris Driedger 2 999 999 $ (3)
-Salary Remaining : 2 765 216 $
Erik Haula 2 750 000 $ (5)
-Salary Remaining : 2 534 783 $
Anthony Beauvillier 2 750 000 $ (5)
-Salary Remaining : 2 534 783 $
Calum Ritchie 1 190 000 $ (4)
-Salary Remaining : 1 096 870 $
Ty Emberson 950 000 $ (2)
-Salary Remaining : 875 652 $
Hunter Brzustewicz 950 000 $ (4)
-Salary Remaining : 875 652 $
Connor McMichael 863 000 $ (2)
-Salary Remaining : 795 461 $
Ryan Winterton 775 000 $ (2)
-Salary Remaining : 714 348 $
Albert Johansson 775 000 $ (4)
-Salary Remaining : 714 348 $
Haydn Fleury 763 000 $ (2)
-Salary Remaining : 703 287 $
Total Pro Players21
Salary Commitment
Year 55 : 74 755 998 $
Year 56 : 71 755 999 $
Year 57 : 57 874 999 $
Year 58 : 51 445 000 $
Salary Average Commitment
Year 55 : 74 755 998 $
Year 56 : 71 755 999 $
Year 57 : 57 874 999 $
Year 58 : 51 445 000 $
Salary Cap with 1 Way Contract
Year 55 : 74 755 998 $
Year 56 : 71 755 999 $
Year 57 : 57 874 999 $
Year 58 : 51 445 000 $

Farm Players Salaries

Zach Metsa 300 000 $ (2)
Salary Remaining : 275 454 $
Pierre Engvall 250 000 $ (2)
Salary Remaining : 229 545 $
Kevin Korchinski 192 000 $ (2)
Salary Remaining : 176 291 $
Gabriel Fortier 150 000 $ (1)
Salary Remaining : 137 727 $
Isak Rosen 142 000 $ (2)
Salary Remaining : 130 382 $
Michael Kesselring 140 000 $ (2)
Salary Remaining : 128 545 $
Juuso Parssinen 125 000 $ (4)
Salary Remaining : 114 773 $
Marc Gatcomb 125 000 $ (3)
Salary Remaining : 114 773 $
Hunter McDonald 120 000 $ (6)
Salary Remaining : 110 182 $
Owen Beck 95 000 $ (3)
Salary Remaining : 87 227 $
Joel Nystrom 92 500 $ (6)
Salary Remaining : 84 932 $
Joey Anderson 90 000 $ (4)
Salary Remaining : 82 636 $
Luca Del Bel Belluz 88 700 $ (2)
Salary Remaining : 81 443 $
Jared Davidson 88 000 $ (6)
Salary Remaining : 80 800 $
Luke Haymes 87 500 $ (6)
Salary Remaining : 80 341 $
Nils Aman 82 500 $ (2)
Salary Remaining : 75 750 $
Jeff Malott 80 000 $ (3)
Salary Remaining : 73 455 $
Lukas Cormier 79 300 $ (2)
Salary Remaining : 72 812 $
Emil Bemstrom 77 500 $ (2)
Salary Remaining : 71 159 $
Adam Ruzicka 77 500 $ (3)
Salary Remaining : 71 159 $
Nicolas Beaudin 77 500 $ (2)
Salary Remaining : 71 159 $
Clay Stevenson 77 500 $ (3)
Salary Remaining : 71 159 $
Joey Keane 77 500 $ (1)
Salary Remaining : 71 159 $
Nikita Okhotyuk 77 500 $ (1)
Salary Remaining : 71 159 $
Reilly Walsh 77 500 $ (4)
Salary Remaining : 71 159 $
Ben Gleason 77 500 $ (1)
Salary Remaining : 71 159 $
Cam Lund 77 500 $ (4)
Salary Remaining : 71 159 $
Samuel Walker 77 500 $ (1)
Salary Remaining : 71 159 $
Grant Hutton 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players29
Salary Commitment
Year 55 : 3 177 500 $
Year 56 : 2 642 500 $
Year 57 : 1 213 000 $
Year 58 : 758 000 $
Salary Average Commitment
Year 55 : 3 177 500 $
Year 56 : 2 642 500 $
Year 57 : 1 213 000 $
Year 58 : 758 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 190 $ - 4 268 - 71,13%
Level 2: 5000 - 155 $ - 3 332 - 66,63%
Level 3: 2000 - 85 $ - 1 992 - 99,58%
Level 4: 4860 - 84 $ - 3 197 - 65,77%
Luxury : 1000 - 280 $ - 1 000 - 100,00%
Total Capacity :18860
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %13 788 - 73,10%
Average Income per Game2 965 375 $
Year to Date Revenue11 861 499 $
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game123 250 $
Year to Date Revenue493 000 $

Expense

Pro Players Total Salaries88 564 000 $
Farm Players Total Salaries1 076 700 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 997 831 $
Farm Year To Date Expenses142 477 $
Pro Salary Cap To Date6 939 141 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue109 718 866 $
Farm Estimated Season Revenue4 560 250 $
Pro Remaining Season Days106
Pro Expenses Per Days776 643 $
Pro Estimated Expenses82 324 158 $
Farm Remaining Season Days101
Farm Expenses Per Days16 606 $
Farm Estimated Expenses1 677 206 $
Estimated Season Expenses84 001 364 $
Season Salary Cap88 564 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $7 436 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 17 564 000 $
Current Bank Account96 413 284 $
Projected Bank Account126 691 036 $

Pro Players Salaries

John Tavares 11 000 000 $ (5)
-Salary Remaining : 10 139 130 $
Brandon Montour 7 140 000 $ (4)
-Salary Remaining : 6 581 217 $
Anders Lee 7 000 000 $ (1)
-Salary Remaining : 6 452 174 $
Dmitry Orlov 6 500 000 $ (5)
-Salary Remaining : 5 991 304 $
Evgeni Malkin (Out of Payroll) 6 100 000 $ (1)
-Salary Remaining : 5 622 609 $
Andre Burakovsky 5 500 000 $ (2)
-Salary Remaining : 5 069 565 $
Tom Wilson 5 170 000 $ (1)
-Salary Remaining : 4 765 391 $
Kyle Palmieri 5 000 000 $ (3)
-Salary Remaining : 4 608 696 $
Rickard Rakell 5 000 000 $ (2)
-Salary Remaining : 4 608 696 $
Juuse Saros 5 000 000 $ (1)
-Salary Remaining : 4 608 696 $
Ben Chiarot 4 750 000 $ (1)
-Salary Remaining : 4 378 261 $
Artem Zub 4 600 000 $ (1)
-Salary Remaining : 4 240 000 $
John Klingberg 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Eeli Tolvanen 3 480 000 $ (3)
-Salary Remaining : 3 207 652 $
Scott Laughton 3 000 000 $ (2)
-Salary Remaining : 2 765 217 $
Calvin Pickard 2 999 000 $ (2)
-Salary Remaining : 2 764 296 $
Brett Kulak 2 750 000 $ (3)
-Salary Remaining : 2 534 783 $
Ryan Poehling 1 900 000 $ (1)
-Salary Remaining : 1 751 304 $
Pius Suter 1 600 000 $ (2)
-Salary Remaining : 1 474 783 $
William Carrier 1 400 000 $ (4)
-Salary Remaining : 1 290 435 $
Tyson Jost 775 000 $ (3)
-Salary Remaining : 714 348 $
Total Pro Players21
Salary Commitment
Year 55 : 94 664 000 $
Year 56 : 60 144 000 $
Year 57 : 42 045 000 $
Year 58 : 30 040 000 $
Salary Average Commitment
Year 55 : 94 664 000 $
Year 56 : 60 144 000 $
Year 57 : 42 045 000 $
Year 58 : 30 040 000 $
Salary Cap with 1 Way Contract
Year 55 : 94 664 000 $
Year 56 : 60 144 000 $
Year 57 : 42 045 000 $
Year 58 : 30 040 000 $

Farm Players Salaries

Nikolai Kovalenko 92 500 $ (4)
Salary Remaining : 84 932 $
Hunter Shepard 77 500 $ (2)
Salary Remaining : 71 159 $
Jack LaFontaine 77 500 $ (2)
Salary Remaining : 71 159 $
Michael Callahan 77 500 $ (4)
Salary Remaining : 71 159 $
Jonas Rondbjerg 76 700 $ (1)
Salary Remaining : 70 425 $
Christopher Gibson 75 000 $ (1)
Salary Remaining : 68 864 $
Chase De Leo 75 000 $ (1)
Salary Remaining : 68 864 $
Byron Froese 75 000 $ (1)
Salary Remaining : 68 864 $
Buddy Robinson 75 000 $ (1)
Salary Remaining : 68 864 $
Christian Jaros 75 000 $ (1)
Salary Remaining : 68 864 $
Chase Priskie 75 000 $ (1)
Salary Remaining : 68 864 $
Casey Fitzgerald 75 000 $ (1)
Salary Remaining : 68 864 $
Cameron Hughes 75 000 $ (1)
Salary Remaining : 68 864 $
Cole Bardreau 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players14
Salary Commitment
Year 55 : 1 076 700 $
Year 56 : 325 000 $
Year 57 : 170 000 $
Year 58 : 170 000 $
Salary Average Commitment
Year 55 : 1 076 700 $
Year 56 : 325 000 $
Year 57 : 170 000 $
Year 58 : 170 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 155 $ - 5 937 - 98,94%
Level 2: 5000 - 100 $ - 4 858 - 97,16%
Level 3: 2000 - 90 $ - 1 993 - 99,65%
Level 4: 5740 - 75 $ - 4 551 - 79,28%
Luxury : 1000 - 750 $ - 710 - 70,98%
Total Capacity :19740
Farm
Farm Level 1: 2000 - 32 $ - 1 956 - 97,78%
Farm Level 2: 1000 - 16 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 048 - 91,43%
Average Income per Game2 868 095 $
Year to Date Revenue11 472 378 $
Farm
Home Games Left38
Average Attendance - %2 956 - 98,52%
Average Income per Game122 544 $
Year to Date Revenue367 633 $

Expense

Pro Players Total Salaries77 099 832 $
Farm Players Total Salaries2 246 250 $
Coaches Total Salaries10 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 757 202 $
Farm Year To Date Expenses315 468 $
Pro Salary Cap To Date6 033 292 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue106 119 496 $
Farm Estimated Season Revenue4 656 685 $
Pro Remaining Season Days106
Pro Expenses Per Days750 868 $
Pro Estimated Expenses79 592 008 $
Farm Remaining Season Days101
Farm Expenses Per Days34 057 $
Farm Estimated Expenses3 439 757 $
Estimated Season Expenses83 031 765 $
Season Salary Cap77 099 832 $
Estimate Under Maximum Salary Cap of 96 000 000 $18 900 168 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 6 099 832 $
Current Bank Account290 225 952 $
Projected Bank Account317 970 368 $

Pro Players Salaries

Morgan Rielly 7 500 000 $ (2)
-Salary Remaining : 6 913 043 $
Hampus Lindholm 7 500 000 $ (6)
-Salary Remaining : 6 913 043 $
Vince Dunn 7 350 000 $ (5)
-Salary Remaining : 6 774 783 $
Dylan Cozens 7 100 000 $ (2)
-Salary Remaining : 6 544 348 $
Jordan Binnington 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Trevor Zegras 5 750 000 $ (2)
-Salary Remaining : 5 300 000 $
Cody Ceci 4 500 000 $ (3)
-Salary Remaining : 4 147 826 $
Matvei Michkov 4 250 000 $ (4)
-Salary Remaining : 3 917 391 $
Shane Wright 3 949 166 $ (2)
-Salary Remaining : 3 640 101 $
Alexander Kerfoot 3 500 000 $ (2)
-Salary Remaining : 3 226 087 $
Vitek Vanecek 3 400 000 $ (2)
-Salary Remaining : 3 133 913 $
Kirby Dach 3 360 000 $ (2)
-Salary Remaining : 3 097 043 $
Yegor Sharangovich 3 100 000 $ (3)
-Salary Remaining : 2 857 391 $
Marco Kasper 1 886 666 $ (5)
-Salary Remaining : 1 739 014 $
William Eklund 1 710 000 $ (3)
-Salary Remaining : 1 576 174 $
Jordan Spence 1 500 000 $ (6)
-Salary Remaining : 1 382 609 $
Bobby Brink 1 500 000 $ (4)
-Salary Remaining : 1 382 609 $
Arseny Gritsyuk 1 425 000 $ (6)
-Salary Remaining : 1 313 478 $
Tyler Tucker 925 000 $ (1)
-Salary Remaining : 852 609 $
J.J. Peterka 894 000 $ (4)
-Salary Remaining : 824 035 $
Total Pro Players20
Salary Commitment
Year 55 : 77 099 832 $
Year 56 : 76 174 832 $
Year 57 : 35 615 666 $
Year 58 : 26 305 666 $
Salary Average Commitment
Year 55 : 77 099 832 $
Year 56 : 76 174 832 $
Year 57 : 35 615 666 $
Year 58 : 26 305 666 $
Salary Cap with 1 Way Contract
Year 55 : 77 099 832 $
Year 56 : 76 174 832 $
Year 57 : 35 615 666 $
Year 58 : 26 305 666 $

Farm Players Salaries

Kevin Rooney 175 000 $ (2)
Salary Remaining : 160 682 $
Logan O'Connor 150 000 $ (5)
Salary Remaining : 137 727 $
Bokondji Imama 150 000 $ (4)
Salary Remaining : 137 727 $
Nikita Zaitsev 150 000 $ (2)
Salary Remaining : 137 727 $
Liam O'Brien 150 000 $ (3)
Salary Remaining : 137 727 $
Malcolm Subban 150 000 $ (1)
Salary Remaining : 137 727 $
Robby Fabbri (Out of Payroll) 150 000 $ (2)
Salary Remaining : 137 727 $
Curtis Lazar 100 000 $ (2)
Salary Remaining : 91 818 $
Marc Johnstone 95 000 $ (1)
Salary Remaining : 87 227 $
Jack Devine 95 000 $ (6)
Salary Remaining : 87 227 $
Maveric Lamoureux 88 700 $ (4)
Salary Remaining : 81 443 $
Colton Dach 88 000 $ (4)
Salary Remaining : 80 800 $
James Hamblin 80 800 $ (1)
Salary Remaining : 74 189 $
Matt Luff 80 000 $ (2)
Salary Remaining : 73 455 $
Zack MacEwen 80 000 $ (1)
Salary Remaining : 73 455 $
Colin White 80 000 $ (3)
Salary Remaining : 73 455 $
Ethan Bear 80 000 $ (4)
Salary Remaining : 73 455 $
Scott Sabourin 77 500 $ (2)
Salary Remaining : 71 159 $
Stefan Noesen 76 250 $ (1)
Salary Remaining : 70 011 $
Garret Sparks 75 000 $ (1)
Salary Remaining : 68 864 $
Torey Krug 75 000 $ (3)
Salary Remaining : 68 864 $
Matt Dumba 75 000 $ (1)
Salary Remaining : 68 864 $
Colin Miller 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players23
Salary Commitment
Year 55 : 2 396 250 $
Year 56 : 1 689 200 $
Year 57 : 956 700 $
Year 58 : 651 700 $
Salary Average Commitment
Year 55 : 2 396 250 $
Year 56 : 1 689 200 $
Year 57 : 956 700 $
Year 58 : 651 700 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 190 $ - 4 293 - 61,33%
Level 2: 6000 - 160 $ - 3 099 - 51,66%
Level 3: 2000 - 140 $ - 1 219 - 60,97%
Level 4: 3625 - 125 $ - 2 131 - 58,79%
Luxury : 2000 - 280 $ - 1 138 - 56,92%
Total Capacity :20625
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %11 881 - 57,61%
Average Income per Game2 997 791 $
Year to Date Revenue8 993 372 $
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game123 250 $
Year to Date Revenue369 750 $

Expense

Pro Players Total Salaries94 691 000 $
Farm Players Total Salaries3 766 950 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 851 688 $
Farm Year To Date Expenses467 295 $
Pro Salary Cap To Date7 382 122 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue113 916 045 $
Farm Estimated Season Revenue4 683 500 $
Pro Remaining Season Days106
Pro Expenses Per Days875 574 $
Pro Estimated Expenses92 810 844 $
Farm Remaining Season Days101
Farm Expenses Per Days52 427 $
Farm Estimated Expenses5 295 127 $
Estimated Season Expenses98 105 971 $
Season Salary Cap94 691 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $1 309 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 23 691 000 $
Current Bank Account254 398 181 $
Projected Bank Account274 891 755 $

Pro Players Salaries

William Nylander 11 500 000 $ (6)
-Salary Remaining : 10 600 000 $
Igor Shesterkin 11 500 000 $ (5)
-Salary Remaining : 10 600 000 $
Mathew Barzal 9 150 000 $ (1)
-Salary Remaining : 8 433 913 $
Elias Lindholm 7 750 000 $ (4)
-Salary Remaining : 7 143 478 $
Devon Toews 7 250 000 $ (4)
-Salary Remaining : 6 682 609 $
Tyler Toffoli 6 000 000 $ (4)
-Salary Remaining : 5 530 435 $
Pavel Buchnevich 5 800 000 $ (4)
-Salary Remaining : 5 346 087 $
Jaden Schwartz 5 500 000 $ (1)
-Salary Remaining : 5 069 565 $
Jason Zucker 5 300 000 $ (2)
-Salary Remaining : 4 885 217 $
Brent Burns 5 000 000 $ (6)
-Salary Remaining : 4 608 696 $
Mason Marchment 4 500 000 $ (1)
-Salary Remaining : 4 147 826 $
Mattias Samuelsson 4 290 000 $ (1)
-Salary Remaining : 3 954 261 $
Niko Mikkola 2 500 000 $ (6)
-Salary Remaining : 2 304 348 $
Jake Middleton 2 450 000 $ (5)
-Salary Remaining : 2 258 261 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 843 478 $
Tomas Nosek 1 001 000 $ (5)
-Salary Remaining : 922 661 $
Sam Steel 850 000 $ (2)
-Salary Remaining : 783 478 $
Nate Schmidt 800 000 $ (2)
-Salary Remaining : 737 391 $
Brandon Bussi 775 000 $ (6)
-Salary Remaining : 714 348 $
Adam Gaudette 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players20
Salary Commitment
Year 55 : 94 691 000 $
Year 56 : 71 251 000 $
Year 57 : 63 526 000 $
Year 58 : 61 526 000 $
Salary Average Commitment
Year 55 : 94 416 000 $
Year 56 : 70 976 000 $
Year 57 : 63 251 000 $
Year 58 : 61 251 000 $
Salary Cap with 1 Way Contract
Year 55 : 94 691 000 $
Year 56 : 71 251 000 $
Year 57 : 63 526 000 $
Year 58 : 61 526 000 $

Farm Players Salaries

Ryan Graves 450 000 $ (3)
Salary Remaining : 413 182 $
Michael Bunting 450 000 $ (2)
Salary Remaining : 413 182 $
Victor Olofsson 300 000 $ (3)
Salary Remaining : 275 454 $
Tanner Jeannot 266 500 $ (6)
Salary Remaining : 244 695 $
Daniil Miromanov 195 100 $ (2)
Salary Remaining : 179 137 $
Noah Philp 125 100 $ (1)
Salary Remaining : 114 865 $
Joel Hanley 115 100 $ (2)
Salary Remaining : 105 683 $
Justin Danforth 110 000 $ (2)
Salary Remaining : 101 000 $
Travis Mitchell 100 100 $ (5)
Salary Remaining : 91 910 $
Arvid Soderblom 96 300 $ (5)
Salary Remaining : 88 421 $
Aku Raty 92 500 $ (1)
Salary Remaining : 84 932 $
Walker Duehr 82 500 $ (2)
Salary Remaining : 75 750 $
Cameron Crotty 81 250 $ (5)
Salary Remaining : 74 602 $
Luke Glendening 80 000 $ (2)
Salary Remaining : 73 455 $
Cole Schwindt 80 000 $ (3)
Salary Remaining : 73 455 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 71 159 $
Jake Livingstone 77 500 $ (3)
Salary Remaining : 71 159 $
Josh Mahura 77 500 $ (3)
Salary Remaining : 71 159 $
Samuel Fagemo 77 500 $ (2)
Salary Remaining : 71 159 $
Lassi Thomson 77 500 $ (1)
Salary Remaining : 71 159 $
Ethen Frank 77 500 $ (4)
Salary Remaining : 71 159 $
Xavier Bourgault 77 500 $ (6)
Salary Remaining : 71 159 $
Sonny Milano 75 000 $ (4)
Salary Remaining : 68 864 $
Nathan Walker 75 000 $ (1)
Salary Remaining : 68 864 $
Dennis Gilbert 75 000 $ (5)
Salary Remaining : 68 864 $
Connor Mackey 75 000 $ (2)
Salary Remaining : 68 864 $
Sheldon Dries 75 000 $ (5)
Salary Remaining : 68 864 $
Tristen Nielsen 75 000 $ (1)
Salary Remaining : 68 864 $
Oliver Wahlstrom 75 000 $ (1)
Salary Remaining : 68 864 $
Matthew Murray 75 000 $ (4)
Salary Remaining : 68 864 $
Total Farm Players30
Salary Commitment
Year 55 : 3 766 950 $
Year 56 : 3 246 850 $
Year 57 : 2 061 650 $
Year 58 : 1 076 650 $
Salary Average Commitment
Year 55 : 3 766 950 $
Year 56 : 3 246 850 $
Year 57 : 2 061 650 $
Year 58 : 1 076 650 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 95 $ - 6 000 - 100,00%
Level 2: 5000 - 85 $ - 4 918 - 98,35%
Level 3: 2000 - 55 $ - 2 000 - 100,00%
Level 4: 3174 - 45 $ - 3 174 - 100,00%
Luxury : 1000 - 300 $ - 944 - 94,37%
Total Capacity :17174
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,34%
Farm Level 2: 1000 - 15 $ - 993 - 99,33%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17 035 - 99,19%
Average Income per Game2 209 701 $
Year to Date Revenue6 629 104 $
Farm
Home Games Left37
Average Attendance - %2 980 - 99,33%
Average Income per Game122 431 $
Year to Date Revenue489 723 $

Expense

Pro Players Total Salaries92 715 000 $
Farm Players Total Salaries2 129 000 $
Coaches Total Salaries11 749 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 116 749 $
Farm Year To Date Expenses239 077 $
Pro Salary Cap To Date7 255 953 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 968 651 $
Farm Estimated Season Revenue4 529 938 $
Pro Remaining Season Days106
Pro Expenses Per Days901 861 $
Pro Estimated Expenses95 597 266 $
Farm Remaining Season Days101
Farm Expenses Per Days26 173 $
Farm Estimated Expenses2 643 473 $
Estimated Season Expenses98 240 739 $
Season Salary Cap92 715 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $3 285 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 21 715 000 $
Current Bank Account146 476 985 $
Projected Bank Account136 734 835 $

Pro Players Salaries

Mitch Marner 10 900 000 $ (4)
-Salary Remaining : 10 046 957 $
Tomas Hertl 8 140 000 $ (2)
-Salary Remaining : 7 502 957 $
J.T. Miller 8 000 000 $ (1)
-Salary Remaining : 7 373 913 $
Brock Nelson 7 500 000 $ (5)
-Salary Remaining : 6 913 043 $
Matt Boldy 7 000 000 $ (2)
-Salary Remaining : 6 452 174 $
Ivan Provorov 6 750 000 $ (4)
-Salary Remaining : 6 221 739 $
Josh Morrissey 6 250 000 $ (3)
-Salary Remaining : 5 760 870 $
Esa Lindell 5 800 000 $ (1)
-Salary Remaining : 5 346 087 $
Nick Paul 5 450 000 $ (5)
-Salary Remaining : 5 023 478 $
Rasmus Andersson 4 550 000 $ (5)
-Salary Remaining : 4 193 913 $
Viktor Arvidsson 4 000 000 $ (6)
-Salary Remaining : 3 686 957 $
Mason Appleton 3 690 000 $ (4)
-Salary Remaining : 3 401 217 $
Jeremy Swayman 3 480 000 $ (2)
-Salary Remaining : 3 207 652 $
Alex Newhook 2 900 000 $ (1)
-Salary Remaining : 2 673 043 $
Chandler Stephenson 2 750 000 $ (4)
-Salary Remaining : 2 534 783 $
Kevin Stenlund 2 000 000 $ (4)
-Salary Remaining : 1 843 478 $
Connor Dewar 1 100 000 $ (6)
-Salary Remaining : 1 013 913 $
Akira Schmid 875 000 $ (2)
-Salary Remaining : 806 522 $
Jacob Bernard-Docker 805 000 $ (2)
-Salary Remaining : 742 000 $
Yan Kuznetsov 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players20
Salary Commitment
Year 55 : 92 715 000 $
Year 56 : 76 015 000 $
Year 57 : 54 940 000 $
Year 58 : 48 690 000 $
Salary Average Commitment
Year 55 : 92 715 000 $
Year 56 : 76 015 000 $
Year 57 : 54 940 000 $
Year 58 : 48 690 000 $
Salary Cap with 1 Way Contract
Year 55 : 92 715 000 $
Year 56 : 76 015 000 $
Year 57 : 54 940 000 $
Year 58 : 48 690 000 $

Farm Players Salaries

Brett Pesce 550 000 $ (2)
Salary Remaining : 505 000 $
Warren Foegele 350 000 $ (4)
Salary Remaining : 321 364 $
Mattias Janmark 214 000 $ (3)
Salary Remaining : 196 491 $
Dmitry Kulikov 115 000 $ (4)
Salary Remaining : 105 591 $
Alex Steeves (Out of Payroll) 77 500 $ (1)
Salary Remaining : 71 159 $
Nick Leddy 75 000 $ (5)
Salary Remaining : 68 864 $
Dylan McIlrath 75 000 $ (2)
Salary Remaining : 68 864 $
Jeffrey Viel 75 000 $ (5)
Salary Remaining : 68 864 $
Marian Studenic 75 000 $ (2)
Salary Remaining : 68 864 $
Pheonix Copley 75 000 $ (2)
Salary Remaining : 68 864 $
Marc-Edouard Vlasic 75 000 $ (2)
Salary Remaining : 68 864 $
Dominik Shine 75 000 $ (4)
Salary Remaining : 68 864 $
Ben Harpur 75 000 $ (2)
Salary Remaining : 68 864 $
Joona Koppanen 75 000 $ (4)
Salary Remaining : 68 864 $
Samuel Morin 75 000 $ (1)
Salary Remaining : 68 864 $
Jimmy Schuldt 75 000 $ (3)
Salary Remaining : 68 864 $
Yann Sauve 75 000 $ (4)
Salary Remaining : 68 864 $
Total Farm Players17
Salary Commitment
Year 55 : 2 206 500 $
Year 56 : 2 054 000 $
Year 57 : 1 129 000 $
Year 58 : 840 000 $
Salary Average Commitment
Year 55 : 2 206 500 $
Year 56 : 2 054 000 $
Year 57 : 1 129 000 $
Year 58 : 840 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 250 $ - 3 100 - 51,67%
Level 2: 5000 - 175 $ - 2 899 - 57,97%
Level 3: 2000 - 100 $ - 1 631 - 81,57%
Level 4: 6240 - 50 $ - 4 758 - 76,26%
Luxury : 1000 - 700 $ - 406 - 40,57%
Total Capacity :20240
Farm
Farm Level 1: 2000 - 50 $ - 1 349 - 67,47%
Farm Level 2: 1000 - 25 $ - 635 - 63,50%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %12 794 - 63,21%
Average Income per Game2 852 682 $
Year to Date Revenue8 558 045 $
Farm
Home Games Left38
Average Attendance - %1 984 - 66,14%
Average Income per Game120 845 $
Year to Date Revenue362 536 $

Expense

Pro Players Total Salaries72 257 083 $
Farm Players Total Salaries2 138 683 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 709 681 $
Farm Year To Date Expenses232 254 $
Pro Salary Cap To Date5 654 898 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue108 401 903 $
Farm Estimated Season Revenue4 592 123 $
Pro Remaining Season Days106
Pro Expenses Per Days634 409 $
Pro Estimated Expenses67 247 354 $
Farm Remaining Season Days101
Farm Expenses Per Days25 806 $
Farm Estimated Expenses2 606 406 $
Estimated Season Expenses69 853 760 $
Season Salary Cap72 257 083 $
Estimate Under Maximum Salary Cap of 96 000 000 $23 742 917 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 1 257 083 $
Current Bank Account363 287 785 $
Projected Bank Account406 428 051 $

Pro Players Salaries

Nikolaj Ehlers 8 500 000 $ (6)
-Salary Remaining : 7 834 783 $
Elias Pettersson 7 350 000 $ (3)
-Salary Remaining : 6 774 783 $
Luke Evangelista 5 583 333 $ (3)
-Salary Remaining : 5 146 377 $
Adin Hill 4 900 000 $ (4)
-Salary Remaining : 4 516 522 $
Mikhail Sergachev 4 800 000 $ (1)
-Salary Remaining : 4 424 348 $
Logan Cooley 4 450 000 $ (2)
-Salary Remaining : 4 101 739 $
Connor Bedard 4 450 000 $ (2)
-Salary Remaining : 4 101 739 $
Adam Fantilli 4 150 000 $ (2)
-Salary Remaining : 3 825 217 $
Mikey Anderson 4 125 000 $ (6)
-Salary Remaining : 3 802 174 $
Anthony Mantha 3 500 000 $ (5)
-Salary Remaining : 3 226 087 $
Evan Rodrigues 3 018 750 $ (4)
-Salary Remaining : 2 782 500 $
Nick Seeler 2 700 000 $ (4)
-Salary Remaining : 2 488 696 $
Casey Mittelstadt 2 500 000 $ (2)
-Salary Remaining : 2 304 348 $
Alexander Romanov 2 500 000 $ (2)
-Salary Remaining : 2 304 348 $
Cam York 1 600 000 $ (1)
-Salary Remaining : 1 474 783 $
Declan Chisholm 1 600 000 $ (1)
-Salary Remaining : 1 474 783 $
Cole Koepke 1 250 000 $ (5)
-Salary Remaining : 1 152 174 $
James van Riemsdyk 1 000 000 $ (1)
-Salary Remaining : 921 739 $
Noah Laba 950 000 $ (6)
-Salary Remaining : 875 652 $
Jackson Blake 925 000 $ (2)
-Salary Remaining : 852 609 $
Olen Zellweger 863 000 $ (2)
-Salary Remaining : 795 461 $
Ryan Shea 775 000 $ (2)
-Salary Remaining : 714 348 $
Logan Thompson 767 000 $ (2)
-Salary Remaining : 706 974 $
Total Pro Players23
Salary Commitment
Year 55 : 72 257 083 $
Year 56 : 63 257 083 $
Year 57 : 41 877 083 $
Year 58 : 28 943 750 $
Salary Average Commitment
Year 55 : 65 825 083 $
Year 56 : 56 825 083 $
Year 57 : 35 445 083 $
Year 58 : 28 943 750 $
Salary Cap with 1 Way Contract
Year 55 : 72 257 083 $
Year 56 : 63 257 083 $
Year 57 : 41 877 083 $
Year 58 : 28 943 750 $

Farm Players Salaries

Henrik Borgstrom 310 000 $ (1)
Salary Remaining : 284 636 $
Michael Brandsegg-Nygard 144 250 $ (6)
Salary Remaining : 132 448 $
Isac Lundestrom 130 000 $ (5)
Salary Remaining : 119 364 $
Joel Blomqvist 92 500 $ (4)
Salary Remaining : 84 932 $
Ethan Cardwell 92 500 $ (4)
Salary Remaining : 84 932 $
Hunter Haight 91 833 $ (6)
Salary Remaining : 84 320 $
Ozzy Wiesblatt 86 300 $ (4)
Salary Remaining : 79 239 $
Cole O'Hara 86 000 $ (6)
Salary Remaining : 78 964 $
Ludvig Jansson 85 500 $ (6)
Salary Remaining : 78 505 $
David Gustafsson 83 500 $ (4)
Salary Remaining : 76 668 $
Nico Daws 81 300 $ (3)
Salary Remaining : 74 648 $
Nikke Kokko 80 000 $ (4)
Salary Remaining : 73 455 $
Ville Heinola 80 000 $ (1)
Salary Remaining : 73 455 $
Dylan Garand 77 500 $ (6)
Salary Remaining : 71 159 $
Cole Smith 77 500 $ (1)
Salary Remaining : 71 159 $
Philip Kemp 77 500 $ (2)
Salary Remaining : 71 159 $
Filip Kral 77 500 $ (3)
Salary Remaining : 71 159 $
Matej Blumel 77 500 $ (1)
Salary Remaining : 71 159 $
Max Comtois 77 500 $ (2)
Salary Remaining : 71 159 $
Mads Sogaard 77 500 $ (3)
Salary Remaining : 71 159 $
Jack Studnicka 77 500 $ (2)
Salary Remaining : 71 159 $
Chase Pearson 75 000 $ (4)
Salary Remaining : 68 864 $
Total Farm Players22
Salary Commitment
Year 55 : 2 138 683 $
Year 56 : 1 593 683 $
Year 57 : 1 361 183 $
Year 58 : 1 124 883 $
Salary Average Commitment
Year 55 : 2 138 683 $
Year 56 : 1 593 683 $
Year 57 : 1 361 183 $
Year 58 : 1 124 883 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 130 $ - 5 830 - 97,17%
Level 2: 5000 - 80 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 5519 - 30 $ - 5 462 - 98,97%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :19519
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 998 - 99,75%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 293 - 98,84%
Average Income per Game2 424 110 $
Year to Date Revenue9 696 439 $
Farm
Home Games Left37
Average Attendance - %2 986 - 99,53%
Average Income per Game122 600 $
Year to Date Revenue490 398 $

Expense

Pro Players Total Salaries78 335 000 $
Farm Players Total Salaries2 392 128 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 404 481 $
Farm Year To Date Expenses381 799 $
Pro Salary Cap To Date6 130 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue89 692 061 $
Farm Estimated Season Revenue4 536 182 $
Pro Remaining Season Days106
Pro Expenses Per Days711 609 $
Pro Estimated Expenses75 430 554 $
Farm Remaining Season Days101
Farm Expenses Per Days39 928 $
Farm Estimated Expenses4 032 728 $
Estimated Season Expenses79 463 282 $
Season Salary Cap78 335 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $17 665 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 7 335 000 $
Current Bank Account272 962 659 $
Projected Bank Account287 727 620 $

Pro Players Salaries

Taylor Hall 10 000 000 $ (3)
-Salary Remaining : 9 217 391 $
Nino Niederreiter 9 000 000 $ (2)
-Salary Remaining : 8 295 652 $
Jake Walman 8 000 000 $ (5)
-Salary Remaining : 7 373 913 $
Erik Gudbranson 8 000 000 $ (1)
-Salary Remaining : 7 373 913 $
Yanni Gourde 5 170 000 $ (3)
-Salary Remaining : 4 765 391 $
Anthony Stolarz 5 000 000 $ (4)
-Salary Remaining : 4 608 696 $
Ryan Strome 5 000 000 $ (5)
-Salary Remaining : 4 608 696 $
Andrei Kuzmenko 4 300 000 $ (5)
-Salary Remaining : 3 963 478 $
Frederik Andersen 3 400 000 $ (1)
-Salary Remaining : 3 133 913 $
Jordan Greenway 3 000 000 $ (2)
-Salary Remaining : 2 765 217 $
Erik Gustafsson 2 500 000 $ (2)
-Salary Remaining : 2 304 348 $
James Reimer (Out of Payroll) 2 500 000 $ (4)
-Salary Remaining : 2 304 348 $
Justin Holl 2 000 000 $ (4)
-Salary Remaining : 1 843 478 $
Ryan Lomberg 2 000 000 $ (3)
-Salary Remaining : 1 843 478 $
Cutter Gauthier 1 900 000 $ (2)
-Salary Remaining : 1 751 304 $
Jack Drury 1 740 000 $ (4)
-Salary Remaining : 1 603 826 $
Ivan Miroshnichenko 1 700 000 $ (2)
-Salary Remaining : 1 566 957 $
Pavel Mintyukov 1 700 000 $ (2)
-Salary Remaining : 1 566 957 $
Arber Xhekaj 1 300 000 $ (4)
-Salary Remaining : 1 198 261 $
Nicolas Deslauriers 1 000 000 $ (2)
-Salary Remaining : 921 739 $
Philippe Myers 850 000 $ (6)
-Salary Remaining : 783 478 $
Riley Tufte 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players22
Salary Commitment
Year 55 : 80 835 000 $
Year 56 : 69 435 000 $
Year 57 : 47 860 000 $
Year 58 : 30 690 000 $
Salary Average Commitment
Year 55 : 80 835 000 $
Year 56 : 69 435 000 $
Year 57 : 47 860 000 $
Year 58 : 30 690 000 $
Salary Cap with 1 Way Contract
Year 55 : 80 835 000 $
Year 56 : 69 435 000 $
Year 57 : 47 860 000 $
Year 58 : 30 690 000 $

Farm Players Salaries

Zayne Parekh 198 000 $ (4)
Salary Remaining : 181 800 $
Berkly Catton 194 250 $ (6)
Salary Remaining : 178 357 $
Nate Danielson 188 667 $ (6)
Salary Remaining : 173 230 $
James Hagens 164 583 $ (6)
Salary Remaining : 151 117 $
Jarred Tinordi 150 000 $ (3)
Salary Remaining : 137 727 $
Matthew Kessel (Out of Payroll) 116 250 $ (1)
Salary Remaining : 106 739 $
John Hayden 100 000 $ (3)
Salary Remaining : 91 818 $
Carson Meyer 97 500 $ (4)
Salary Remaining : 89 523 $
Jiri Smejkal 95 000 $ (2)
Salary Remaining : 87 227 $
Ilya Protas 94 250 $ (6)
Salary Remaining : 86 539 $
Ryan Johnson 92 500 $ (2)
Salary Remaining : 84 932 $
Tristan Broz 92 500 $ (6)
Salary Remaining : 84 932 $
Isaiah George 91 800 $ (4)
Salary Remaining : 84 289 $
Louis Domingue 90 000 $ (1)
Salary Remaining : 82 636 $
Jacob Gaucher 88 000 $ (4)
Salary Remaining : 80 800 $
Nikita Nesterenko 87 500 $ (6)
Salary Remaining : 80 341 $
Frederic Brunet 86 000 $ (4)
Salary Remaining : 78 964 $
Cameron Butler 85 800 $ (2)
Salary Remaining : 78 780 $
Tyson Hinds 82 944 $ (6)
Salary Remaining : 76 158 $
Connor Clattenburg 82 833 $ (6)
Salary Remaining : 76 056 $
Angus Crookshank 77 500 $ (2)
Salary Remaining : 71 159 $
Valtteri Puustinen (Out of Payroll) 77 500 $ (4)
Salary Remaining : 71 159 $
Matt Villalta 77 500 $ (2)
Salary Remaining : 71 159 $
Filip Hallander 75 000 $ (3)
Salary Remaining : 68 864 $
Total Farm Players24
Salary Commitment
Year 55 : 2 585 877 $
Year 56 : 2 379 627 $
Year 57 : 1 951 327 $
Year 58 : 1 626 327 $
Salary Average Commitment
Year 55 : 2 585 877 $
Year 56 : 2 379 627 $
Year 57 : 1 951 327 $
Year 58 : 1 626 327 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 92 $ - 6 000 - 100,00%
Level 2: 5000 - 56 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 5000 - 22 $ - 4 923 - 98,46%
Luxury : 1000 - 189 $ - 1 000 - 100,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 1 972 - 98,59%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 923 - 99,59%
Average Income per Game1 738 994 $
Year to Date Revenue6 955 975 $
Farm
Home Games Left37
Average Attendance - %2 972 - 99,06%
Average Income per Game121 816 $
Year to Date Revenue487 265 $

Expense

Pro Players Total Salaries85 583 457 $
Farm Players Total Salaries2 718 300 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 089 138 $
Farm Year To Date Expenses628 816 $
Pro Salary Cap To Date6 697 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 342 769 $
Farm Estimated Season Revenue4 507 201 $
Pro Remaining Season Days106
Pro Expenses Per Days787 682 $
Pro Estimated Expenses83 494 292 $
Farm Remaining Season Days101
Farm Expenses Per Days70 166 $
Farm Estimated Expenses7 086 766 $
Estimated Season Expenses90 581 058 $
Season Salary Cap85 583 457 $
Estimate Under Maximum Salary Cap of 96 000 000 $10 416 543 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 14 583 457 $
Current Bank Account126 845 672 $
Projected Bank Account105 114 584 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 8 019 130 $
Owen Power 8 350 000 $ (1)
-Salary Remaining : 7 696 522 $
Cole Caufield 7 850 000 $ (2)
-Salary Remaining : 7 235 652 $
Sean Couturier 7 750 000 $ (4)
-Salary Remaining : 7 143 478 $
Kaiden Guhle 5 550 000 $ (3)
-Salary Remaining : 5 115 652 $
Adrian Kempe 5 500 000 $ (1)
-Salary Remaining : 5 069 565 $
Travis Konecny 5 500 000 $ (2)
-Salary Remaining : 5 069 565 $
Jakob Chychrun 4 600 000 $ (4)
-Salary Remaining : 4 240 000 $
Sean Kuraly 4 250 000 $ (1)
-Salary Remaining : 3 917 391 $
Marcus Foligno 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Kirill Marchenko 3 850 000 $ (6)
-Salary Remaining : 3 548 696 $
Bowen Byram 3 850 000 $ (2)
-Salary Remaining : 3 548 696 $
Ridly Greig 3 250 000 $ (5)
-Salary Remaining : 2 995 652 $
Martin Fehervary 2 675 000 $ (4)
-Salary Remaining : 2 465 652 $
Noah Cates 2 630 000 $ (3)
-Salary Remaining : 2 424 174 $
Dylan Holloway 2 290 457 $ (5)
-Salary Remaining : 2 111 204 $
Tyler Kleven 1 600 000 $ (2)
-Salary Remaining : 1 474 783 $
Matt Coronato 925 000 $ (2)
-Salary Remaining : 852 609 $
Dustin Wolf 850 000 $ (3)
-Salary Remaining : 783 478 $
Justus Annunen 838 000 $ (2)
-Salary Remaining : 772 417 $
Louis Crevier 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players21
Salary Commitment
Year 55 : 85 583 457 $
Year 56 : 67 483 457 $
Year 57 : 46 145 457 $
Year 58 : 37 115 457 $
Salary Average Commitment
Year 55 : 85 583 457 $
Year 56 : 67 483 457 $
Year 57 : 46 145 457 $
Year 58 : 37 115 457 $
Salary Cap with 1 Way Contract
Year 55 : 85 583 457 $
Year 56 : 67 483 457 $
Year 57 : 46 145 457 $
Year 58 : 37 115 457 $

Farm Players Salaries

Nick Foligno 450 000 $ (4)
Salary Remaining : 413 182 $
Petr Mrazek 360 000 $ (3)
Salary Remaining : 330 545 $
Trevor van Riemsdyk 300 000 $ (1)
Salary Remaining : 275 455 $
Brett Howden 190 000 $ (4)
Salary Remaining : 174 455 $
Braeden Cootes 147 500 $ (6)
Salary Remaining : 135 432 $
Keegan Kolesar 140 000 $ (5)
Salary Remaining : 128 545 $
Jansen Harkins 110 000 $ (3)
Salary Remaining : 101 000 $
Devin Shore 110 000 $ (2)
Salary Remaining : 101 000 $
Mason Lohrei 105 000 $ (2)
Salary Remaining : 96 409 $
Pierrick Dube 95 000 $ (2)
Salary Remaining : 87 227 $
Nolan Foote 86 300 $ (1)
Salary Remaining : 79 239 $
Matt Rempe 82 000 $ (2)
Salary Remaining : 75 291 $
Nick Cousins 80 000 $ (2)
Salary Remaining : 73 455 $
Nick Cicek 77 500 $ (1)
Salary Remaining : 71 159 $
Mason Shaw 77 500 $ (3)
Salary Remaining : 71 159 $
Ty Smith 77 500 $ (2)
Salary Remaining : 71 159 $
Tobias Bjornfot (Out of Payroll) 77 500 $ (1)
Salary Remaining : 71 159 $
Brendan Lemieux 77 500 $ (1)
Salary Remaining : 71 159 $
Matt Murray 77 500 $ (4)
Salary Remaining : 71 159 $
Carter Hart 75 000 $ (3)
Salary Remaining : 68 864 $
Total Farm Players20
Salary Commitment
Year 55 : 2 795 800 $
Year 56 : 2 177 000 $
Year 57 : 1 627 500 $
Year 58 : 1 005 000 $
Salary Average Commitment
Year 55 : 2 795 800 $
Year 56 : 2 177 000 $
Year 57 : 1 627 500 $
Year 58 : 1 005 000 $

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 $ - 520 - 52,03%
Total Capacity :16250
Farm
Farm Level 1: 2000 - 50 $ - 1 342 - 67,11%
Farm Level 2: 1000 - 30 $ - 569 - 56,90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %6 620 - 40,74%
Average Income per Game3 817 246 $
Year to Date Revenue11 451 737 $
Farm
Home Games Left37
Average Attendance - %1 911 - 63,71%
Average Income per Game122 065 $
Year to Date Revenue488 259 $

Expense

Pro Players Total Salaries92 042 499 $
Farm Players Total Salaries1 864 666 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 438 113 $
Farm Year To Date Expenses234 378 $
Pro Salary Cap To Date7 203 330 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue145 055 335 $
Farm Estimated Season Revenue4 516 396 $
Pro Remaining Season Days106
Pro Expenses Per Days826 457 $
Pro Estimated Expenses87 604 442 $
Farm Remaining Season Days101
Farm Expenses Per Days26 042 $
Farm Estimated Expenses2 630 242 $
Estimated Season Expenses90 234 684 $
Season Salary Cap92 042 499 $
Estimate Under Maximum Salary Cap of 96 000 000 $3 957 501 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 21 042 499 $
Current Bank Account673 919 560 $
Projected Bank Account733 256 607 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (1)
-Salary Remaining : 10 139 130 $
Darnell Nurse 9 250 000 $ (2)
-Salary Remaining : 8 526 087 $
Robert Thomas 8 125 000 $ (6)
-Salary Remaining : 7 489 130 $
Josh Norris 7 950 000 $ (5)
-Salary Remaining : 7 327 826 $
Jared Spurgeon 7 580 000 $ (1)
-Salary Remaining : 6 986 783 $
Carter Verhaeghe 7 000 000 $ (4)
-Salary Remaining : 6 452 174 $
Jacob Markstrom 6 000 000 $ (5)
-Salary Remaining : 5 530 435 $
Jonathan Marchessault 5 500 000 $ (5)
-Salary Remaining : 5 069 565 $
Sean Monahan 5 500 000 $ (4)
-Salary Remaining : 5 069 565 $
Erik Cernak 5 200 000 $ (1)
-Salary Remaining : 4 793 043 $
Ivan Fedotov 3 280 000 $ (2)
-Salary Remaining : 3 023 304 $
Benoit-Olivier Groulx 2 999 999 $ (1)
-Salary Remaining : 2 765 216 $
Egor Chinakhov 2 100 000 $ (2)
-Salary Remaining : 1 935 652 $
Alexandre Texier 2 100 000 $ (3)
-Salary Remaining : 1 935 652 $
Denton Mateychuk 1 640 000 $ (4)
-Salary Remaining : 1 511 652 $
Carl Grundstrom 1 300 000 $ (1)
-Salary Remaining : 1 198 261 $
Charlie Lindgren 1 100 000 $ (4)
-Salary Remaining : 1 013 913 $
Connor Clifton 1 000 000 $ (1)
-Salary Remaining : 921 739 $
Matvei Gridin 942 500 $ (6)
-Salary Remaining : 868 739 $
Mackie Samoskevich 925 000 $ (2)
-Salary Remaining : 852 609 $
Jack St. Ivany 775 000 $ (2)
-Salary Remaining : 714 348 $
Oskar Back 775 000 $ (4)
-Salary Remaining : 714 348 $
Total Pro Players22
Salary Commitment
Year 55 : 92 042 499 $
Year 56 : 62 962 500 $
Year 57 : 46 632 500 $
Year 58 : 44 532 500 $
Salary Average Commitment
Year 55 : 92 042 499 $
Year 56 : 62 962 500 $
Year 57 : 46 632 500 $
Year 58 : 44 532 500 $
Salary Cap with 1 Way Contract
Year 55 : 92 042 499 $
Year 56 : 62 962 500 $
Year 57 : 46 632 500 $
Year 58 : 44 532 500 $

Farm Players Salaries

Barclay Goodrow 364 000 $ (3)
Salary Remaining : 334 218 $
David Reinbacher 205 333 $ (6)
Salary Remaining : 188 533 $
Isaac Howard 161 667 $ (6)
Salary Remaining : 148 439 $
Scott Perunovich 115 000 $ (2)
Salary Remaining : 105 591 $
Fedor Svechkov 107 000 $ (4)
Salary Remaining : 98 245 $
Rasmus Kupari 100 000 $ (2)
Salary Remaining : 91 818 $
Oscar Fisker Molgaard 91 833 $ (6)
Salary Remaining : 84 320 $
Luca Pinelli 91 833 $ (6)
Salary Remaining : 84 320 $
Sandis Vilmanis 85 500 $ (6)
Salary Remaining : 78 505 $
Paul Cotter 77 500 $ (2)
Salary Remaining : 71 159 $
Grigori Denisenko 77 500 $ (1)
Salary Remaining : 71 159 $
Mattias Norlinder 77 500 $ (1)
Salary Remaining : 71 159 $
William Lockwood 77 500 $ (2)
Salary Remaining : 71 159 $
Glenn Gawdin 77 500 $ (3)
Salary Remaining : 71 159 $
Jakub Vrana 77 500 $ (2)
Salary Remaining : 71 159 $
Adam Beckman 77 500 $ (1)
Salary Remaining : 71 159 $
Total Farm Players16
Salary Commitment
Year 55 : 1 864 666 $
Year 56 : 1 632 166 $
Year 57 : 1 184 666 $
Year 58 : 743 166 $
Salary Average Commitment
Year 55 : 1 864 666 $
Year 56 : 1 632 166 $
Year 57 : 1 184 666 $
Year 58 : 743 166 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6700 - 190 $ - 4 383 - 65,42%
Level 2: 5500 - 160 $ - 3 361 - 61,10%
Level 3: 3200 - 140 $ - 1 280 - 40,00%
Level 4: 2015 - 125 $ - 2 015 - 100,00%
Luxury : 1000 - 280 $ - 1 000 - 100,00%
Total Capacity :18415
Farm
Farm Level 1: 2000 - 35 $ - 1 949 - 97,45%
Farm Level 2: 1000 - 25 $ - 654 - 65,40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %12 039 - 65,37%
Average Income per Game3 018 250 $
Year to Date Revenue9 054 750 $
Farm
Home Games Left38
Average Attendance - %2 603 - 86,77%
Average Income per Game122 619 $
Year to Date Revenue367 858 $

Expense

Pro Players Total Salaries92 892 167 $
Farm Players Total Salaries2 532 483 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 687 214 $
Farm Year To Date Expenses330 316 $
Pro Salary Cap To Date7 295 907 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue114 693 500 $
Farm Estimated Season Revenue4 659 535 $
Pro Remaining Season Days106
Pro Expenses Per Days851 236 $
Pro Estimated Expenses90 231 016 $
Farm Remaining Season Days101
Farm Expenses Per Days36 659 $
Farm Estimated Expenses3 702 559 $
Estimated Season Expenses93 933 575 $
Season Salary Cap92 892 167 $
Estimate Under Maximum Salary Cap of 96 000 000 $3 107 833 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 21 892 167 $
Current Bank Account269 869 484 $
Projected Bank Account295 288 944 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 11 521 739 $
Matthew Tkachuk 9 500 000 $ (2)
-Salary Remaining : 8 756 522 $
Adam Fox 9 500 000 $ (4)
-Salary Remaining : 8 756 522 $
Miro Heiskanen 8 450 000 $ (6)
-Salary Remaining : 7 788 696 $
Tim Stutzle 8 350 000 $ (2)
-Salary Remaining : 7 696 522 $
Brady Tkachuk 8 210 000 $ (4)
-Salary Remaining : 7 567 478 $
John Gibson 6 400 000 $ (5)
-Salary Remaining : 5 899 130 $
Joel Eriksson Ek 5 250 000 $ (1)
-Salary Remaining : 4 839 130 $
Nikita Zadorov 5 000 000 $ (4)
-Salary Remaining : 4 608 696 $
Jean-Gabriel Pageau 5 000 000 $ (2)
-Salary Remaining : 4 608 696 $
Zach Whitecloud 2 750 000 $ (5)
-Salary Remaining : 2 534 783 $
Morgan Geekie 2 000 000 $ (4)
-Salary Remaining : 1 843 478 $
Jake Allen 1 800 000 $ (3)
-Salary Remaining : 1 659 130 $
Simon Edvinsson 1 744 167 $ (6)
-Salary Remaining : 1 607 667 $
Jack McBain 1 600 000 $ (4)
-Salary Remaining : 1 474 783 $
Jimmy Snuggerud 1 550 000 $ (4)
-Salary Remaining : 1 428 696 $
Connor Brown 1 000 000 $ (3)
-Salary Remaining : 921 739 $
Nick Blankenburg 775 000 $ (3)
-Salary Remaining : 714 348 $
Beck Malenstyn 763 000 $ (2)
-Salary Remaining : 703 287 $
Alex Petrovic 750 000 $ (2)
-Salary Remaining : 691 304 $
Total Pro Players20
Salary Commitment
Year 55 : 92 892 167 $
Year 56 : 75 142 167 $
Year 57 : 50 779 167 $
Year 58 : 47 204 167 $
Salary Average Commitment
Year 55 : 92 892 167 $
Year 56 : 75 142 167 $
Year 57 : 50 779 167 $
Year 58 : 47 204 167 $
Salary Cap with 1 Way Contract
Year 55 : 92 892 167 $
Year 56 : 75 142 167 $
Year 57 : 50 779 167 $
Year 58 : 47 204 167 $

Farm Players Salaries

Pyotr Kochetkov 200 000 $ (6)
Salary Remaining : 183 636 $
Philip Tomasino 175 000 $ (2)
Salary Remaining : 160 682 $
Mikulas Hovorka 175 000 $ (4)
Salary Remaining : 160 682 $
Travis Hamonic 150 000 $ (2)
Salary Remaining : 137 727 $
Sammy Blais 135 000 $ (3)
Salary Remaining : 123 955 $
David Tomasek (Out of Payroll) 120 000 $ (6)
Salary Remaining : 110 182 $
Rafael Harvey-Pinard 110 000 $ (3)
Salary Remaining : 101 000 $
Matt Tomkins 100 000 $ (1)
Salary Remaining : 91 818 $
Zach Aston-Reese 100 000 $ (4)
Salary Remaining : 91 818 $
Taylor Raddysh 100 000 $ (3)
Salary Remaining : 91 818 $
Logan Morrison 95 000 $ (2)
Salary Remaining : 87 227 $
Riley Duran 92 500 $ (4)
Salary Remaining : 84 932 $
Martin Kaut 86 333 $ (1)
Salary Remaining : 79 270 $
Carl Lindbom 84 000 $ (6)
Salary Remaining : 77 127 $
Jacob Melanson 82 600 $ (4)
Salary Remaining : 75 842 $
Steven Santini 80 000 $ (3)
Salary Remaining : 73 455 $
Adam Ginning 78 750 $ (2)
Salary Remaining : 72 307 $
Samuel Knazko 77 500 $ (5)
Salary Remaining : 71 159 $
Filip Roos 77 500 $ (3)
Salary Remaining : 71 159 $
Zachary Hayes (Out of Payroll) 77 500 $ (1)
Salary Remaining : 71 159 $
Ivan Prosvetov 77 500 $ (4)
Salary Remaining : 71 159 $
Marc McLaughlin 77 500 $ (1)
Salary Remaining : 71 159 $
Mike Hardman 77 500 $ (4)
Salary Remaining : 71 159 $
Alex Barre-Boulet 75 800 $ (1)
Salary Remaining : 69 598 $
Laurent Dauphin 75 000 $ (2)
Salary Remaining : 68 864 $
Zach Fucale 75 000 $ (3)
Salary Remaining : 68 864 $
Markus Niemelainen 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players27
Salary Commitment
Year 55 : 2 729 983 $
Year 56 : 2 237 850 $
Year 57 : 1 664 100 $
Year 58 : 1 086 600 $
Salary Average Commitment
Year 55 : 2 659 983 $
Year 56 : 2 167 850 $
Year 57 : 1 594 100 $
Year 58 : 1 016 600 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - 130 $ - 6 593 - 82,41%
Level 2: 5000 - 100 $ - 4 927 - 98,53%
Level 3: 2000 - 80 $ - 1 992 - 99,62%
Level 4: 4118 - 60 $ - 4 118 - 100,00%
Luxury : 2000 - 220 $ - 1 181 - 59,05%
Total Capacity :21118
Farm
Farm Level 1: 2000 - 40 $ - 1 685 - 84,23%
Farm Level 2: 1000 - 20 $ - 803 - 80,27%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 811 - 89,07%
Average Income per Game2 923 200 $
Year to Date Revenue8 769 600 $
Farm
Home Games Left38
Average Attendance - %2 487 - 82,91%
Average Income per Game120 988 $
Year to Date Revenue362 964 $

Expense

Pro Players Total Salaries90 975 000 $
Farm Players Total Salaries2 409 100 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 209 780 $
Farm Year To Date Expenses285 882 $
Pro Salary Cap To Date7 053 261 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue111 081 600 $
Farm Estimated Season Revenue4 597 544 $
Pro Remaining Season Days106
Pro Expenses Per Days808 478 $
Pro Estimated Expenses85 698 668 $
Farm Remaining Season Days101
Farm Expenses Per Days30 992 $
Farm Estimated Expenses3 130 192 $
Estimated Season Expenses88 828 860 $
Season Salary Cap90 975 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $5 025 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 19 975 000 $
Current Bank Account520 779 714 $
Projected Bank Account547 629 998 $

Pro Players Salaries

Pierre-Luc Dubois 8 500 000 $ (3)
-Salary Remaining : 7 834 783 $
Aaron Ekblad 7 500 000 $ (3)
-Salary Remaining : 6 913 043 $
Clayton Keller 7 150 000 $ (4)
-Salary Remaining : 6 590 435 $
Sam Reinhart 6 500 000 $ (4)
-Salary Remaining : 5 991 304 $
Damon Severson 6 250 000 $ (2)
-Salary Remaining : 5 760 870 $
Nicolas Hague 5 500 000 $ (5)
-Salary Remaining : 5 069 565 $
Joey Daccord 5 000 000 $ (6)
-Salary Remaining : 4 608 696 $
Brandon Carlo 4 100 000 $ (2)
-Salary Remaining : 3 779 130 $
Jack Roslovic 4 000 000 $ (1)
-Salary Remaining : 3 686 957 $
Jake McCabe 4 000 000 $ (2)
-Salary Remaining : 3 686 957 $
Alex Iafallo 4 000 000 $ (2)
-Salary Remaining : 3 686 957 $
Josh Manson 3 950 000 $ (5)
-Salary Remaining : 3 640 870 $
Zemgus Girgensons 3 750 000 $ (4)
-Salary Remaining : 3 456 522 $
Jake Neighbours 3 750 000 $ (1)
-Salary Remaining : 3 456 522 $
J.T. Compher 3 750 000 $ (5)
-Salary Remaining : 3 456 522 $
Dylan Strome 3 500 000 $ (1)
-Salary Remaining : 3 226 087 $
Samuel Montembeault 3 150 000 $ (4)
-Salary Remaining : 2 903 478 $
Dylan DeMelo 3 000 000 $ (2)
-Salary Remaining : 2 765 217 $
Nils Lundkvist 1 250 000 $ (2)
-Salary Remaining : 1 152 174 $
Nikolas Matinpalo 875 000 $ (2)
-Salary Remaining : 806 522 $
Justin Kirkland 750 000 $ (1)
-Salary Remaining : 691 304 $
Chris Wagner 750 000 $ (2)
-Salary Remaining : 691 304 $
Total Pro Players22
Salary Commitment
Year 55 : 90 975 000 $
Year 56 : 78 975 000 $
Year 57 : 54 750 000 $
Year 58 : 38 750 000 $
Salary Average Commitment
Year 55 : 90 975 000 $
Year 56 : 78 975 000 $
Year 57 : 54 750 000 $
Year 58 : 38 750 000 $
Salary Cap with 1 Way Contract
Year 55 : 90 975 000 $
Year 56 : 78 975 000 $
Year 57 : 54 750 000 $
Year 58 : 38 750 000 $

Farm Players Salaries

Aleksander Barkov 1 000 000 $ (5)
Salary Remaining : 918 182 $
Josh Samanski 150 000 $ (2)
Salary Remaining : 137 727 $
Ondrej Pavel 125 000 $ (1)
Salary Remaining : 114 773 $
William Stromgren 92 500 $ (6)
Salary Remaining : 84 932 $
Ethan Del Mastro 90 300 $ (2)
Salary Remaining : 82 912 $
Brett Leason 90 000 $ (3)
Salary Remaining : 82 636 $
Zach Dean 86 300 $ (2)
Salary Remaining : 79 239 $
Tyson Kozak 85 000 $ (4)
Salary Remaining : 78 045 $
Eric Comrie 82 500 $ (2)
Salary Remaining : 75 750 $
Jack Campbell 77 500 $ (1)
Salary Remaining : 71 159 $
Brandon Scanlin 77 500 $ (4)
Salary Remaining : 71 159 $
Lucas Condotta 77 500 $ (1)
Salary Remaining : 71 159 $
Jimmy Vesey 75 000 $ (1)
Salary Remaining : 68 864 $
Christian Fischer 75 000 $ (4)
Salary Remaining : 68 864 $
Oskar Steen 75 000 $ (1)
Salary Remaining : 68 864 $
Alex Formenton 75 000 $ (2)
Salary Remaining : 68 864 $
Matt Martin 75 000 $ (3)
Salary Remaining : 68 864 $
Total Farm Players17
Salary Commitment
Year 55 : 2 409 100 $
Year 56 : 1 979 100 $
Year 57 : 1 495 000 $
Year 58 : 1 330 000 $
Salary Average Commitment
Year 55 : 2 409 100 $
Year 56 : 1 979 100 $
Year 57 : 1 495 000 $
Year 58 : 1 330 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 98 $ - 5 943 - 99,05%
Level 2: 5000 - 75 $ - 5 000 - 100,00%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 5758 - 22 $ - 5 336 - 92,67%
Luxury : 1000 - 300 $ - 951 - 95,10%
Total Capacity :19758
Farm
Farm Level 1: 2000 - 35 $ - 1 953 - 97,64%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 230 - 97,33%
Average Income per Game2 067 843 $
Year to Date Revenue6 203 530 $
Farm
Home Games Left37
Average Attendance - %2 953 - 98,43%
Average Income per Game120 852 $
Year to Date Revenue483 408 $

Expense

Pro Players Total Salaries79 603 166 $
Farm Players Total Salaries2 039 333 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 542 856 $
Farm Year To Date Expenses253 605 $
Pro Salary Cap To Date6 229 809 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 578 047 $
Farm Estimated Season Revenue4 471 524 $
Pro Remaining Season Days106
Pro Expenses Per Days726 984 $
Pro Estimated Expenses77 060 304 $
Farm Remaining Season Days101
Farm Expenses Per Days27 630 $
Farm Estimated Expenses2 790 630 $
Estimated Season Expenses79 850 934 $
Season Salary Cap79 603 166 $
Estimate Under Maximum Salary Cap of 96 000 000 $16 396 834 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 8 603 166 $
Current Bank Account30 712 646 $
Projected Bank Account33 911 283 $

Pro Players Salaries

Andrei Svechnikov 7 750 000 $ (6)
-Salary Remaining : 7 143 478 $
Reilly Smith 6 999 000 $ (1)
-Salary Remaining : 6 451 252 $
Neal Pionk 5 880 000 $ (4)
-Salary Remaining : 5 419 826 $
Andrew Copp 5 630 000 $ (2)
-Salary Remaining : 5 189 391 $
Conor Garland 4 950 000 $ (1)
-Salary Remaining : 4 562 609 $
Ilya Mikheyev 4 750 000 $ (5)
-Salary Remaining : 4 378 261 $
Cam Atkinson 4 500 000 $ (1)
-Salary Remaining : 4 147 826 $
Jalen Chatfield (Out of Payroll) 4 100 000 $ (2)
-Salary Remaining : 3 779 130 $
Jake DeBrusk 4 000 000 $ (1)
-Salary Remaining : 3 686 957 $
Evan Bouchard 3 900 000 $ (4)
-Salary Remaining : 3 594 783 $
Max Domi 3 750 000 $ (2)
-Salary Remaining : 3 456 522 $
Filip Gustavsson 3 750 000 $ (4)
-Salary Remaining : 3 456 522 $
Quinton Byfield 3 540 000 $ (2)
-Salary Remaining : 3 262 957 $
Gabriel Vilardi 3 440 000 $ (5)
-Salary Remaining : 3 170 783 $
Kevin Lankinen 2 999 999 $ (1)
-Salary Remaining : 2 765 216 $
Cole Hutson 2 229 167 $ (6)
-Salary Remaining : 2 054 710 $
Ryan Leonard 2 210 000 $ (4)
-Salary Remaining : 2 037 043 $
Barrett Hayton 1 775 000 $ (1)
-Salary Remaining : 1 636 087 $
Yakov Trenin 1 700 000 $ (1)
-Salary Remaining : 1 566 957 $
Wyatt Kaiser 1 700 000 $ (3)
-Salary Remaining : 1 566 957 $
Fabian Zetterlund 1 450 000 $ (3)
-Salary Remaining : 1 336 522 $
Oskar Sundqvist 1 000 000 $ (2)
-Salary Remaining : 921 739 $
Ryker Evans 925 000 $ (2)
-Salary Remaining : 852 609 $
Simon Benoit 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players24
Salary Commitment
Year 55 : 83 703 166 $
Year 56 : 56 779 167 $
Year 57 : 37 059 167 $
Year 58 : 33 909 167 $
Salary Average Commitment
Year 55 : 83 703 166 $
Year 56 : 56 779 167 $
Year 57 : 37 059 167 $
Year 58 : 33 909 167 $
Salary Cap with 1 Way Contract
Year 55 : 83 703 166 $
Year 56 : 56 779 167 $
Year 57 : 37 059 167 $
Year 58 : 33 909 167 $

Farm Players Salaries

Henri Jokiharju 310 000 $ (2)
Salary Remaining : 284 636 $
Jeff Skinner 300 000 $ (2)
Salary Remaining : 275 455 $
Conor Timmins 160 000 $ (4)
Salary Remaining : 146 909 $
Jon Merrill (Out of Payroll) 120 000 $ (1)
Salary Remaining : 110 182 $
Kristers Gudlevskis 120 000 $ (2)
Salary Remaining : 110 182 $
Shane Lachance 117 500 $ (6)
Salary Remaining : 107 886 $
Victor Mancini 95 000 $ (4)
Salary Remaining : 87 227 $
Nick Lardis 91 833 $ (6)
Salary Remaining : 84 320 $
Dakota Joshua 82 500 $ (2)
Salary Remaining : 75 750 $
Michael Eyssimont 80 000 $ (1)
Salary Remaining : 73 455 $
Hunter McKown 77 500 $ (2)
Salary Remaining : 71 159 $
Cole McWard 77 500 $ (3)
Salary Remaining : 71 159 $
Antoine Bibeau (Out of Payroll) 77 500 $ (1)
Salary Remaining : 71 159 $
Brett Murray 77 500 $ (2)
Salary Remaining : 71 159 $
Jake Lucchini 75 000 $ (1)
Salary Remaining : 68 864 $
Josh Jacobs 75 000 $ (1)
Salary Remaining : 68 864 $
Nicolas Meloche 75 000 $ (1)
Salary Remaining : 68 864 $
Corey Schueneman 75 000 $ (1)
Salary Remaining : 68 864 $
Alexander True 75 000 $ (1)
Salary Remaining : 68 864 $
Andreas Athanasiou 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players20
Salary Commitment
Year 55 : 2 236 833 $
Year 56 : 1 509 333 $
Year 57 : 541 833 $
Year 58 : 464 333 $
Salary Average Commitment
Year 55 : 2 236 833 $
Year 56 : 1 509 333 $
Year 57 : 541 833 $
Year 58 : 464 333 $

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - 200 $ - 3 888 - 64,81%
Level 2: 5000 - 120 $ - 5 000 - 100,00%
Level 3: 2000 - 80 $ - 2 000 - 100,00%
Level 4: 3125 - 40 $ - 3 125 - 100,00%
Luxury : 1000 - 400 $ - 729 - 72,90%
Total Capacity :17125
Farm
Farm Level 1: 2000 - 55 $ - 1 217 - 60,84%
Farm Level 2: 1000 - 30 $ - 592 - 59,18%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %14 742 - 86,09%
Average Income per Game2 833 687 $
Year to Date Revenue8 501 060 $
Farm
Home Games Left37
Average Attendance - %1 809 - 60,28%
Average Income per Game122 777 $
Year to Date Revenue491 107 $

Expense

Pro Players Total Salaries90 903 999 $
Farm Players Total Salaries2 320 617 $
Coaches Total Salaries13 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 857 702 $
Farm Year To Date Expenses476 235 $
Pro Salary Cap To Date7 114 230 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue107 680 093 $
Farm Estimated Season Revenue4 542 740 $
Pro Remaining Season Days106
Pro Expenses Per Days873 078 $
Pro Estimated Expenses92 546 268 $
Farm Remaining Season Days101
Farm Expenses Per Days52 915 $
Farm Estimated Expenses5 344 415 $
Estimated Season Expenses97 890 683 $
Season Salary Cap90 903 999 $
Estimate Under Maximum Salary Cap of 96 000 000 $5 096 001 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 19 903 999 $
Current Bank Account187 258 688 $
Projected Bank Account201 590 838 $

Pro Players Salaries

Jordan Eberle 10 500 000 $ (2)
-Salary Remaining : 9 678 261 $
Jacob Trouba 8 000 000 $ (1)
-Salary Remaining : 7 373 913 $
Brock Boeser 7 250 000 $ (6)
-Salary Remaining : 6 682 609 $
Brayden Schenn 6 500 000 $ (1)
-Salary Remaining : 5 991 304 $
Ryan Pulock 6 150 000 $ (2)
-Salary Remaining : 5 668 696 $
Pavel Dorofeyev 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Josh Anderson 5 500 000 $ (2)
-Salary Remaining : 5 069 565 $
Rasmus Sandin 4 600 000 $ (1)
-Salary Remaining : 4 240 000 $
Alex Vlasic 4 600 000 $ (1)
-Salary Remaining : 4 240 000 $
Chris Tanev 4 500 000 $ (4)
-Salary Remaining : 4 147 826 $
Brian Dumoulin 4 100 000 $ (1)
-Salary Remaining : 3 779 130 $
Carson Soucy 3 250 000 $ (2)
-Salary Remaining : 2 995 652 $
Stuart Skinner 3 000 000 $ (4)
-Salary Remaining : 2 765 217 $
Anthony Duclair 2 999 999 $ (3)
-Salary Remaining : 2 765 216 $
Cody Glass 2 500 000 $ (4)
-Salary Remaining : 2 304 348 $
Kaapo Kakko 2 400 000 $ (1)
-Salary Remaining : 2 212 174 $
Marco Rossi 1 710 000 $ (1)
-Salary Remaining : 1 576 174 $
Bobby McMann 1 350 000 $ (4)
-Salary Remaining : 1 244 348 $
Ian Moore 925 000 $ (4)
-Salary Remaining : 852 609 $
Jaroslav Chmelar 925 000 $ (6)
-Salary Remaining : 852 609 $
Jakub Dobes 925 000 $ (4)
-Salary Remaining : 852 609 $
Mavrik Bourque 894 000 $ (2)
-Salary Remaining : 824 035 $
Justin Brazeau 775 000 $ (2)
-Salary Remaining : 714 348 $
Linus Karlsson 775 000 $ (2)
-Salary Remaining : 714 348 $
Jesper Boqvist 775 000 $ (5)
-Salary Remaining : 714 348 $
Total Pro Players25
Salary Commitment
Year 55 : 90 903 999 $
Year 56 : 58 993 999 $
Year 57 : 25 149 999 $
Year 58 : 22 150 000 $
Salary Average Commitment
Year 55 : 90 903 999 $
Year 56 : 58 993 999 $
Year 57 : 25 149 999 $
Year 58 : 22 150 000 $
Salary Cap with 1 Way Contract
Year 55 : 90 903 999 $
Year 56 : 58 993 999 $
Year 57 : 25 149 999 $
Year 58 : 22 150 000 $

Farm Players Salaries

Rutger McGroarty 145 000 $ (4)
Salary Remaining : 133 136 $
Jonathan Lekkerimaki 139 000 $ (4)
Salary Remaining : 127 627 $
Brennan Othmann 131 000 $ (2)
Salary Remaining : 120 282 $
Lenni Hameenaho 123 333 $ (6)
Salary Remaining : 113 242 $
Devin Kaplan 95 000 $ (4)
Salary Remaining : 87 227 $
Georgi Romanov 95 000 $ (2)
Salary Remaining : 87 227 $
Carson Lambos 93 417 $ (6)
Salary Remaining : 85 774 $
Brendan Brisson 92 500 $ (2)
Salary Remaining : 84 932 $
Jayden Struble 92 500 $ (2)
Salary Remaining : 84 932 $
David Spacek 87 500 $ (6)
Salary Remaining : 80 341 $
Thomas Bordeleau 87 400 $ (2)
Salary Remaining : 80 249 $
Jack Finley 86 300 $ (4)
Salary Remaining : 79 239 $
Samuel Helenius 86 300 $ (4)
Salary Remaining : 79 239 $
Ty Murchison 86 000 $ (6)
Salary Remaining : 78 964 $
Tristen Robins 85 000 $ (3)
Salary Remaining : 78 045 $
James Malatesta 85 000 $ (2)
Salary Remaining : 78 045 $
Jordan Harris 82 500 $ (6)
Salary Remaining : 75 750 $
Nikita Prishchepov 80 700 $ (4)
Salary Remaining : 74 097 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 73 455 $
Jorian Donovan 79 667 $ (6)
Salary Remaining : 73 148 $
Colten Ellis 77 500 $ (6)
Salary Remaining : 71 159 $
Georgii Merkulov 77 500 $ (5)
Salary Remaining : 71 159 $
Simon Lundmark 77 500 $ (6)
Salary Remaining : 71 159 $
William Villeneuve 77 500 $ (6)
Salary Remaining : 71 159 $
Alec Regula 77 500 $ (5)
Salary Remaining : 71 159 $
Total Farm Players25
Salary Commitment
Year 55 : 2 320 617 $
Year 56 : 2 320 617 $
Year 57 : 1 737 217 $
Year 58 : 1 652 217 $
Salary Average Commitment
Year 55 : 2 320 617 $
Year 56 : 2 320 617 $
Year 57 : 1 737 217 $
Year 58 : 1 652 217 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - 400 $ - 2 800 - 40,00%
Level 2: 6000 - 399 $ - 2 400 - 40,00%
Level 3: 3000 - 398 $ - 1 200 - 40,00%
Level 4: 5000 - 300 $ - 2 000 - 40,00%
Luxury : 1800 - 550 $ - 720 - 40,00%
Total Capacity :22800
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,37%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %9 120 - 40,00%
Average Income per Game5 149 240 $
Year to Date Revenue20 596 960 $
Farm
Home Games Left38
Average Attendance - %2 987 - 99,58%
Average Income per Game122 607 $
Year to Date Revenue367 822 $

Expense

Pro Players Total Salaries86 220 000 $
Farm Players Total Salaries3 654 950 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 215 043 $
Farm Year To Date Expenses372 903 $
Pro Salary Cap To Date6 823 741 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue190 521 880 $
Farm Estimated Season Revenue4 659 079 $
Pro Remaining Season Days106
Pro Expenses Per Days793 217 $
Pro Estimated Expenses84 081 002 $
Farm Remaining Season Days101
Farm Expenses Per Days42 318 $
Farm Estimated Expenses4 274 118 $
Estimated Season Expenses88 355 120 $
Season Salary Cap86 220 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $9 780 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 15 220 000 $
Current Bank Account402 358 352 $
Projected Bank Account509 184 191 $

Pro Players Salaries

Nazem Kadri 10 760 000 $ (4)
-Salary Remaining : 9 917 913 $
Alex Ovechkin 9 500 000 $ (2)
-Salary Remaining : 8 756 522 $
Jesper Bratt 7 880 000 $ (4)
-Salary Remaining : 7 263 304 $
Alex DeBrincat 7 880 000 $ (1)
-Salary Remaining : 7 263 304 $
Juraj Slafkovsky 7 600 000 $ (3)
-Salary Remaining : 7 005 217 $
Justin Faulk 6 500 000 $ (2)
-Salary Remaining : 5 991 304 $
Adam Pelech 5 750 000 $ (2)
-Salary Remaining : 5 300 000 $
Matthew Schaefer 4 475 000 $ (6)
-Salary Remaining : 4 124 783 $
Leo Carlsson 4 200 000 $ (2)
-Salary Remaining : 3 871 304 $
Joel Hofer 3 400 000 $ (2)
-Salary Remaining : 3 133 913 $
Roope Hintz 3 150 000 $ (1)
-Salary Remaining : 2 903 478 $
Ivan Demidov 2 630 000 $ (4)
-Salary Remaining : 2 424 174 $
Jamie Drysdale 2 300 000 $ (5)
-Salary Remaining : 2 120 000 $
Marcus Johansson 2 000 000 $ (4)
-Salary Remaining : 1 843 478 $
Matt Savoie 1 890 000 $ (2)
-Salary Remaining : 1 742 087 $
Casey Cizikas 1 850 000 $ (3)
-Salary Remaining : 1 705 217 $
Jesper Wallstedt 1 350 000 $ (2)
-Salary Remaining : 1 244 348 $
Lane Hutson 1 330 000 $ (2)
-Salary Remaining : 1 225 913 $
Vasily Podkolzin 1 000 000 $ (3)
-Salary Remaining : 921 739 $
Jonathan Aspirot 775 000 $ (6)
-Salary Remaining : 714 348 $
Total Pro Players20
Salary Commitment
Year 55 : 86 220 000 $
Year 56 : 75 190 000 $
Year 57 : 41 270 000 $
Year 58 : 30 820 000 $
Salary Average Commitment
Year 55 : 85 945 000 $
Year 56 : 74 915 000 $
Year 57 : 40 995 000 $
Year 58 : 30 545 000 $
Salary Cap with 1 Way Contract
Year 55 : 86 220 000 $
Year 56 : 75 190 000 $
Year 57 : 41 270 000 $
Year 58 : 30 820 000 $

Farm Players Salaries

Gustav Nyquist 325 000 $ (5)
Salary Remaining : 298 409 $
Vladislav Namestnikov 300 000 $ (5)
Salary Remaining : 275 454 $
Jake Bean 295 000 $ (2)
Salary Remaining : 270 864 $
Porter Martone 252 083 $ (6)
Salary Remaining : 231 458 $
David Kampf 247 800 $ (3)
Salary Remaining : 227 525 $
Carter Yakemchuk 194 250 $ (6)
Salary Remaining : 178 357 $
Jonas Johansson 125 000 $ (6)
Salary Remaining : 114 773 $
Drew Commesso 120 833 $ (4)
Salary Remaining : 110 947 $
Nathan Gaucher 112 917 $ (6)
Salary Remaining : 103 678 $
Fabian Lysell 103 000 $ (4)
Salary Remaining : 94 573 $
Tyson Gross 95 000 $ (4)
Salary Remaining : 87 227 $
Drew Fortescue 95 000 $ (6)
Salary Remaining : 87 227 $
Luca Cagnoni 95 000 $ (4)
Salary Remaining : 87 227 $
Emil Andrae 92 500 $ (2)
Salary Remaining : 84 932 $
Ryan Ufko (Out of Payroll) 92 500 $ (4)
Salary Remaining : 84 932 $
Roby Jarventie 89 400 $ (2)
Salary Remaining : 82 085 $
Juha Jaaska 87 500 $ (4)
Salary Remaining : 80 341 $
Xavier Parent 85 000 $ (2)
Salary Remaining : 78 045 $
Emmitt Finnie 82 167 $ (6)
Salary Remaining : 75 444 $
Ross Johnston 80 000 $ (1)
Salary Remaining : 73 455 $
William Dufour 80 000 $ (1)
Salary Remaining : 73 455 $
Hugo Alnefelt 77 500 $ (1)
Salary Remaining : 71 159 $
Aidan McDonough 77 500 $ (1)
Salary Remaining : 71 159 $
Vitali Kravtsov 77 500 $ (2)
Salary Remaining : 71 159 $
Max Crozier 77 500 $ (6)
Salary Remaining : 71 159 $
Liam Foudy 77 500 $ (1)
Salary Remaining : 71 159 $
Ken Appleby 77 500 $ (4)
Salary Remaining : 71 159 $
William Lagesson 77 500 $ (4)
Salary Remaining : 71 159 $
Alexander Nylander 77 500 $ (4)
Salary Remaining : 71 159 $
Adam Raska 77 500 $ (2)
Salary Remaining : 71 159 $
Total Farm Players30
Salary Commitment
Year 55 : 3 747 450 $
Year 56 : 3 354 950 $
Year 57 : 2 638 050 $
Year 58 : 2 390 250 $
Salary Average Commitment
Year 55 : 3 747 450 $
Year 56 : 3 354 950 $
Year 57 : 2 638 050 $
Year 58 : 2 390 250 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 125 $ - 5 854 - 97,57%
Level 2: 5000 - 80 $ - 4 994 - 99,87%
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 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16 947 - 99,11%
Average Income per Game2 392 795 $
Year to Date Revenue7 178 384 $
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game123 250 $
Year to Date Revenue493 000 $

Expense

Pro Players Total Salaries86 327 500 $
Farm Players Total Salaries2 234 334 $
Coaches Total Salaries11 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 519 542 $
Farm Year To Date Expenses272 987 $
Pro Salary Cap To Date6 736 938 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue90 926 197 $
Farm Estimated Season Revenue4 560 250 $
Pro Remaining Season Days106
Pro Expenses Per Days837 630 $
Pro Estimated Expenses88 788 780 $
Farm Remaining Season Days101
Farm Expenses Per Days29 403 $
Farm Estimated Expenses2 969 703 $
Estimated Season Expenses91 758 483 $
Season Salary Cap86 327 500 $
Estimate Under Maximum Salary Cap of 96 000 000 $9 672 500 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 15 327 500 $
Current Bank Account153 549 072 $
Projected Bank Account157 277 036 $

Pro Players Salaries

Jonathan Huberdeau 10 500 000 $ (4)
-Salary Remaining : 9 678 261 $
Roman Josi 9 060 000 $ (2)
-Salary Remaining : 8 350 957 $
Timo Meier 8 800 000 $ (5)
-Salary Remaining : 8 111 304 $
Mika Zibanejad 8 500 000 $ (2)
-Salary Remaining : 7 834 783 $
Nick Suzuki 7 875 000 $ (6)
-Salary Remaining : 7 258 696 $
Gabriel Landeskog 7 000 000 $ (4)
-Salary Remaining : 6 452 174 $
Travis Sanheim 6 250 000 $ (1)
-Salary Remaining : 5 760 870 $
Ryan Lindgren 4 500 000 $ (4)
-Salary Remaining : 4 147 826 $
Shayne Gostisbehere 4 500 000 $ (1)
-Salary Remaining : 4 147 826 $
Frank Vatrano 3 650 000 $ (4)
-Salary Remaining : 3 364 348 $
Jordan Martinook 3 000 000 $ (3)
-Salary Remaining : 2 765 217 $
Trent Frederic 2 300 000 $ (1)
-Salary Remaining : 2 120 000 $
Andrew Mangiapane 2 000 000 $ (3)
-Salary Remaining : 1 843 478 $
Nick DeSimone 2 000 000 $ (1)
-Salary Remaining : 1 843 478 $
Colin Blackwell 2 000 000 $ (1)
-Salary Remaining : 1 843 478 $
Jacob Fowler 1 150 000 $ (6)
-Salary Remaining : 1 060 000 $
Casey DeSmith (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 921 739 $
Logan Stankoven 880 000 $ (2)
-Salary Remaining : 811 130 $
Jet Greaves 812 500 $ (5)
-Salary Remaining : 748 913 $
Cale Fleury 800 000 $ (3)
-Salary Remaining : 737 391 $
Julien Gauthier 750 000 $ (2)
-Salary Remaining : 691 304 $
Total Pro Players21
Salary Commitment
Year 55 : 87 327 500 $
Year 56 : 70 277 500 $
Year 57 : 51 087 500 $
Year 58 : 45 287 500 $
Salary Average Commitment
Year 55 : 87 327 500 $
Year 56 : 70 277 500 $
Year 57 : 51 087 500 $
Year 58 : 45 287 500 $
Salary Cap with 1 Way Contract
Year 55 : 87 327 500 $
Year 56 : 70 277 500 $
Year 57 : 51 087 500 $
Year 58 : 45 287 500 $

Farm Players Salaries

Patrik Laine 870 000 $ (2)
Salary Remaining : 798 818 $
Oliver Bonk 113 667 $ (6)
Salary Remaining : 104 367 $
Matthew Poitras 95 000 $ (2)
Salary Remaining : 87 227 $
Cayden Primeau 89 000 $ (3)
Salary Remaining : 81 718 $
Thomas Milic 84 167 $ (6)
Salary Remaining : 77 280 $
Tyler Johnson 77 500 $ (1)
Salary Remaining : 71 159 $
Mark Friedman 77 500 $ (1)
Salary Remaining : 71 159 $
Jacob Moverare 77 500 $ (2)
Salary Remaining : 71 159 $
Owen Sillinger 75 000 $ (2)
Salary Remaining : 68 864 $
Jett Alexander 75 000 $ (1)
Salary Remaining : 68 864 $
Ryan Merkley 75 000 $ (2)
Salary Remaining : 68 864 $
Robin Salo 75 000 $ (2)
Salary Remaining : 68 864 $
Erik Kallgren 75 000 $ (1)
Salary Remaining : 68 864 $
Aleksi Heponiemi 75 000 $ (2)
Salary Remaining : 68 864 $
Felix Sandstrom 75 000 $ (1)
Salary Remaining : 68 864 $
Jasper Weatherby 75 000 $ (2)
Salary Remaining : 68 864 $
Jake Leschyshyn 75 000 $ (1)
Salary Remaining : 68 864 $
Kristian Vesalainen 75 000 $ (2)
Salary Remaining : 68 864 $
Total Farm Players18
Salary Commitment
Year 55 : 2 234 334 $
Year 56 : 1 779 334 $
Year 57 : 286 834 $
Year 58 : 197 834 $
Salary Average Commitment
Year 55 : 2 234 334 $
Year 56 : 1 779 334 $
Year 57 : 286 834 $
Year 58 : 197 834 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - 150 $ - 5 911 - 98,52%
Level 2: 5000 - 90 $ - 4 937 - 98,73%
Level 3: 2000 - 70 $ - 2 000 - 100,00%
Level 4: 5250 - 50 $ - 4 780 - 91,05%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :19250
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 628 - 96,77%
Average Income per Game2 842 024 $
Year to Date Revenue8 526 073 $
Farm
Home Games Left38
Average Attendance - %2 999 - 99,96%
Average Income per Game123 221 $
Year to Date Revenue369 663 $

Expense

Pro Players Total Salaries90 132 500 $
Farm Players Total Salaries3 449 432 $
Coaches Total Salaries4 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 290 366 $
Farm Year To Date Expenses352 774 $
Pro Salary Cap To Date6 977 328 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue107 996 925 $
Farm Estimated Season Revenue4 682 398 $
Pro Remaining Season Days106
Pro Expenses Per Days818 543 $
Pro Estimated Expenses86 765 558 $
Farm Remaining Season Days101
Farm Expenses Per Days39 086 $
Farm Estimated Expenses3 947 686 $
Estimated Season Expenses90 713 244 $
Season Salary Cap90 132 500 $
Estimate Under Maximum Salary Cap of 96 000 000 $5 867 500 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 19 132 500 $
Current Bank Account441 868 066 $
Projected Bank Account463 834 145 $

Pro Players Salaries

Bo Horvat 8 500 000 $ (1)
-Salary Remaining : 7 834 783 $
Brock Faber 8 500 000 $ (1)
-Salary Remaining : 7 834 783 $
Filip Hronek 7 250 000 $ (4)
-Salary Remaining : 6 682 609 $
Teddy Blueger 7 000 000 $ (2)
-Salary Remaining : 6 452 174 $
Rasmus Dahlin 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Tyler Bertuzzi 5 500 000 $ (6)
-Salary Remaining : 5 069 565 $
Jared McCann 5 000 000 $ (1)
-Salary Remaining : 4 608 696 $
Pavel Zacha 4 750 000 $ (2)
-Salary Remaining : 4 378 261 $
Spencer Knight 4 500 000 $ (4)
-Salary Remaining : 4 147 826 $
Joel Farabee 4 250 000 $ (2)
-Salary Remaining : 3 917 391 $
Mats Zuccarello 4 125 000 $ (4)
-Salary Remaining : 3 802 174 $
Beckett Sennecke 4 042 500 $ (6)
-Salary Remaining : 3 726 130 $
Joel Edmundson 3 850 000 $ (2)
-Salary Remaining : 3 548 696 $
Shane Pinto 3 750 000 $ (2)
-Salary Remaining : 3 456 522 $
Alexandre Carrier 3 750 000 $ (5)
-Salary Remaining : 3 456 522 $
Mario Ferraro 3 250 000 $ (5)
-Salary Remaining : 2 995 652 $
Frank Nazar 1 250 000 $ (2)
-Salary Remaining : 1 152 174 $
Oliver Kapanen 1 210 000 $ (4)
-Salary Remaining : 1 115 304 $
Mathieu Olivier 1 100 000 $ (4)
-Salary Remaining : 1 013 913 $
Josh Doan 925 000 $ (2)
-Salary Remaining : 852 609 $
Fraser Minten 817 000 $ (2)
-Salary Remaining : 753 061 $
Lukas Dostal 813 000 $ (4)
-Salary Remaining : 749 374 $
Total Pro Players22
Salary Commitment
Year 55 : 90 132 500 $
Year 56 : 68 132 500 $
Year 57 : 35 540 500 $
Year 58 : 35 540 500 $
Salary Average Commitment
Year 55 : 90 132 500 $
Year 56 : 68 132 500 $
Year 57 : 35 540 500 $
Year 58 : 35 540 500 $
Salary Cap with 1 Way Contract
Year 55 : 90 132 500 $
Year 56 : 68 132 500 $
Year 57 : 35 540 500 $
Year 58 : 35 540 500 $

Farm Players Salaries

Tony DeAngelo 900 000 $ (3)
Salary Remaining : 826 364 $
Lian Bichsel 142 000 $ (4)
Salary Remaining : 130 382 $
Brayden Yager 141 833 $ (6)
Salary Remaining : 130 229 $
Sam Rinzel 137 000 $ (4)
Salary Remaining : 125 791 $
Noah Ostlund 136 000 $ (4)
Salary Remaining : 124 873 $
Shakir Mukhamadullin 129 000 $ (2)
Salary Remaining : 118 445 $
Gabe Perreault 123 000 $ (4)
Salary Remaining : 112 936 $
Owen Pickering 114 000 $ (4)
Salary Remaining : 104 673 $
Connor Zary 101 000 $ (2)
Salary Remaining : 92 736 $
John Farinacci 95 000 $ (4)
Salary Remaining : 87 227 $
Otto Stenberg 91 833 $ (6)
Salary Remaining : 84 320 $
Marek Alscher 91 833 $ (6)
Salary Remaining : 84 320 $
Bradly Nadeau 91 800 $ (2)
Salary Remaining : 84 289 $
Denver Barkey 90 500 $ (6)
Salary Remaining : 83 095 $
Adam Sykora 88 667 $ (6)
Salary Remaining : 81 412 $
Reid Schaefer 88 667 $ (6)
Salary Remaining : 81 412 $
Nolan Allan 88 000 $ (4)
Salary Remaining : 80 800 $
Harrison Brunicke 84 583 $ (6)
Salary Remaining : 77 663 $
Braeden Bowman 83 750 $ (6)
Salary Remaining : 76 898 $
Angus Booth 82 667 $ (6)
Salary Remaining : 75 903 $
Kaedan Korczak 82 500 $ (4)
Salary Remaining : 75 750 $
Erik Portillo 78 300 $ (2)
Salary Remaining : 71 894 $
Jiri Patera 77 500 $ (3)
Salary Remaining : 71 159 $
Ryan Suzuki 77 500 $ (4)
Salary Remaining : 71 159 $
Bogdan Trineyev 77 500 $ (6)
Salary Remaining : 71 159 $
Sean Farrell 77 500 $ (5)
Salary Remaining : 71 159 $
Jean-Luc Foudy 77 500 $ (3)
Salary Remaining : 71 159 $
Total Farm Players27
Salary Commitment
Year 55 : 3 449 433 $
Year 56 : 3 449 433 $
Year 57 : 3 049 333 $
Year 58 : 1 994 333 $
Salary Average Commitment
Year 55 : 3 449 433 $
Year 56 : 3 449 433 $
Year 57 : 3 049 333 $
Year 58 : 1 994 333 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - 160 $ - 4 781 - 68,30%
Level 2: 6000 - 124 $ - 4 138 - 68,96%
Level 3: 3000 - 88 $ - 2 082 - 69,40%
Level 4: 5000 - 82 $ - 3 491 - 69,82%
Luxury : 2000 - 285 $ - 1 217 - 60,84%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 52 $ - 1 294 - 64,69%
Farm Level 2: 1000 - 33 $ - 496 - 49,55%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15 709 - 68,30%
Average Income per Game3 036 753 $
Year to Date Revenue12 147 011 $
Farm
Home Games Left37
Average Attendance - %1 789 - 59,64%
Average Income per Game121 259 $
Year to Date Revenue485 034 $

Expense

Pro Players Total Salaries90 080 000 $
Farm Players Total Salaries2 788 500 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 597 566 $
Farm Year To Date Expenses391 106 $
Pro Salary Cap To Date7 049 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue112 359 852 $
Farm Estimated Season Revenue4 486 564 $
Pro Remaining Season Days106
Pro Expenses Per Days844 174 $
Pro Estimated Expenses89 482 444 $
Farm Remaining Season Days101
Farm Expenses Per Days43 532 $
Farm Estimated Expenses4 396 732 $
Estimated Season Expenses93 879 176 $
Season Salary Cap90 080 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $5 920 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 19 080 000 $
Current Bank Account725 711 661 $
Projected Bank Account748 678 901 $

Pro Players Salaries

Leon Draisaitl 14 000 000 $ (6)
-Salary Remaining : 12 904 348 $
Charlie McAvoy 9 500 000 $ (4)
-Salary Remaining : 8 756 522 $
Jason Robertson 7 750 000 $ (5)
-Salary Remaining : 7 143 478 $
Jonas Brodin 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Adam Henrique 5 825 000 $ (1)
-Salary Remaining : 5 369 130 $
Vincent Trocheck 5 630 000 $ (2)
-Salary Remaining : 5 189 391 $
Bryan Rust 5 130 000 $ (2)
-Salary Remaining : 4 728 522 $
Blake Coleman 4 900 000 $ (3)
-Salary Remaining : 4 516 522 $
Ukko-Pekka Luukkonen 4 750 000 $ (4)
-Salary Remaining : 4 378 261 $
Dawson Mercer 4 000 000 $ (2)
-Salary Remaining : 3 686 957 $
Brayden McNabb 3 650 000 $ (5)
-Salary Remaining : 3 364 348 $
Dan Vladar 3 350 000 $ (4)
-Salary Remaining : 3 087 826 $
Eetu Luostarinen 3 000 000 $ (4)
-Salary Remaining : 2 765 217 $
Martin Necas 3 000 000 $ (2)
-Salary Remaining : 2 765 217 $
Jordan Staal 2 900 000 $ (3)
-Salary Remaining : 2 673 043 $
Gustav Forsling 2 670 000 $ (4)
-Salary Remaining : 2 461 043 $
Ty Dellandrea 1 300 000 $ (1)
-Salary Remaining : 1 198 261 $
Kevin Bahl 1 050 000 $ (5)
-Salary Remaining : 967 826 $
Michael McCarron 900 000 $ (6)
-Salary Remaining : 829 565 $
Matthew Robertson 775 000 $ (4)
-Salary Remaining : 714 348 $
Total Pro Players20
Salary Commitment
Year 55 : 90 080 000 $
Year 56 : 82 955 000 $
Year 57 : 59 195 000 $
Year 58 : 51 395 000 $
Salary Average Commitment
Year 55 : 90 080 000 $
Year 56 : 82 955 000 $
Year 57 : 59 195 000 $
Year 58 : 51 395 000 $
Salary Cap with 1 Way Contract
Year 55 : 90 080 000 $
Year 56 : 82 955 000 $
Year 57 : 59 195 000 $
Year 58 : 51 395 000 $

Farm Players Salaries

Joe Pavelski 550 000 $ (1)
Salary Remaining : 505 000 $
Ville Husso 475 000 $ (1)
Salary Remaining : 436 136 $
Ross Colton 400 000 $ (1)
Salary Remaining : 367 273 $
Tyler Motte 238 000 $ (2)
Salary Remaining : 218 527 $
Derek Ryan 200 000 $ (1)
Salary Remaining : 183 636 $
Pontus Holmberg 160 000 $ (4)
Salary Remaining : 146 909 $
Urho Vaakanainen 110 000 $ (3)
Salary Remaining : 101 000 $
Arthur Kaliyev 97 500 $ (2)
Salary Remaining : 89 523 $
Florian Xhekaj 92 000 $ (6)
Salary Remaining : 84 473 $
Elliot Desnoyers 86 000 $ (3)
Salary Remaining : 78 964 $
Skyler Brind'Amour 77 500 $ (4)
Salary Remaining : 71 159 $
Dakota Mermis 77 500 $ (2)
Salary Remaining : 71 159 $
Alexei Melnichuk 75 000 $ (1)
Salary Remaining : 68 864 $
Kaden Fulcher 75 000 $ (1)
Salary Remaining : 68 864 $
Alan Quine 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players15
Salary Commitment
Year 55 : 2 788 500 $
Year 56 : 938 500 $
Year 57 : 525 500 $
Year 58 : 329 500 $
Salary Average Commitment
Year 55 : 2 788 500 $
Year 56 : 938 500 $
Year 57 : 525 500 $
Year 58 : 329 500 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 128 $ - 5 904 - 98,40%
Level 2: 5000 - 72 $ - 5 000 - 100,00%
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 $ - 1 989 - 99,43%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 017 - 99,44%
Average Income per Game2 298 961 $
Year to Date Revenue9 195 843 $
Farm
Home Games Left37
Average Attendance - %2 987 - 99,55%
Average Income per Game122 623 $
Year to Date Revenue490 492 $

Expense

Pro Players Total Salaries85 883 750 $
Farm Players Total Salaries3 619 750 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 112 637 $
Farm Year To Date Expenses418 887 $
Pro Salary Cap To Date6 721 335 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue85 061 548 $
Farm Estimated Season Revenue4 537 051 $
Pro Remaining Season Days106
Pro Expenses Per Days790 293 $
Pro Estimated Expenses83 771 058 $
Farm Remaining Season Days101
Farm Expenses Per Days46 543 $
Farm Estimated Expenses4 700 843 $
Estimated Season Expenses88 471 901 $
Season Salary Cap85 883 750 $
Estimate Under Maximum Salary Cap of 96 000 000 $10 116 250 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 14 883 750 $
Current Bank Account332 123 208 $
Projected Bank Account333 249 906 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
-Salary Remaining : 9 217 391 $
Cale Makar 9 000 000 $ (6)
-Salary Remaining : 8 295 652 $
Jake Sanderson 8 050 000 $ (1)
-Salary Remaining : 7 420 000 $
Valeri Nichushkin 6 130 000 $ (3)
-Salary Remaining : 5 650 261 $
Kris Letang 6 100 000 $ (2)
-Salary Remaining : 5 622 609 $
Mikael Backlund 5 350 000 $ (1)
-Salary Remaining : 4 931 304 $
Charlie Coyle 5 250 000 $ (4)
-Salary Remaining : 4 839 130 $
Ryan O'Reilly 4 500 000 $ (4)
-Salary Remaining : 4 147 826 $
Boone Jenner 3 750 000 $ (6)
-Salary Remaining : 3 456 522 $
Simon Holmstrom 3 625 000 $ (2)
-Salary Remaining : 3 341 304 $
Sean Walker 3 600 000 $ (2)
-Salary Remaining : 3 318 261 $
Jonas Siegenthaler 3 400 000 $ (1)
-Salary Remaining : 3 133 913 $
Alexander Nikishin 2 943 750 $ (6)
-Salary Remaining : 2 713 370 $
Patrick Kane 2 750 000 $ (4)
-Salary Remaining : 2 534 783 $
MacKenzie Blackwood 2 350 000 $ (4)
-Salary Remaining : 2 166 087 $
Alexis Lafreniere 2 330 000 $ (4)
-Salary Remaining : 2 147 652 $
Zach Benson 1 600 000 $ (2)
-Salary Remaining : 1 474 783 $
Scott Wedgewood 1 500 000 $ (5)
-Salary Remaining : 1 382 609 $
Peyton Krebs 1 280 000 $ (1)
-Salary Remaining : 1 179 826 $
Parker Kelly 825 000 $ (5)
-Salary Remaining : 760 435 $
Charle-Edouard D'Astous 775 000 $ (6)
-Salary Remaining : 714 348 $
Devin Cooley 775 000 $ (2)
-Salary Remaining : 714 348 $
Total Pro Players22
Salary Commitment
Year 55 : 85 883 750 $
Year 56 : 57 803 750 $
Year 57 : 42 103 750 $
Year 58 : 35 973 750 $
Salary Average Commitment
Year 55 : 85 608 750 $
Year 56 : 57 528 750 $
Year 57 : 41 828 750 $
Year 58 : 35 698 750 $
Salary Cap with 1 Way Contract
Year 55 : 85 883 750 $
Year 56 : 57 803 750 $
Year 57 : 42 103 750 $
Year 58 : 35 973 750 $

Farm Players Salaries

Alex Pietrangelo 880 000 $ (3)
Salary Remaining : 808 000 $
Quinn Hutson 300 000 $ (3)
Salary Remaining : 275 454 $
Evgeny Kuznetsov 150 000 $ (3)
Salary Remaining : 137 727 $
Jared Wright 150 000 $ (4)
Salary Remaining : 137 727 $
Landon Slaggert 135 000 $ (2)
Salary Remaining : 123 955 $
Semyon Varlamov (Out of Payroll) 125 100 $ (2)
Salary Remaining : 114 865 $
Stephen Halliday 120 000 $ (6)
Salary Remaining : 110 182 $
Scott Morrow 116 000 $ (2)
Salary Remaining : 106 509 $
Jake Livanavage 110 000 $ (6)
Salary Remaining : 101 000 $
Ilya Samsonov 100 000 $ (5)
Salary Remaining : 91 818 $
Dylan Gambrell 100 000 $ (2)
Salary Remaining : 91 818 $
Chase Bradley 97 500 $ (4)
Salary Remaining : 89 523 $
Michael Milne 95 000 $ (4)
Salary Remaining : 87 227 $
Taylor Makar 92 500 $ (6)
Salary Remaining : 84 932 $
Dylan Duke 92 500 $ (4)
Salary Remaining : 84 932 $
Domenick Fensore 92 500 $ (4)
Salary Remaining : 84 932 $
Daemon Hunt 90 300 $ (2)
Salary Remaining : 82 912 $
Stanislav Svozil 85 583 $ (2)
Salary Remaining : 78 581 $
Adam Erne 85 000 $ (4)
Salary Remaining : 78 045 $
John Leonard 85 000 $ (4)
Salary Remaining : 78 045 $
Michael McLeod 85 000 $ (4)
Salary Remaining : 78 045 $
Kai Uchacz 84 500 $ (6)
Salary Remaining : 77 586 $
Jakob Pelletier 84 167 $ (3)
Salary Remaining : 77 280 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 73 455 $
Matt Stienburg 77 500 $ (4)
Salary Remaining : 71 159 $
Ben Meyers 77 500 $ (4)
Salary Remaining : 71 159 $
Tim Washe 77 500 $ (1)
Salary Remaining : 71 159 $
Johnathan Kovacevic 76 700 $ (5)
Salary Remaining : 70 425 $
Total Farm Players28
Salary Commitment
Year 55 : 3 744 850 $
Year 56 : 3 667 350 $
Year 57 : 2 935 367 $
Year 58 : 1 521 200 $
Salary Average Commitment
Year 55 : 3 684 850 $
Year 56 : 3 607 350 $
Year 57 : 2 875 367 $
Year 58 : 1 461 200 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 128 $ - 5 926 - 98,76%
Level 2: 5000 - 92 $ - 5 000 - 100,00%
Level 3: 2000 - 69 $ - 2 000 - 100,00%
Level 4: 4200 - 57 $ - 4 200 - 100,00%
Luxury : 1000 - 262 $ - 1 000 - 100,00%
Total Capacity :18200
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 126 - 99,59%
Average Income per Game2 693 903 $
Year to Date Revenue10 775 612 $
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game123 250 $
Year to Date Revenue369 750 $

Expense

Pro Players Total Salaries71 061 524 $
Farm Players Total Salaries2 419 650 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 998 079 $
Farm Year To Date Expenses367 498 $
Pro Salary Cap To Date5 606 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue99 674 411 $
Farm Estimated Season Revenue4 683 500 $
Pro Remaining Season Days106
Pro Expenses Per Days661 405 $
Pro Estimated Expenses70 108 930 $
Farm Remaining Season Days101
Farm Expenses Per Days40 179 $
Farm Estimated Expenses4 058 079 $
Estimated Season Expenses74 167 009 $
Season Salary Cap71 061 524 $
Estimate Under Maximum Salary Cap of 96 000 000 $24 938 476 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 61 524 $
Current Bank Account306 883 499 $
Projected Bank Account337 074 401 $

Pro Players Salaries

Evgenii Dadonov 16 000 000 $ (1)
-Salary Remaining : 14 747 826 $
Sergei Bobrovsky 10 000 000 $ (1)
-Salary Remaining : 9 217 391 $
Kevin Hayes 7 142 858 $ (1)
-Salary Remaining : 6 583 852 $
Olli Juolevi 6 000 000 $ (1)
-Salary Remaining : 5 530 435 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 5 438 261 $
Max Shabanov 4 475 000 $ (6)
-Salary Remaining : 4 124 783 $
Filip Chytil 4 440 000 $ (4)
-Salary Remaining : 4 092 522 $
Michael Misa 4 225 000 $ (6)
-Salary Remaining : 3 894 348 $
Dmitri Simashev (Out of Payroll) 1 950 000 $ (6)
-Salary Remaining : 1 797 391 $
Daniil But 1 866 667 $ (6)
-Salary Remaining : 1 720 580 $
Ben Kindel 1 475 000 $ (6)
-Salary Remaining : 1 359 565 $
Troy Stecher 1 250 000 $ (5)
-Salary Remaining : 1 152 174 $
Dominic James 975 000 $ (6)
-Salary Remaining : 898 696 $
Parker Ford 925 000 $ (4)
-Salary Remaining : 852 609 $
Elias Salomonsson 894 999 $ (6)
-Salary Remaining : 824 956 $
Alex Alexeyev 825 000 $ (2)
-Salary Remaining : 760 435 $
Arshdeep Bains 817 000 $ (2)
-Salary Remaining : 753 061 $
Jake Christiansen 775 000 $ (2)
-Salary Remaining : 714 348 $
Adam Wilsby 775 000 $ (4)
-Salary Remaining : 714 348 $
Pavol Regenda (Out of Payroll) 775 000 $ (1)
-Salary Remaining : 714 348 $
Mike Benning 775 000 $ (6)
-Salary Remaining : 714 348 $
Alex Turcotte 775 000 $ (3)
-Salary Remaining : 714 348 $
Tanner Laczynski 750 000 $ (4)
-Salary Remaining : 691 304 $
Total Pro Players23
Salary Commitment
Year 55 : 73 786 524 $
Year 56 : 27 968 666 $
Year 57 : 25 551 666 $
Year 58 : 24 776 666 $
Salary Average Commitment
Year 55 : 73 786 524 $
Year 56 : 27 968 666 $
Year 57 : 25 551 666 $
Year 58 : 24 776 666 $
Salary Cap with 1 Way Contract
Year 55 : 73 786 524 $
Year 56 : 27 968 666 $
Year 57 : 25 551 666 $
Year 58 : 24 776 666 $

Farm Players Salaries

Avery Hayes 300 000 $ (3)
Salary Remaining : 275 454 $
Max Pacioretty 150 000 $ (3)
Salary Remaining : 137 727 $
Kevin Labanc 100 000 $ (4)
Salary Remaining : 91 818 $
Daniel Sprong 97 500 $ (5)
Salary Remaining : 89 523 $
Aleksanteri Kaskimaki 95 000 $ (6)
Salary Remaining : 87 227 $
Ty Mueller 95 000 $ (4)
Salary Remaining : 87 227 $
Sam Morton 87 000 $ (4)
Salary Remaining : 79 882 $
Oskar Olausson 86 333 $ (6)
Salary Remaining : 79 270 $
Maksymilian Szuber 85 900 $ (2)
Salary Remaining : 78 872 $
Vyacheslav Buteyets 85 250 $ (6)
Salary Remaining : 78 275 $
Artur Akhtyamov 85 167 $ (6)
Salary Remaining : 78 199 $
Jason Polin 77 500 $ (2)
Salary Remaining : 71 159 $
Mac Hollowell 77 500 $ (3)
Salary Remaining : 71 159 $
Viktor Lodin 77 500 $ (2)
Salary Remaining : 71 159 $
Logan Brown 77 500 $ (1)
Salary Remaining : 71 159 $
Jack Ahcan 77 500 $ (4)
Salary Remaining : 71 159 $
Jesse Ylonen 77 500 $ (2)
Salary Remaining : 71 159 $
Isaac Ratcliffe 77 500 $ (5)
Salary Remaining : 71 159 $
Hunter Drew 77 500 $ (4)
Salary Remaining : 71 159 $
Trevor Kuntar 77 500 $ (6)
Salary Remaining : 71 159 $
Cameron Hillis 77 500 $ (2)
Salary Remaining : 71 159 $
Brandon Biro 77 500 $ (3)
Salary Remaining : 71 159 $
Dillon Dube 75 000 $ (1)
Salary Remaining : 68 864 $
Linus Hogberg 75 000 $ (1)
Salary Remaining : 68 864 $
Danil Zhilkin 75 000 $ (6)
Salary Remaining : 68 864 $
Connor Bunnaman 75 000 $ (2)
Salary Remaining : 68 864 $
Total Farm Players26
Salary Commitment
Year 55 : 2 419 650 $
Year 56 : 2 192 150 $
Year 57 : 1 721 250 $
Year 58 : 1 116 250 $
Salary Average Commitment
Year 55 : 2 419 650 $
Year 56 : 2 192 150 $
Year 57 : 1 721 250 $
Year 58 : 1 116 250 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 5 983 - 99,71%
Level 2: 5000 - 90 $ - 4 961 - 99,21%
Level 3: 2000 - 70 $ - 2 000 - 100,00%
Level 4: 5983 - 28 $ - 5 517 - 92,20%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :19983
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 17 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 460 - 97,38%
Average Income per Game2 484 894 $
Year to Date Revenue9 939 574 $
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game126 150 $
Year to Date Revenue504 600 $

Expense

Pro Players Total Salaries93 255 365 $
Farm Players Total Salaries3 352 009 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 695 691 $
Farm Year To Date Expenses355 432 $
Pro Salary Cap To Date7 304 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue91 941 060 $
Farm Estimated Season Revenue4 667 550 $
Pro Remaining Season Days106
Pro Expenses Per Days854 394 $
Pro Estimated Expenses90 565 764 $
Farm Remaining Season Days101
Farm Expenses Per Days39 564 $
Farm Estimated Expenses3 995 964 $
Estimated Season Expenses94 561 728 $
Season Salary Cap93 255 365 $
Estimate Under Maximum Salary Cap of 96 000 000 $2 744 635 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 22 255 365 $
Current Bank Account203 835 313 $
Projected Bank Account205 882 195 $

Pro Players Salaries

Artemi Panarin 11 640 000 $ (2)
-Salary Remaining : 10 729 043 $
Mark Stone 9 500 000 $ (4)
-Salary Remaining : 8 756 522 $
Mark Scheifele 8 500 000 $ (5)
-Salary Remaining : 7 834 783 $
Vincent Desharnais 8 015 455 $ (5)
-Salary Remaining : 7 388 159 $
Victor Hedman 7 880 000 $ (4)
-Salary Remaining : 7 263 304 $
Ryan McDonagh 6 750 000 $ (1)
-Salary Remaining : 6 221 739 $
Matt Roy 5 750 000 $ (4)
-Salary Remaining : 5 300 000 $
Brandon Duhaime 5 250 000 $ (3)
-Salary Remaining : 4 839 130 $
Frederick Gaudreau 5 189 455 $ (4)
-Salary Remaining : 4 783 324 $
Joonas Korpisalo 4 000 000 $ (3)
-Salary Remaining : 3 686 957 $
Jamie Benn 4 000 000 $ (5)
-Salary Remaining : 3 686 957 $
Radek Faksa 3 250 000 $ (3)
-Salary Remaining : 2 995 652 $
Matt Duchene 3 000 000 $ (4)
-Salary Remaining : 2 765 217 $
Alex Nedeljkovic 2 500 000 $ (3)
-Salary Remaining : 2 304 348 $
Nick Bjugstad 1 765 455 $ (5)
-Salary Remaining : 1 627 289 $
Conor Sheary 1 300 000 $ (2)
-Salary Remaining : 1 198 261 $
Zachary Bolduc 1 280 000 $ (2)
-Salary Remaining : 1 179 826 $
Logan Stanley 1 250 000 $ (3)
-Salary Remaining : 1 152 174 $
Zach Bogosian 850 000 $ (2)
-Salary Remaining : 783 478 $
Mark Kastelic 835 000 $ (2)
-Salary Remaining : 769 652 $
Uvis Balinskis 750 000 $ (2)
-Salary Remaining : 691 304 $
Total Pro Players21
Salary Commitment
Year 55 : 93 255 365 $
Year 56 : 86 505 365 $
Year 57 : 69 850 365 $
Year 58 : 53 600 365 $
Salary Average Commitment
Year 55 : 93 255 365 $
Year 56 : 86 505 365 $
Year 57 : 69 850 365 $
Year 58 : 53 600 365 $
Salary Cap with 1 Way Contract
Year 55 : 93 255 365 $
Year 56 : 86 505 365 $
Year 57 : 69 850 365 $
Year 58 : 53 600 365 $

Farm Players Salaries

Ondrej Palat 600 000 $ (1)
Salary Remaining : 550 909 $
David Rittich 300 000 $ (2)
Salary Remaining : 275 454 $
Patrick Giles 300 000 $ (2)
Salary Remaining : 275 454 $
Vinni Lettieri 300 000 $ (1)
Salary Remaining : 275 454 $
Juuso Valimaki 200 000 $ (6)
Salary Remaining : 183 636 $
Jani Hakanpaa 150 000 $ (2)
Salary Remaining : 137 727 $
Calle Jarnkrok 123 546 $ (4)
Salary Remaining : 113 437 $
Egor Zamula 98 846 $ (3)
Salary Remaining : 90 758 $
Ville Ottavainen 92 500 $ (4)
Salary Remaining : 84 932 $
Marc Del Gaizo 92 500 $ (2)
Salary Remaining : 84 932 $
Topias Vilen 89 417 $ (6)
Salary Remaining : 82 101 $
Justin Robidas 85 200 $ (4)
Salary Remaining : 78 229 $
Nicolas Aube-Kubel 80 000 $ (5)
Salary Remaining : 73 455 $
Egor Sokolov 80 000 $ (3)
Salary Remaining : 73 455 $
Reese Johnson 77 500 $ (1)
Salary Remaining : 71 159 $
Cam Dineen 77 500 $ (1)
Salary Remaining : 71 159 $
Trent Miner 77 500 $ (1)
Salary Remaining : 71 159 $
Nathan Clurman 77 500 $ (2)
Salary Remaining : 71 159 $
Kristian Reichel 75 000 $ (3)
Salary Remaining : 68 864 $
Ben Hutton 75 000 $ (3)
Salary Remaining : 68 864 $
Vinnie Hinostroza 75 000 $ (2)
Salary Remaining : 68 864 $
Kevin Mandolese 75 000 $ (2)
Salary Remaining : 68 864 $
Tyler Angle 75 000 $ (4)
Salary Remaining : 68 864 $
Fredrik Olofsson 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players24
Salary Commitment
Year 55 : 3 352 009 $
Year 56 : 2 144 509 $
Year 57 : 1 074 509 $
Year 58 : 745 663 $
Salary Average Commitment
Year 55 : 3 352 009 $
Year 56 : 2 144 509 $
Year 57 : 1 074 509 $
Year 58 : 745 663 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 7000 - 110 $ - 6 341 - 90,59%
Level 2: 6000 - 75 $ - 5 275 - 87,92%
Level 3: 3000 - 60 $ - 2 255 - 75,17%
Level 4: 5000 - 40 $ - 5 000 - 100,00%
Luxury : 2000 - 200 $ - 1 270 - 63,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,93%
Farm Level 2: 1000 - 20 $ - 880 - 87,97%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 141 - 87,57%
Average Income per Game2 439 386 $
Year to Date Revenue9 757 543 $
Farm
Home Games Left38
Average Attendance - %2 878 - 95,94%
Average Income per Game126 943 $
Year to Date Revenue380 828 $

Expense

Pro Players Total Salaries89 597 166 $
Farm Players Total Salaries2 868 450 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 066 737 $
Farm Year To Date Expenses291 960 $
Pro Salary Cap To Date7 011 954 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue90 257 273 $
Farm Estimated Season Revenue4 823 821 $
Pro Remaining Season Days106
Pro Expenses Per Days785 193 $
Pro Estimated Expenses83 230 458 $
Farm Remaining Season Days101
Farm Expenses Per Days32 440 $
Farm Estimated Expenses3 276 440 $
Estimated Season Expenses86 506 898 $
Season Salary Cap89 597 166 $
Estimate Under Maximum Salary Cap of 96 000 000 $6 402 834 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 18 597 166 $
Current Bank Account290 334 658 $
Projected Bank Account298 908 854 $

Pro Players Salaries

David Pastrnak 11 250 000 $ (5)
-Salary Remaining : 10 369 565 $
Andrei Vasilevskiy 9 500 000 $ (4)
-Salary Remaining : 8 756 522 $
Nikita Kucherov 9 500 000 $ (5)
-Salary Remaining : 8 756 522 $
Moritz Seider 8 550 000 $ (3)
-Salary Remaining : 7 880 870 $
Lucas Raymond 8 008 000 $ (4)
-Salary Remaining : 7 381 287 $
Vladislav Gavrikov 7 000 000 $ (6)
-Salary Remaining : 6 452 174 $
Jeff Petry 6 500 000 $ (2)
-Salary Remaining : 5 991 304 $
Vladimir Tarasenko 5 000 000 $ (1)
-Salary Remaining : 4 608 696 $
Anton Lundell 5 000 000 $ (4)
-Salary Remaining : 4 608 696 $
Noah Dobson 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Lars Eller 2 250 000 $ (4)
-Salary Remaining : 2 073 913 $
Jonatan Berggren 1 825 000 $ (5)
-Salary Remaining : 1 682 174 $
Sebastian Cossa 1 710 000 $ (3)
-Salary Remaining : 1 576 174 $
Dalibor Dvorsky 1 700 000 $ (4)
-Salary Remaining : 1 566 957 $
Axel Sandin-Pellikka 1 418 333 $ (6)
-Salary Remaining : 1 307 333 $
Marat Khusnutdinov 1 350 000 $ (2)
-Salary Remaining : 1 244 348 $
Alexey Toropchenko 1 250 000 $ (3)
-Salary Remaining : 1 152 174 $
Jonny Brodzinski 1 000 000 $ (1)
-Salary Remaining : 921 739 $
Igor Chernyshov 942 500 $ (6)
-Salary Remaining : 868 739 $
Emil Heineman 925 000 $ (2)
-Salary Remaining : 852 609 $
Theo Lindstein 918 333 $ (6)
-Salary Remaining : 846 463 $
Total Pro Players21
Salary Commitment
Year 55 : 89 597 166 $
Year 56 : 83 597 166 $
Year 57 : 74 822 166 $
Year 58 : 63 312 166 $
Salary Average Commitment
Year 55 : 89 597 166 $
Year 56 : 83 597 166 $
Year 57 : 74 822 166 $
Year 58 : 63 312 166 $
Salary Cap with 1 Way Contract
Year 55 : 89 597 166 $
Year 56 : 83 597 166 $
Year 57 : 74 822 166 $
Year 58 : 63 312 166 $

Farm Players Salaries

Alexander Barabanov 500 000 $ (1)
Salary Remaining : 459 091 $
Adam Boqvist 260 000 $ (2)
Salary Remaining : 238 727 $
Maxim Tsyplakov 195 000 $ (4)
Salary Remaining : 179 045 $
Jakub Lauko 180 000 $ (3)
Salary Remaining : 165 273 $
Victor Soderstrom 152 000 $ (1)
Salary Remaining : 139 564 $
Tomas Tatar 150 000 $ (2)
Salary Remaining : 137 727 $
Elmer Soderblom 112 500 $ (6)
Salary Remaining : 103 295 $
Gustav Lindstrom 95 000 $ (1)
Salary Remaining : 87 227 $
Nikita Chibrikov 92 500 $ (2)
Salary Remaining : 84 932 $
Maxim Groshev 92 500 $ (6)
Salary Remaining : 84 932 $
Arsenii Sergeev 91 250 $ (6)
Salary Remaining : 83 784 $
Adam Edstrom 84 700 $ (2)
Salary Remaining : 77 770 $
Vasily Ponomarev 83 000 $ (2)
Salary Remaining : 76 209 $
Joe Veleno 82 500 $ (2)
Salary Remaining : 75 750 $
Egor Afanasyev 80 000 $ (2)
Salary Remaining : 73 455 $
Nikita Alexandrov 77 500 $ (3)
Salary Remaining : 71 159 $
Mikael Pyyhtia 77 500 $ (4)
Salary Remaining : 71 159 $
Danil Gushchin 77 500 $ (5)
Salary Remaining : 71 159 $
Vladislav Kolyachonok 77 500 $ (2)
Salary Remaining : 71 159 $
Sasha Chmelevski 77 500 $ (2)
Salary Remaining : 71 159 $
Michael DiPietro 77 500 $ (1)
Salary Remaining : 71 159 $
Jakub Skarek 77 500 $ (1)
Salary Remaining : 71 159 $
Tomas Jurco 75 000 $ (2)
Salary Remaining : 68 864 $
Total Farm Players23
Salary Commitment
Year 55 : 2 868 450 $
Year 56 : 1 966 450 $
Year 57 : 903 750 $
Year 58 : 646 250 $
Salary Average Commitment
Year 55 : 2 868 450 $
Year 56 : 1 966 450 $
Year 57 : 903 750 $
Year 58 : 646 250 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Centre
Level 1: 6000 - 91 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 5153 - 25 $ - 5 130 - 99,55%
Luxury : 1000 - 185 $ - 1 000 - 100,00%
Total Capacity :19153
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 130 - 99,88%
Average Income per Game1 796 900 $
Year to Date Revenue5 390 701 $
Farm
Home Games Left38
Average Attendance - %2 990 - 99,68%
Average Income per Game122 759 $
Year to Date Revenue368 278 $

Expense

Pro Players Total Salaries77 020 000 $
Farm Players Total Salaries1 707 500 $
Coaches Total Salaries6 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 497 217 $
Farm Year To Date Expenses201 069 $
Pro Salary Cap To Date6 027 651 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue68 282 213 $
Farm Estimated Season Revenue4 664 855 $
Pro Remaining Season Days106
Pro Expenses Per Days721 913 $
Pro Estimated Expenses76 522 778 $
Farm Remaining Season Days101
Farm Expenses Per Days22 341 $
Farm Estimated Expenses2 256 441 $
Estimated Season Expenses78 779 219 $
Season Salary Cap77 020 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $18 980 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 6 020 000 $
Current Bank Account26 468 737 $
Projected Bank Account20 636 586 $

Pro Players Salaries

Seth Jones 9 500 000 $ (5)
-Salary Remaining : 8 756 522 $
Dylan Larkin 8 700 000 $ (5)
-Salary Remaining : 8 019 130 $
Anze Kopitar 7 000 000 $ (4)
-Salary Remaining : 6 452 174 $
Oliver Bjorkstrand 5 400 000 $ (1)
-Salary Remaining : 4 977 391 $
Darcy Kuemper 5 250 000 $ (4)
-Salary Remaining : 4 839 130 $
Brad Marchand 5 200 000 $ (3)
-Salary Remaining : 4 793 043 $
Ryan Nugent-Hopkins 5 130 000 $ (4)
-Salary Remaining : 4 728 522 $
Jamie Oleksiak 4 600 000 $ (4)
-Salary Remaining : 4 240 000 $
Artturi Lehkonen 4 500 000 $ (3)
-Salary Remaining : 4 147 826 $
John Marino 4 400 000 $ (1)
-Salary Remaining : 4 055 652 $
Matt Grzelcyk 3 690 000 $ (3)
-Salary Remaining : 3 401 217 $
J.J. Moser 3 375 000 $ (6)
-Salary Remaining : 3 110 870 $
Will Borgen 2 700 000 $ (1)
-Salary Remaining : 2 488 696 $
Connor Ingram 1 950 000 $ (2)
-Salary Remaining : 1 797 391 $
Daniil Tarasov 1 050 000 $ (2)
-Salary Remaining : 967 826 $
Danton Heinen 775 000 $ (2)
-Salary Remaining : 714 348 $
Noah Gregor 775 000 $ (1)
-Salary Remaining : 714 348 $
Ben Jones 775 000 $ (1)
-Salary Remaining : 714 348 $
Kevin Gravel 750 000 $ (3)
-Salary Remaining : 691 304 $
Kyle Capobianco 750 000 $ (5)
-Salary Remaining : 691 304 $
Juho Lammikko 750 000 $ (5)
-Salary Remaining : 691 304 $
Total Pro Players21
Salary Commitment
Year 55 : 77 020 000 $
Year 56 : 62 970 000 $
Year 57 : 59 195 000 $
Year 58 : 45 055 000 $
Salary Average Commitment
Year 55 : 77 020 000 $
Year 56 : 62 970 000 $
Year 57 : 59 195 000 $
Year 58 : 45 055 000 $
Salary Cap with 1 Way Contract
Year 55 : 77 020 000 $
Year 56 : 62 970 000 $
Year 57 : 59 195 000 $
Year 58 : 45 055 000 $

Farm Players Salaries

Brandon Tanev 350 000 $ (1)
Salary Remaining : 321 364 $
Alexandar Georgiev 340 000 $ (2)
Salary Remaining : 312 182 $
Ryan Carpenter 190 000 $ (1)
Salary Remaining : 174 455 $
Mikhail Maltsev 77 500 $ (2)
Salary Remaining : 71 159 $
Brandon Halverson 75 000 $ (5)
Salary Remaining : 68 864 $
Wyatt Aamodt 75 000 $ (4)
Salary Remaining : 68 864 $
Marshall Rifai 75 000 $ (3)
Salary Remaining : 68 864 $
Oliver Kylington 75 000 $ (4)
Salary Remaining : 68 864 $
Damien Giroux 75 000 $ (3)
Salary Remaining : 68 864 $
Arnaud Durandeau 75 000 $ (3)
Salary Remaining : 68 864 $
Jack Johnson 75 000 $ (2)
Salary Remaining : 68 864 $
Calen Addison 75 000 $ (5)
Salary Remaining : 68 864 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 68 864 $
Mitchell Stephens 75 000 $ (3)
Salary Remaining : 68 864 $
Total Farm Players14
Salary Commitment
Year 55 : 1 707 500 $
Year 56 : 1 092 500 $
Year 57 : 600 000 $
Year 58 : 300 000 $
Salary Average Commitment
Year 55 : 1 707 500 $
Year 56 : 1 092 500 $
Year 57 : 600 000 $
Year 58 : 300 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 75 $ - 5 000 - 100,00%
Level 3: 2000 - 45 $ - 2 000 - 100,00%
Level 4: 3496 - 35 $ - 3 496 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :17496
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,13%
Farm Level 2: 1000 - 15 $ - 990 - 99,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 496 - 100,00%
Average Income per Game1 834 259 $
Year to Date Revenue7 337 036 $
Farm
Home Games Left38
Average Attendance - %2 973 - 99,09%
Average Income per Game122 153 $
Year to Date Revenue366 459 $

Expense

Pro Players Total Salaries86 543 000 $
Farm Players Total Salaries1 815 300 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses6 917 103 $
Farm Year To Date Expenses206 743 $
Pro Salary Cap To Date6 760 584 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue67 867 583 $
Farm Estimated Season Revenue4 641 814 $
Pro Remaining Season Days106
Pro Expenses Per Days769 939 $
Pro Estimated Expenses81 613 534 $
Farm Remaining Season Days101
Farm Expenses Per Days23 321 $
Farm Estimated Expenses2 355 421 $
Estimated Season Expenses83 968 955 $
Season Salary Cap86 543 000 $
Estimate Under Maximum Salary Cap of 96 000 000 $9 457 000 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 15 543 000 $
Current Bank Account15 106 439 $
Projected Bank Account3 646 881 $

Pro Players Salaries

Auston Matthews 13 250 000 $ (5)
-Salary Remaining : 12 213 043 $
Brayden Point 9 500 000 $ (5)
-Salary Remaining : 8 756 522 $
Kirill Kaprizov 9 000 000 $ (2)
-Salary Remaining : 8 295 652 $
Mattias Ekholm 6 250 000 $ (1)
-Salary Remaining : 5 760 870 $
Christian Dvorak 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Jake Guentzel 6 000 000 $ (2)
-Salary Remaining : 5 530 435 $
Zach Hyman 5 500 000 $ (2)
-Salary Remaining : 5 069 565 $
Linus Ullmark 5 000 000 $ (1)
-Salary Remaining : 4 608 696 $
Noah Hanifin 4 950 000 $ (2)
-Salary Remaining : 4 562 609 $
Mike Matheson 4 880 000 $ (2)
-Salary Remaining : 4 498 087 $
Nicolas Roy 3 000 000 $ (1)
-Salary Remaining : 2 765 217 $
Cole Sillinger 2 250 000 $ (4)
-Salary Remaining : 2 073 913 $
Oliver Ekman-Larsson 2 250 000 $ (2)
-Salary Remaining : 2 073 913 $
Blake Lizotte 1 850 000 $ (3)
-Salary Remaining : 1 705 217 $
Ryan Hartman 1 700 000 $ (1)
-Salary Remaining : 1 566 957 $
Jake Evans 1 700 000 $ (5)
-Salary Remaining : 1 566 957 $
Parker Wotherspoon 1 000 000 $ (6)
-Salary Remaining : 921 739 $
Alex Lyon 900 000 $ (4)
-Salary Remaining : 829 565 $
Mark Jankowski 800 000 $ (4)
-Salary Remaining : 737 391 $
Darren Raddysh 763 000 $ (2)
-Salary Remaining : 703 287 $
Total Pro Players20
Salary Commitment
Year 55 : 86 543 000 $
Year 56 : 70 593 000 $
Year 57 : 31 250 000 $
Year 58 : 29 400 000 $
Salary Average Commitment
Year 55 : 86 543 000 $
Year 56 : 70 593 000 $
Year 57 : 31 250 000 $
Year 58 : 29 400 000 $
Salary Cap with 1 Way Contract
Year 55 : 86 543 000 $
Year 56 : 70 593 000 $
Year 57 : 31 250 000 $
Year 58 : 29 400 000 $

Farm Players Salaries

Brendan Gallagher 280 000 $ (1)
Salary Remaining : 257 091 $
Ryan Donato 200 000 $ (1)
Salary Remaining : 183 636 $
Kent Johnson 180 000 $ (4)
Salary Remaining : 165 273 $
Michael Rasmussen 146 000 $ (4)
Salary Remaining : 134 055 $
Lukas Reichel 120 000 $ (3)
Salary Remaining : 110 182 $
Tyson Barrie 100 000 $ (4)
Salary Remaining : 91 818 $
Michael Pezzetta 81 300 $ (3)
Salary Remaining : 74 648 $
Will Butcher 80 000 $ (4)
Salary Remaining : 73 455 $
Matt Kiersted 80 000 $ (3)
Salary Remaining : 73 455 $
Dysin Mayo 80 000 $ (1)
Salary Remaining : 73 455 $
Cal Foote 80 000 $ (3)
Salary Remaining : 73 455 $
Andrew Poturalski 80 000 $ (2)
Salary Remaining : 73 455 $
John Ludvig 77 500 $ (2)
Salary Remaining : 71 159 $
MacKenzie Entwistle 77 500 $ (2)
Salary Remaining : 71 159 $
Jesse Puljujarvi 77 500 $ (1)
Salary Remaining : 71 159 $
Declan Carlile 75 500 $ (2)
Salary Remaining : 69 323 $
Total Farm Players16
Salary Commitment
Year 55 : 1 815 300 $
Year 56 : 1 177 800 $
Year 57 : 867 300 $
Year 58 : 506 000 $
Salary Average Commitment
Year 55 : 1 815 300 $
Year 56 : 1 177 800 $
Year 57 : 867 300 $
Year 58 : 506 000 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
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 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,98%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 532 - 100,00%
Average Income per Game2 087 942 $
Year to Date Revenue6 263 826 $
Farm
Home Games Left37
Average Attendance - %3 000 - 99,99%
Average Income per Game123 245 $
Year to Date Revenue492 978 $

Expense

Pro Players Total Salaries92 517 857 $
Farm Players Total Salaries1 250 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 553 574 $
Farm Year To Date Expenses163 638 $
Pro Salary Cap To Date7 240 527 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue79 341 796 $
Farm Estimated Season Revenue4 560 046 $
Pro Remaining Season Days106
Pro Expenses Per Days839 286 $
Pro Estimated Expenses88 964 316 $
Farm Remaining Season Days101
Farm Expenses Per Days18 182 $
Farm Estimated Expenses1 836 382 $
Estimated Season Expenses90 800 698 $
Season Salary Cap92 517 857 $
Estimate Under Maximum Salary Cap of 96 000 000 $3 482 143 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 21 517 857 $
Current Bank Account151 115 644 $
Projected Bank Account144 216 788 $

Pro Players Salaries

Filip Forsberg 8 500 000 $ (6)
-Salary Remaining : 7 834 783 $
Wyatt Johnston 8 400 000 $ (2)
-Salary Remaining : 7 742 609 $
Jack Hughes 8 000 000 $ (4)
-Salary Remaining : 7 373 913 $
Quinn Hughes 7 850 000 $ (1)
-Salary Remaining : 7 235 652 $
Nico Hischier 7 250 000 $ (3)
-Salary Remaining : 6 682 609 $
Kyle Connor 7 142 857 $ (1)
-Salary Remaining : 6 583 851 $
Jaccob Slavin 6 400 000 $ (6)
-Salary Remaining : 5 899 130 $
Claude Giroux 4 750 000 $ (5)
-Salary Remaining : 4 378 261 $
Sam Bennett 4 430 000 $ (2)
-Salary Remaining : 4 083 304 $
Lawson Crouse 4 300 000 $ (1)
-Salary Remaining : 3 963 478 $
Adam Larsson 4 000 000 $ (2)
-Salary Remaining : 3 686 957 $
Jake Oettinger 4 000 000 $ (4)
-Salary Remaining : 3 686 957 $
Will Cuylle 3 900 000 $ (2)
-Salary Remaining : 3 594 783 $
K'Andre Miller 3 870 000 $ (4)
-Salary Remaining : 3 567 130 $
Adam Lowry 3 250 000 $ (2)
-Salary Remaining : 2 995 652 $
Jeremy Lauzon 2 000 000 $ (1)
-Salary Remaining : 1 843 478 $
Yaroslav Askarov 2 000 000 $ (2)
-Salary Remaining : 1 843 478 $
Jackson LaCombe 925 000 $ (1)
-Salary Remaining : 852 609 $
Steven Lorentz 775 000 $ (5)
-Salary Remaining : 714 348 $
Kiefer Sherwood 775 000 $ (1)
-Salary Remaining : 714 348 $
Total Pro Players20
Salary Commitment
Year 55 : 92 517 857 $
Year 56 : 69 525 000 $
Year 57 : 43 545 000 $
Year 58 : 36 295 000 $
Salary Average Commitment
Year 55 : 92 517 857 $
Year 56 : 69 525 000 $
Year 57 : 43 545 000 $
Year 58 : 36 295 000 $
Salary Cap with 1 Way Contract
Year 55 : 92 517 857 $
Year 56 : 69 525 000 $
Year 57 : 43 545 000 $
Year 58 : 36 295 000 $

Farm Players Salaries

Sam Carrick 100 000 $ (4)
Salary Remaining : 91 818 $
Jonah Gadjovich 100 000 $ (5)
Salary Remaining : 91 818 $
Jonathan Quick 92 500 $ (1)
Salary Remaining : 84 932 $
Drew O'Connor 92 500 $ (5)
Salary Remaining : 84 932 $
Nicholas Robertson 87 500 $ (4)
Salary Remaining : 80 341 $
Ronnie Attard 85 000 $ (2)
Salary Remaining : 78 045 $
Otto Koivula 80 000 $ (1)
Salary Remaining : 73 455 $
Dylan Ferguson 77 500 $ (1)
Salary Remaining : 71 159 $
Nathan Legare 77 500 $ (4)
Salary Remaining : 71 159 $
Michael Carcone 77 500 $ (2)
Salary Remaining : 71 159 $
David Farrance 77 500 $ (1)
Salary Remaining : 71 159 $
Brayden Pachal 77 500 $ (3)
Salary Remaining : 71 159 $
Jaroslav Halak 75 000 $ (1)
Salary Remaining : 68 864 $
Jesper Fast 75 000 $ (1)
Salary Remaining : 68 864 $
Alexandre Fortin 75 000 $ (3)
Salary Remaining : 68 864 $
Total Farm Players15
Salary Commitment
Year 55 : 1 250 000 $
Year 56 : 772 500 $
Year 57 : 610 000 $
Year 58 : 457 500 $
Salary Average Commitment
Year 55 : 1 250 000 $
Year 56 : 772 500 $
Year 57 : 610 000 $
Year 58 : 457 500 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 125 $ - 5 981 - 99,68%
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 $ - 1 673 - 83,66%
Farm Level 2: 1000 - 20 $ - 872 - 87,20%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 581 - 99,90%
Average Income per Game2 197 656 $
Year to Date Revenue6 592 969 $
Farm
Home Games Left37
Average Attendance - %2 545 - 84,84%
Average Income per Game122 337 $
Year to Date Revenue489 346 $

Expense

Pro Players Total Salaries93 861 108 $
Farm Players Total Salaries2 218 050 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 727 972 $
Farm Year To Date Expenses429 282 $
Pro Salary Cap To Date7 336 670 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 510 941 $
Farm Estimated Season Revenue4 526 450 $
Pro Remaining Season Days106
Pro Expenses Per Days859 662 $
Pro Estimated Expenses91 124 172 $
Farm Remaining Season Days101
Farm Expenses Per Days47 437 $
Farm Estimated Expenses4 791 137 $
Estimated Season Expenses95 915 309 $
Season Salary Cap93 861 108 $
Estimate Under Maximum Salary Cap of 96 000 000 $2 138 892 $
Estimate Over Minimum Salary Cap of 71 000 000 $ 22 861 108 $
Current Bank Account224 102 715 $
Projected Bank Account216 224 797 $

Pro Players Salaries

Nathan MacKinnon 12 600 000 $ (4)
-Salary Remaining : 11 613 913 $
Zach Werenski 9 580 000 $ (4)
-Salary Remaining : 8 830 261 $
Connor Hellebuyck 8 500 000 $ (1)
-Salary Remaining : 7 834 783 $
Sebastian Aho 8 460 000 $ (2)
-Salary Remaining : 7 797 913 $
Kevin Fiala 7 880 000 $ (4)
-Salary Remaining : 7 263 304 $
Troy Terry 7 000 000 $ (6)
-Salary Remaining : 6 452 174 $
Mikael Granlund 7 000 000 $ (5)
-Salary Remaining : 6 452 174 $
Colton Parayko 6 500 000 $ (3)
-Salary Remaining : 5 991 304 $
Nick Schmaltz 5 850 000 $ (5)
-Salary Remaining : 5 392 174 $
Trevor Moore 4 200 000 $ (3)
-Salary Remaining : 3 871 304 $
MacKenzie Weegar 3 250 000 $ (1)
-Salary Remaining : 2 995 652 $
Noel Acciari 2 999 999 $ (4)
-Salary Remaining : 2 765 216 $
Luke Schenn 2 999 999 $ (3)
-Salary Remaining : 2 765 216 $
Nic Dowd 1 300 000 $ (2)
-Salary Remaining : 1 198 261 $
Matthew Wood 1 280 000 $ (4)
-Salary Remaining : 1 179 826 $
Drew Helleson 1 100 000 $ (4)
-Salary Remaining : 1 013 913 $
Alex Laferriere 875 000 $ (2)
-Salary Remaining : 806 522 $
Sergei Murashov 861 110 $ (6)
-Salary Remaining : 793 719 $
Sam Malinski 850 000 $ (2)
-Salary Remaining : 783 478 $
Nikita Tolopilo (Out of Payroll) 775 000 $ (2)
-Salary Remaining : 714 348 $
Cole Reinhardt 775 000 $ (1)
-Salary Remaining : 714 348 $
Total Pro Players21
Salary Commitment
Year 55 : 94 636 108 $
Year 56 : 82 111 108 $
Year 57 : 69 851 108 $
Year 58 : 56 151 109 $
Salary Average Commitment
Year 55 : 94 636 108 $
Year 56 : 82 111 108 $
Year 57 : 69 851 108 $
Year 58 : 56 151 109 $
Salary Cap with 1 Way Contract
Year 55 : 94 636 108 $
Year 56 : 82 111 108 $
Year 57 : 69 851 108 $
Year 58 : 56 151 109 $

Farm Players Salaries

Timothy Liljegren 300 000 $ (6)
Salary Remaining : 275 455 $
Alex Bump 145 000 $ (6)
Salary Remaining : 133 136 $
Jakub Zboril 113 750 $ (1)
Salary Remaining : 104 443 $
Leevi Merilainen 105 000 $ (3)
Salary Remaining : 96 409 $
Martin Pospisil 100 000 $ (2)
Salary Remaining : 91 818 $
Victor Ostman 95 000 $ (2)
Salary Remaining : 87 227 $
Pierre-Olivier Joseph 95 000 $ (3)
Salary Remaining : 87 227 $
Adam Engstrom 95 000 $ (6)
Salary Remaining : 87 227 $
Jani Nyman 91 800 $ (4)
Salary Remaining : 84 289 $
Jacob Bryson 90 000 $ (4)
Salary Remaining : 82 636 $
Raphael Lavoie 77 500 $ (2)
Salary Remaining : 71 159 $
Akil Thomas 77 500 $ (2)
Salary Remaining : 71 159 $
Curtis Douglas 77 500 $ (6)
Salary Remaining : 71 159 $
Dominic Toninato 77 500 $ (1)
Salary Remaining : 71 159 $
Nikolai Knyzhov (Out of Payroll) 77 500 $ (1)
Salary Remaining : 71 159 $
Anthony Richard 77 500 $ (2)
Salary Remaining : 71 159 $
Patrik Koch 75 000 $ (1)
Salary Remaining : 68 864 $
Zach Senyshyn 75 000 $ (1)
Salary Remaining : 68 864 $
Kole Sherwood 75 000 $ (1)
Salary Remaining : 68 864 $
Filip Chlapik 75 000 $ (1)
Salary Remaining : 68 864 $
Isaak Phillips 75 000 $ (1)
Salary Remaining : 68 864 $
Adam Huska 75 000 $ (1)
Salary Remaining : 68 864 $
Gilles Senn 75 000 $ (1)
Salary Remaining : 68 864 $
Aleksi Saarela 75 000 $ (1)
Salary Remaining : 68 864 $
Total Farm Players24
Salary Commitment
Year 55 : 2 295 550 $
Year 56 : 1 426 800 $
Year 57 : 999 300 $
Year 58 : 799 300 $
Salary Average Commitment
Year 55 : 2 295 550 $
Year 56 : 1 426 800 $
Year 57 : 999 300 $
Year 58 : 799 300 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 96 000 000 $
Available Cap Space

Over Minimum of
71 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 383 313 020 $ 82 416 208 $ 13 583 792 $ 11 416 208 $ 251742
Black Hawks 26 863 894 $ 79 266 999 $ 16 733 001 $ 8 266 999 $ 212647
Blue Jackets 300 962 308 $ 79 774 000 $ 16 226 000 $ 8 774 000 $ 212344
Blues 659 069 927 $ 73 217 665 $ 22 782 335 $ 2 217 665 $ 222345
Bruins 428 906 338 $ 88 946 000 $ 7 054 000 $ 17 946 000 $ 212849
Canadiens 216 405 719 $ 74 755 998 $ 21 244 002 $ 3 755 998 $ 212950
Canucks 96 413 284 $ 88 564 000 $ 7 436 000 $ 17 564 000 $ 211435
Capitals 290 225 952 $ 77 099 832 $ 18 900 168 $ 6 099 832 $ 202343
Devils 254 398 181 $ 94 691 000 $ 1 309 000 $ 23 691 000 $ 203050
Ducks 146 476 985 $ 92 715 000 $ 3 285 000 $ 21 715 000 $ 201737
Flames 363 287 785 $ 72 257 083 $ 23 742 917 $ 1 257 083 $ 232245
Flyers 272 962 659 $ 78 335 000 $ 17 665 000 $ 7 335 000 $ 222446
Hurricanes 126 845 672 $ 85 583 457 $ 10 416 543 $ 14 583 457 $ 212041
Islanders 673 919 560 $ 92 042 499 $ 3 957 501 $ 21 042 499 $ 221638
Jets 269 869 484 $ 92 892 167 $ 3 107 833 $ 21 892 167 $ 202747
Kings 520 779 714 $ 90 975 000 $ 5 025 000 $ 19 975 000 $ 221739
Lightning 30 712 646 $ 79 603 166 $ 16 396 834 $ 8 603 166 $ 242044
Mammoth 187 258 688 $ 90 903 999 $ 5 096 001 $ 19 903 999 $ 252550
Maple Leafs 402 358 352 $ 86 220 000 $ 9 780 000 $ 15 220 000 $ 203050
Oilers 153 549 072 $ 86 327 500 $ 9 672 500 $ 15 327 500 $ 211839
Panthers 441 868 066 $ 90 132 500 $ 5 867 500 $ 19 132 500 $ 222749
Penguins 725 711 661 $ 90 080 000 $ 5 920 000 $ 19 080 000 $ 201535
Predators 332 123 208 $ 85 883 750 $ 10 116 250 $ 14 883 750 $ 222850
Rangers 306 883 499 $ 71 061 524 $ 24 938 476 $ 61 524 $ 232649
Red Wings 203 835 313 $ 93 255 365 $ 2 744 635 $ 22 255 365 $ 212445
Sabres 290 334 658 $ 89 597 166 $ 6 402 834 $ 18 597 166 $ 212344
Senators 26 468 737 $ 77 020 000 $ 18 980 000 $ 6 020 000 $ 211435
Sharks 15 106 439 $ 86 543 000 $ 9 457 000 $ 15 543 000 $ 201636
Stars 151 115 644 $ 92 517 857 $ 3 482 143 $ 21 517 857 $ 201535
Wild 224 102 715 $ 93 861 108 $ 2 138 892 $ 22 861 108 $ 212445
© 2026 Association Canadienne de Cyber Hockey